SOLDExcellent Deal63 days on market

4727 Steel Dust Ln

4727 Steel Dust Ln, Lutz, FL 33559, Lutz, FL 33559
$355,000

Listing Price

Property image 1
4727 Steel Dust Ln, Lutz, FL 33559
Loc: Lutz, FL
Days Listed
63
Tax Assessed
$303k
Lot Size
0.36 acres
Rent Estimate
$2,911/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

Chiles Elementary School

K-5
3 mi away
8

Liberty Middle School

6-8
1.8 mi away
2

Freedom High School

9-12
1.8 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
7.49%
Total ROI
27.1%
Cash Flow
$422/mo
DSCR
1.23
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
2025-12-31Listed for sale$390,000$220
2025-12-22Listing removed$420,000$236
2025-12-19Price change$420,000$236
2025-12-03Listed for sale$425,000$239
2025-10-21Sold$120,000$68

Tax History

YearProperty TaxTax Assessment
2024$1,639.53$118,710
2023$1,572.36$118,710
2022$1,412.26$115,260
2021$1,376.18$108,650
2020$1,343.95$107,150
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,776
Built
1971
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: $355,000Rent Basis: Observed Comp Model ($2,911/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $178/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.14%

NOI: $21,789/yr

Cash-on-Cash Yield
-0.4%

On $81,650 invested

DSCR Ratio
0.99x

Negative debt coverage

5-Yr Leveraged ROI
+92.3%

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)-$248/mo
Homeowner / Hazard Insurance-$178/mo
Vacancy Reserve (5% of rent)-$146/mo
Repairs & Maintenance (10% of rent)-$291/mo
Property Management (8% of rent)-$233/mo
Total Pure Operating Expenses-$1,095/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,911/mo
Less: Operating Expenses-$1,095/mo
Net Operating Income (NOI)+$1,816/mo
Less: Debt Service (30yr @ 6.75%)-$1,842/mo
Net Cash Flow
$-26/mo
$-315/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lutz.