OFF_MARKETRisky Deal6 days on market

8749 Drummer Plank Dr

8749 Drummer Plank Dr, Wesley Chapel, FL 33545, Wesley Chapel, FL 33545
$574,990
Zestimate®:$530,000

Listing Price

Property image 1
8749 Drummer Plank Dr, Wesley Chapel, FL 33545
Loc: Wesley Chapel, FL
Days Listed
6
Tax Assessed
$605k
Zestimate®
$530k
Market Rate
Lot Size
8,100 sqft
Rent Estimate
$2,771/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.

3

Watergrass Elementary School

PK-5
1.4 mi away
6

Thomas E. Weightman Middle School

6-8
2.6 mi away
5

Wesley Chapel High School

9-12
2.7 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
2.82%
Total ROI
20.2%
Cash Flow
$-1,631/mo
DSCR
0.45
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
2026-04-07Sold$535,000$214
2026-03-12Pending sale$574,990$230
2026-03-11Listed for sale$574,990$230
2026-03-05Pending sale$574,990$230
2026-02-19Listed for sale$574,990$230
2026-02-12Listing removed$574,900$230
2026-01-30Price change$574,900$230
2025-09-22Price change$599,900$240
2025-08-25Price change$619,000$248
2025-06-25Price change$629,000$252
2025-06-16Listed for sale$724,900$290
2023-12-11Listing removed$0
2023-11-04Listed for rent$3,700$1
2023-10-13Sold$750,150$300
2023-07-01Listing removed$0
2023-05-22Listed for sale$776,801$311
2023-05-01Listing removed$0
2023-03-14Listed for sale$776,801$311
2022-01-04Sold$78,900$32

Tax History

YearProperty TaxTax Assessment
2025$13,757.76$605,287
2024$12,289.52$551,512
2023$4,149.08$80,738
2022$3,883.07$80,738
2021$3,557.11$64,280
2020$3,220.39$58,440
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,497
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: $574,990Rent Basis: Observed Comp Model ($2,771/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $287/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.82%

NOI: $16,228/yr

Cash-on-Cash Yield
-14.8%

On $132,248 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+20.2%

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)-$494/mo
Homeowner / Hazard Insurance-$287/mo
Vacancy Reserve (5% of rent)-$139/mo
Repairs & Maintenance (10% of rent)-$277/mo
Property Management (8% of rent)-$222/mo
Total Pure Operating Expenses-$1,419/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,771/mo
Less: Operating Expenses-$1,419/mo
Net Operating Income (NOI)+$1,352/mo
Less: Debt Service (30yr @ 6.75%)-$2,983/mo
Net Cash Flow
$-1,631/mo
$-19,574/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Wesley Chapel.