OFF_MARKETGood Deal9 days on market

901 W Trapnell Rd

901 W Trapnell Rd, Plant City, FL 33566, Plant City, FL 33566

$364,900

Zestimate®:$364,200

Listing Price

901 W Trapnell Rd, Plant City, FL 33566

Loc: Plant City, FL

Days Listed

Zestimate®

$364k

Market Rate

Lot Size

0.85 acres

Rent Estimate

$2,540/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.

Trapnell Elementary School

PK-5

0.5 mi away

Turkey Creek Middle School

6-8

2.9 mi away

Durant High School

9-12

6 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

7.11%

Total ROI

25.2%

Cash Flow

$317/mo

DSCR

1.17

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

Date	Event	Price	Price/sqft
2026-04-15	Sold	$364,000	$206
2026-03-15	Pending sale	$364,900	$206
2026-03-11	Price change	$364,900	$206
2026-03-04	Listed for sale	$365,000	$206

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,770

Built

1959

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: $364,900Rent Basis: Observed Comp Model ($2,540/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $182/mo

Haven ScoreRisky

1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

4.85%

NOI: $17,710/yr

Cash-on-Cash Yield

-6.0%

On $83,927 invested

DSCR Ratio

0.78x

Negative debt coverage

5-Yr Leveraged ROI

+64.3%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.98% of basis)-$298/mo

Homeowner / Hazard Insurance-$182/mo

Vacancy Reserve (5% of rent)-$127/mo

Repairs & Maintenance (10% of rent)-$254/mo

Property Management (8% of rent)-$203/mo

Total Pure Operating Expenses-$1,064/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,540/mo

Less: Operating Expenses-$1,064/mo

Net Operating Income (NOI)+$1,476/mo

Less: Debt Service (30yr @ 6.75%)-$1,893/mo

Net Cash Flow

$-418/mo

$-5,011/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Plant City.