OFF_MARKETGood Deal7 days on market
5415 Avebury Ln
5415 Avebury Ln, Saint Cloud, FL 34771, Saint Cloud, FL 34771
5415 Avebury Ln, Saint Cloud, FL 34771
Loc: Saint Cloud, FL
Days Listed
7
Tax Assessed
$459k
Lot Size
8,276 sqft
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
7.21%
Total ROI
25.7%
Cash Flow
$449/mo
DSCR
1.19
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: $470,000Rent Basis: Modeled Estimate ($3,760/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $235/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.84%
NOI: $27,427/yr
Cash-on-Cash Yield
-1.7%
On $108,100 invested
DSCR Ratio
0.94x
Negative debt coverage
5-Yr Leveraged ROI
+85.7%
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)-$375/mo
Homeowner / Hazard Insurance-$235/mo
Vacancy Reserve (5% of rent)-$188/mo
Repairs & Maintenance (10% of rent)-$376/mo
Property Management (8% of rent)-$301/mo
Total Pure Operating Expenses-$1,474/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,760/mo
Less: Operating Expenses-$1,474/mo
Net Operating Income (NOI)+$2,286/mo
Less: Debt Service (30yr @ 6.75%)-$2,439/mo
Net Cash Flow
$-153/mo
$-1,838/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Saint Cloud.