OFF_MARKETExcellent Deal4 days on market
135 Oakledge Dr
135 Oakledge Dr, Rockledge, FL 32955, Rockledge, FL 32955
135 Oakledge Dr, Rockledge, FL 32955
Loc: Rockledge, FL
Days Listed
4
Tax Assessed
$282k
Lot Size
0.42 acres
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
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
7.71%
Total ROI
28.2%
Cash Flow
$678/mo
DSCR
1.27
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $494,982Rent Basis: Modeled Estimate ($3,960/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $247/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.23%
NOI: $30,858/yr
Cash-on-Cash Yield
0.0%
On $113,846 invested
DSCR Ratio
1.00x
Tight qualification
5-Yr Leveraged ROI
+94.4%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$231/mo
Homeowner / Hazard Insurance-$247/mo
Vacancy Reserve (5% of rent)-$198/mo
Repairs & Maintenance (10% of rent)-$396/mo
Property Management (8% of rent)-$317/mo
Total Pure Operating Expenses-$1,388/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,960/mo
Less: Operating Expenses-$1,388/mo
Net Operating Income (NOI)+$2,572/mo
Less: Debt Service (30yr @ 6.75%)-$2,568/mo
Net Cash Flow
$3/mo
$38/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Rockledge.