OFF_MARKETRisky Deal8 days on market

1617 Shady Leaf Dr

1617 Shady Leaf Dr, Valrico, FL 33596, Valrico, FL 33596
$475,000
Zestimate®:$475,200$200 Under Market

Listing Price

Property image 1
1617 Shady Leaf Dr, Valrico, FL 33596
Loc: Valrico, FL
Days Listed
8
Tax Assessed
$343k
Zestimate®
$475k
0% Under Valued
Lot Size
9,600 sqft
Rent Estimate
$3,153/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.

9

Alafia Elementary School

PK-5
0.4 mi away
6

Burns Middle School

6-8
1.7 mi away
8

Bloomingdale High School

9-12
0.4 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
4.82%
Total ROI
63.7%
Cash Flow
$-555/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
2026-03-31Sold$475,000$213
2026-02-27Pending sale$475,000$213
2026-02-17Listed for sale$475,000$213
2002-10-01Sold$149,900$67
1999-08-06Sold$125,000$56

Tax History

YearProperty TaxTax Assessment
2025$2,990.29$161,804
2024$2,760.91$157,244
2023$2,681.52$154,652
2022$2,484.25$150,148
2021$2,438.04$145,775
2020$2,344.33$143,762
2019$2,266.46$140,530
2018$2,266.46$132,867
2017$2,119.95$176,982
2016$2,100.05$127,457
2015$2,074.13$126,571
2014$2,034.19$125,566
2013$2,034.19$123,710
2012$2,022.93$121,642
2011$2,268.8$133,587
2010$2,439.25$142,344
2009$2,483.33$145,064
2008$2,578.01$150,101
2007$2,768.28$145,729
2006$2,891.24$142,175
2005$2,884.98$138,034
2004$0$134,014
2003$0$131,515
2002$0$122,821
2001$0$120,153
2000$2,439.34$114,334
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,233
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: $475,000Rent Basis: Observed Comp Model ($3,153/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $238/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.82%

NOI: $22,917/yr

Cash-on-Cash Yield
-6.1%

On $109,250 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+63.7%

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)-$280/mo
Homeowner / Hazard Insurance-$238/mo
Vacancy Reserve (5% of rent)-$158/mo
Repairs & Maintenance (10% of rent)-$315/mo
Property Management (8% of rent)-$252/mo
Total Pure Operating Expenses-$1,243/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,153/mo
Less: Operating Expenses-$1,243/mo
Net Operating Income (NOI)+$1,910/mo
Less: Debt Service (30yr @ 6.75%)-$2,465/mo
Net Cash Flow
$-555/mo
$-6,659/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Valrico.