OFF_MARKETGood Deal2 days on market

8961 Garden Party Dr

8961 Garden Party Dr, Land O Lakes, FL 34637, Land O Lakes, FL 34637
$575,000
Zestimate®:$550,900

Listing Price

Property image 1
8961 Garden Party Dr, Land O Lakes, FL 34637
Loc: Land O Lakes, FL
Days Listed
2
Tax Assessed
$503k
Zestimate®
$551k
Market Rate
Lot Size
9,602 sqft
Rent Estimate
$4,366/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.

6

Connerton Elementary School

PK-5
1.4 mi away
6

Pine View Middle School

6-8
4.8 mi away
6

Land O' Lakes High School

9-12
1.9 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
6.54%
Total ROI
22.4%
Cash Flow
$228/mo
DSCR
1.08
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
2026-06-08Sold$555,000$178
2026-04-29Pending sale$575,000$185
2026-04-28Listed for sale$575,000$185
2026-04-28Pending sale$575,000$185
2026-03-10Listed for sale$575,000$185
2025-05-21Listing removed$637,900$205
2025-04-23Price change$637,900$205
2025-03-02Listed for sale$649,900$209
2024-12-21Listing removed$690,000$222
2024-11-07Price change$690,000$222
2024-10-11Price change$719,000$231
2024-09-03Listed for sale$719,500$231
2024-08-14Listing removed$0
2024-07-29Price change$719,500$231
2024-06-27Listed for sale$739,999$238
2018-03-23Sold$327,900$105

Tax History

YearProperty TaxTax Assessment
2025$8,399.19$395,900
2024$8,156.16$384,750
2023$7,903.19$384,750
2022$6,968.13$350,340
2021$6,814.03$330,240
2020$6,743.86$325,680
2019$6,608.63$318,366
2018$6,608.63$40,321
2017$2,658.22$40,321
2016$2,647.02$40,321
2015$2,385.76$40,321
2014$2,286.12$30,288
2013$0$23,888
2012$0$13,143
2011$0$15,783
2010$0$20,093
2009$0$48,464
2008$0$64,801
2007$0$64,801
2006$0$64,801
2005$0$15,344
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,110
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: $575,000Rent Basis: Observed Comp Model ($4,366/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $288/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.56%

NOI: $31,959/yr

Cash-on-Cash Yield
-2.9%

On $132,250 invested

DSCR Ratio
0.89x

Negative debt coverage

5-Yr Leveraged ROI
+79.7%

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)-$411/mo
Homeowner / Hazard Insurance-$288/mo
Vacancy Reserve (5% of rent)-$218/mo
Repairs & Maintenance (10% of rent)-$437/mo
Property Management (8% of rent)-$349/mo
Total Pure Operating Expenses-$1,703/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,366/mo
Less: Operating Expenses-$1,703/mo
Net Operating Income (NOI)+$2,663/mo
Less: Debt Service (30yr @ 6.75%)-$2,984/mo
Net Cash Flow
$-320/mo
$-3,844/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Land O Lakes.