OFF_MARKETExcellent Deal47 days on market

2587 W Cacti Ct

2587 W Cacti Ct, Citrus Springs, FL 34434, Citrus Springs, FL 34434
$288,900
Zestimate®:$283,600

Listing Price

Property image 1
2587 W Cacti Ct, Citrus Springs, FL 34434
Loc: Citrus Springs, FL
Days Listed
47
Tax Assessed
$192k
Zestimate®
$284k
Market Rate
Lot Size
0.42 acres
Rent Estimate
$1,929/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.

4

Citrus Springs Elementary School

PK-5
1 mi away
6

Citrus Springs Middle School

6-8
2.8 mi away
5

Lecanto High School

9-12
10.9 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
7.45%
Total ROI
26.9%
Cash Flow
$334/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
2026-06-10Sold$282,500$138
2026-05-01Pending sale$278,900$136
2026-03-30Price change$278,900$136
2026-03-04Price change$288,900$141
2026-01-28Listed for sale$294,500$144
2025-12-16Listing removed$299,900$146
2025-11-03Price change$299,900$146
2025-10-08Price change$309,000$151
2025-09-18Price change$318,000$155
2025-07-31Price change$324,900$158
2025-06-17Price change$329,900$161
2025-06-04Price change$339,900$166
2025-05-21Price change$349,900$171
2025-04-24Listed for sale$356,000$174
2024-12-10Sold$220,000$107
2024-07-28Pending sale$239,900$117
2024-07-25Listed for sale$239,900$117
2006-07-14Sold$49,900$24

Tax History

YearProperty TaxTax Assessment
2025$3,088.29$191,671
2024$2,505.82$138,670
2023$2,404.09$126,064
2022$2,029.04$114,604
2021$1,763.79$104,185
2020$1,598.86$108,769
2019$1,474.17$86,104
2018$1,320.4$83,942
2017$1,130.89$76,230
2016$1,140.15$70,371
2015$1,140.15$58,810
2014$1,140.15$61,140
2013$1,052.69$58,010
2012$1,026.7$62,058
2011$1,113.72$67,327
2010$1,171.19$72,364
2009$1,517.73$90,443
2008$1,690.02$101,691
2007$1,129.01$93,700
2006$674.12$63,200
2005$704.46$61,400
2004$701.98$59,700
2003$661.26$58,600
2002$622.15$57,300
2000$589.11$54,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,051
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: $288,900Rent Basis: Observed Comp Model ($1,929/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.90%

NOI: $14,146/yr

Cash-on-Cash Yield
-5.8%

On $66,447 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+65.3%

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)-$157/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$96/mo
Repairs & Maintenance (10% of rent)-$193/mo
Property Management (8% of rent)-$154/mo
Total Pure Operating Expenses-$750/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,929/mo
Less: Operating Expenses-$750/mo
Net Operating Income (NOI)+$1,179/mo
Less: Debt Service (30yr @ 6.75%)-$1,499/mo
Net Cash Flow
$-320/mo
$-3,843/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Citrus Springs.