OFF_MARKETRisky Deal6 days on market

2816 Fairway View Dr

2816 Fairway View Dr, Valrico, FL 33596, Valrico, FL 33596
$585,000
Zestimate®:$585,500$500 Under Market

Listing Price

Property image 1
2816 Fairway View Dr, Valrico, FL 33596
Loc: Valrico, FL
Days Listed
6
Tax Assessed
$387k
Zestimate®
$586k
0% Under Valued
Lot Size
0.34 acres
Rent Estimate
$2,764/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

Buckhorn Elementary School

PK-5
0.8 mi away
6

Mulrennan Middle School

6-8
1.2 mi away
4

Durant High School

9-12
4.8 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
3.12%
Total ROI
26.6%
Cash Flow
$-1,516/mo
DSCR
0.50
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
2026-05-03Sold$585,000$262
2026-03-02Pending sale$585,000$262
2026-02-23Listed for sale$585,000$262
2022-07-18Sold$520,000$233
2022-06-14Listing removed$0
2022-06-12Pending sale$525,000$235
2022-06-11Listed for rent$3,410$2
2022-06-09Listed for sale$525,000$235

Tax History

YearProperty TaxTax Assessment
2025$6,955.99$387,217
2024$6,535.37$384,017
2023$6,318.75$372,832
2022$5,985.91$314,826
2021$1,891.87$123,775
2020$1,815.02$122,066
2019$1,727.16$119,322
2018$1,727.16$117,097
2017$1,710.75$168,946
2016$1,678.55$112,330
2015$1,644.3$111,549
2014$1,635.93$110,664
2013$1,635.93$109,029
2012$1,627.67$107,206
2011$1,898.63$120,420
2010$2,033.65$126,882
2009$2,302.47$140,062
2008$2,296.54$139,922
2007$2,483.38$135,847
2006$2,604.31$132,534
2005$2,597.22$128,674
2004$0$124,926
2003$0$122,597
2002$0$119,724
2001$0$117,839
2000$2,378.36$127,273
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,236
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: $585,000Rent Basis: Observed Comp Model ($2,764/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $293/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.12%

NOI: $18,229/yr

Cash-on-Cash Yield
-13.5%

On $134,550 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.6%

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)-$316/mo
Homeowner / Hazard Insurance-$293/mo
Vacancy Reserve (5% of rent)-$138/mo
Repairs & Maintenance (10% of rent)-$276/mo
Property Management (8% of rent)-$221/mo
Total Pure Operating Expenses-$1,245/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,764/mo
Less: Operating Expenses-$1,245/mo
Net Operating Income (NOI)+$1,519/mo
Less: Debt Service (30yr @ 6.75%)-$3,035/mo
Net Cash Flow
$-1,516/mo
$-18,197/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Valrico.