OFF_MARKETRisky Deal3 days on market

2045 River Basin Ter

2045 River Basin Ter, Punta Gorda, FL 33982, Punta Gorda, FL 33982
$560,000
Zestimate®:$547,500

Listing Price

Property image 1
2045 River Basin Ter, Punta Gorda, FL 33982
Loc: Punta Gorda, FL
Days Listed
3
Tax Assessed
$347k
Zestimate®
$548k
Market Rate
Lot Size
0.25 acres
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.

5

East Elementary School

PK-5
4.3 mi away
4

Punta Gorda Middle School

6-8
5.9 mi away
5

Charlotte High School

9-12
6.1 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
6.18%
Total ROI
93.3%
Cash Flow
$-20/mo
DSCR
0.99
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
2026-05-22Sold$540,000$335
2026-04-18Pending sale$549,000$341
2026-03-08Price change$549,000$341
2026-02-23Listed for sale$560,000$347
2018-05-30Sold$300,300$186
2018-02-07Listing removed$305,000$189
2017-11-15Listed for sale$305,000$189
2017-08-01Listing removed$375,000$233
2017-01-02Listed for sale$375,000$233
2008-04-09Sold$250,000$155
2005-10-05Sold$500,000$310

Tax History

YearProperty TaxTax Assessment
2025$3,276.23$212,995
2024$3,498.57$217,611
2023$3,824.63$204,301
2022$3,364.02$206,293
2021$3,195.42$190,162
2020$3,138.97$187,536
2019$3,037.36$183,320
2018$3,513.56$179,686
2017$3,513.56$197,118
2016$3,447.81$148,501
2015$3,082.46$135,001
2014$2,819.46$133,833
2013$2,421.78$110,605
2012$1,879.34$123,159
2011$2,074.54$123,159
2010$2,890.9$168,830
2009$3,387.24$212,477
2005$0$144,274
2004$0$141,584
2003$0$141,584
2002$2,192.78$138,266
2001$2,134.41$136,089
2000$2,032.67$132,125
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,612
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: $560,000Rent Basis: Modeled Estimate ($4,480/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $280/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.18%

NOI: $34,632/yr

Cash-on-Cash Yield
-0.2%

On $128,800 invested

DSCR Ratio
0.99x

Negative debt coverage

5-Yr Leveraged ROI
+93.3%

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)-$284/mo
Homeowner / Hazard Insurance-$280/mo
Vacancy Reserve (5% of rent)-$224/mo
Repairs & Maintenance (10% of rent)-$448/mo
Property Management (8% of rent)-$358/mo
Total Pure Operating Expenses-$1,594/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,480/mo
Less: Operating Expenses-$1,594/mo
Net Operating Income (NOI)+$2,886/mo
Less: Debt Service (30yr @ 6.75%)-$2,906/mo
Net Cash Flow
$-20/mo
$-236/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Punta Gorda.