OFF_MARKETRisky Deal7 days on market

5637 Beverly Rise Blvd

5637 Beverly Rise Blvd, Lakeland, FL 33813, Lakeland, FL 33813
$415,000
Zestimate®:$395,100

Listing Price

Property image 1
5637 Beverly Rise Blvd, Lakeland, FL 33813
Loc: Lakeland, FL
Days Listed
7
Tax Assessed
$323k
Zestimate®
$395k
Market Rate
Lot Size
10,311 sqft
Rent Estimate
$3,142/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

Valleyview Elementary School

PK-5
0.5 mi away
4

Lakeland Highlands Middle School

6-8
2.9 mi away
5

George W. Jenkins Senior High School

9-12
0.9 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
5.63%
Total ROI
81.3%
Cash Flow
$-205/mo
DSCR
0.90
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
2026-06-26Sold$395,000$197
2026-05-21Pending sale$415,000$207
2026-05-04Price change$390,000$194
2026-03-23Price change$400,000$199
2026-03-01Listed for sale$415,000$207
2018-12-18Sold$238,000$118
2018-11-02Price change$242,900$121
2018-10-18Listed for sale$244,900$122
2013-08-21Sold$185,000$92
2013-07-12Listed for sale$198,900$99
2011-10-13Listing removed$174,500$87
2011-09-29Price change$174,500$87
2011-07-23Price change$179,500$89
2011-06-14Listed for sale$189,500$94
2005-12-12Sold$279,900$139
2003-06-30Sold$20,700$10

Tax History

YearProperty TaxTax Assessment
2025$2,611.86$242,212
2024$2,531.84$235,386
2023$2,477.28$228,530
2022$2,421.07$221,874
2021$2,437.41$215,412
2020$2,418.22$212,438
2019$2,421.76$207,662
2018$2,918.26$162,539
2017$2,283.13$159,196
2016$1,735.76$155,922
2015$1,767.25$154,838
2014$2,085.18$153,609
2013$2,055.26$125,819
2012$1,759.65$114,381
2011$1,756.85$150,572
2010$1,951.23$160,743
2009$2,674.59$197,308
2008$3,089.74$234,612
2006$3,502.54$0
2004$2,307.38$0
2003$449.85$27,000
2002$330.23$19,350
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,009
Built
2003
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: $415,000Rent Basis: Observed Comp Model ($3,142/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $208/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.63%

NOI: $23,375/yr

Cash-on-Cash Yield
-2.6%

On $95,450 invested

DSCR Ratio
0.90x

Negative debt coverage

5-Yr Leveraged ROI
+81.3%

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)-$263/mo
Homeowner / Hazard Insurance-$208/mo
Vacancy Reserve (5% of rent)-$157/mo
Repairs & Maintenance (10% of rent)-$314/mo
Property Management (8% of rent)-$251/mo
Total Pure Operating Expenses-$1,194/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,142/mo
Less: Operating Expenses-$1,194/mo
Net Operating Income (NOI)+$1,948/mo
Less: Debt Service (30yr @ 6.75%)-$2,153/mo
Net Cash Flow
$-205/mo
$-2,466/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lakeland.