OFF_MARKETExcellent Deal6 days on market
10288 Ridge Top Loop
10288 Ridge Top Loop, Weeki Wachee, FL 34613, Weeki Wachee, FL 34613
10288 Ridge Top Loop, Weeki Wachee, FL 34613
Loc: Weeki Wachee, FL
Days Listed
6
Tax Assessed
$465k
Zestimate®
$515k
Market Rate
Lot Size
0.55 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
7.34%
Total ROI
26.3%
Cash Flow
$549/mo
DSCR
1.21
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: $519,900Rent Basis: Modeled Estimate ($4,159/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $260/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.91%
NOI: $30,749/yr
Cash-on-Cash Yield
-1.4%
On $119,577 invested
DSCR Ratio
0.95x
Negative debt coverage
5-Yr Leveraged ROI
+87.4%
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)-$380/mo
Homeowner / Hazard Insurance-$260/mo
Vacancy Reserve (5% of rent)-$208/mo
Repairs & Maintenance (10% of rent)-$416/mo
Property Management (8% of rent)-$333/mo
Total Pure Operating Expenses-$1,597/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,159/mo
Less: Operating Expenses-$1,597/mo
Net Operating Income (NOI)+$2,562/mo
Less: Debt Service (30yr @ 6.75%)-$2,698/mo
Net Cash Flow
$-135/mo
$-1,623/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Weeki Wachee.