OFF_MARKETRisky Deal11 days on market

14514 20th St E

14514 20th St E, Parrish, FL 34219, Parrish, FL 34219
$450,000
Zestimate®:$453,200$3,200 Under Market

Listing Price

Property image 1
14514 20th St E, Parrish, FL 34219
Loc: Parrish, FL
Days Listed
11
Tax Assessed
$384k
Zestimate®
$453k
1% Under Valued
Lot Size
5,998 sqft
Rent Estimate
$3,042/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Annie Lucy Williams Elementary School

PK-5
1.9 mi away
5

Buffalo Creek Middle School

6-8
6.5 mi away
5

Parrish Community High School

9-12
4.5 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.81%
Total ROI
63.4%
Cash Flow
$-531/mo
DSCR
0.77
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-30Sold$450,000$205
2026-03-30Pending sale$445,000$203
2026-03-15Price change$445,000$203
2026-02-16Listed for sale$450,000$205
2026-01-01Listing removed$456,000$208
2025-12-09Price change$456,000$208
2025-09-16Price change$469,000$213
2025-05-14Price change$475,000$216
2025-04-16Listed for sale$495,000$225
2021-07-30Sold$352,925$161

Tax History

YearProperty TaxTax Assessment
2025$4,764.76$369,468
2024$4,624.77$359,055
2023$4,565.26$348,597
2022$4,444.47$338,444
2021$851.31$40,000
2020$593.54$40,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,197
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $450,000Rent Basis: Observed Comp Model ($3,042/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $225/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.81%

NOI: $21,643/yr

Cash-on-Cash Yield
-6.2%

On $103,500 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+63.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$314/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$152/mo
Repairs & Maintenance (10% of rent)-$304/mo
Property Management (8% of rent)-$243/mo
Total Pure Operating Expenses-$1,238/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,042/mo
Less: Operating Expenses-$1,238/mo
Net Operating Income (NOI)+$1,804/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-531/mo
$-6,376/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Parrish.