OFF_MARKETGood Deal6 days on market

10933 Blue Magnolia Ln

10933 Blue Magnolia Ln, Parrish, FL 34219, Parrish, FL 34219
$395,000
Zestimate®:$387,100

Listing Price

Property image 1
10933 Blue Magnolia Ln, Parrish, FL 34219
Loc: Parrish, FL
Days Listed
6
Tax Assessed
$352k
Zestimate®
$387k
Market Rate
Lot Size
6,499 sqft
Rent Estimate
$2,561/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

Annie Lucy Williams Elementary School

PK-5
1.8 mi away
5

Buffalo Creek Middle School

6-8
2.9 mi away
5

Parrish Community High School

9-12
2.3 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
7.10%
Total ROI
25.2%
Cash Flow
$340/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

DateEventPricePrice/sqft
2026-06-01Sold$385,000$197
2026-04-10Pending sale$395,000$202
2026-03-09Listed for sale$395,000$202
2015-08-31Sold$71,336$37

Tax History

YearProperty TaxTax Assessment
2025$3,904.08$279,255
2024$3,584.63$271,385
2023$3,536.78$263,481
2022$3,445.01$255,807
2021$3,527.51$248,356
2020$3,504.09$244,927
2019$3,475.45$239,420
2018$3,475.45$234,956
2017$3,108.94$230,123
2016$0$55,000
2015$0$40,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,954
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: $395,000Rent Basis: Observed Comp Model ($2,561/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $198/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.52%

NOI: $17,838/yr

Cash-on-Cash Yield
-7.4%

On $90,850 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+57.0%

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)-$287/mo
Homeowner / Hazard Insurance-$198/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$256/mo
Property Management (8% of rent)-$205/mo
Total Pure Operating Expenses-$1,074/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,561/mo
Less: Operating Expenses-$1,074/mo
Net Operating Income (NOI)+$1,487/mo
Less: Debt Service (30yr @ 6.75%)-$2,050/mo
Net Cash Flow
$-563/mo
$-6,757/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Parrish.