OFF_MARKETNeutral Deal4 days on market

10331 Casey Dr

10331 Casey Dr, New Port Richey, FL 34654, New Port Richey, FL 34654
$479,900
Zestimate®:$476,900

Listing Price

Property image 1
10331 Casey Dr, New Port Richey, FL 34654
Loc: New Port Richey, FL
Days Listed
4
Tax Assessed
$399k
Zestimate®
$477k
Market Rate
Lot Size
1.42 acres
Rent Estimate
$3,255/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

Cypress Elementary School

PK-5
2.4 mi away
5

River Ridge Middle School

6-8
2.9 mi away
6

River Ridge High School

PK,9-12
2.9 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
5.22%
Total ROI
15.8%
Cash Flow
$-337/mo
DSCR
0.86
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
2026-05-15Sold$479,900$225
2026-03-25Pending sale$479,900$225
2026-03-14Listed for sale$479,900$225

Tax History

YearProperty TaxTax Assessment
2025$2,352.71$168,600
2024$2,289.24$163,850
2023$2,196.64$163,850
2022$1,964.56$159,080
2021$1,919.53$149,960
2020$1,883.87$147,890
2019$1,798.33$141,700
2018$1,798.33$139,064
2017$1,758.85$139,064
2016$1,746.91$133,403
2015$1,707.27$132,476
2014$1,656.92$166,532
2013$0$141,406
2012$0$140,004
2011$0$144,249
2010$0$142,504
2009$0$171,064
2008$0$238,032
2007$0$263,473
2006$0$252,949
2005$0$205,248
2004$0$165,461
2003$0$154,269
2002$0$137,912
2000$0$109,518
1999$0$98,826
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,132
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: $479,900Rent Basis: Observed Comp Model ($3,255/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $240/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.85%

NOI: $23,290/yr

Cash-on-Cash Yield
-6.0%

On $110,377 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

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$326/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$326/mo
Property Management (8% of rent)-$260/mo
Total Pure Operating Expenses-$1,314/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,255/mo
Less: Operating Expenses-$1,314/mo
Net Operating Income (NOI)+$1,941/mo
Less: Debt Service (30yr @ 6.75%)-$2,490/mo
Net Cash Flow
$-549/mo
$-6,591/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in New Port Richey.