OFF_MARKETExcellent Deal3 days on market

1158 Bolle Cir

1158 Bolle Cir, Rockledge, FL 32955, Rockledge, FL 32955
$448,000
Zestimate®:$426,600

Listing Price

Property image 1
1158 Bolle Cir, Rockledge, FL 32955
Loc: Rockledge, FL
Days Listed
3
Tax Assessed
$372k
Zestimate®
$427k
Market Rate
Lot Size
0.26 acres
Rent Estimate
$2,792/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.

2

Golfview Elementary Magnet School

PK-6
0.2 mi away
4

Ronald Mcnair Magnet Middle School

7-8
0.6 mi away
4

Rockledge Senior High School

9-12
1 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
7.30%
Total ROI
26.2%
Cash Flow
$460/mo
DSCR
1.20
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
2026-05-27Sold$429,000$219
2026-04-12Pending sale$448,000$229
2026-04-03Listed for sale$448,000$229
2020-06-29Sold$286,500$146
2020-03-20Pending sale$289,900$148
2020-03-15Price change$289,900$148
2020-02-03Listed for sale$295,000$151
2017-05-31Sold$239,900$122
2017-04-10Pending sale$239,900$122
2017-04-07Listed for sale$239,900$122
2017-03-28Pending sale$239,900$122
2017-03-15Listed for sale$239,900$122
2015-05-18Sold$185,000$94
2015-03-18Listed for sale$184,900$94
2013-10-22Listing removed$1,350$1
2013-10-15Listed for rent$1,350$1
2005-02-08Sold$219,300$112

Tax History

YearProperty TaxTax Assessment
2025$72.7$372,130
2024$69.8$400,270
2023$66.48$335,610
2022$4,250.58$274,560
2021$3,987.53$231,740
2020$3,024.98$213,060
2019$3,012.87$208,270
2018$3,012.87$204,390
2017$3,021.36$164,720
2016$2,376.36$161,340
2015$2,396.71$145,990
2014$2,815.2$136,400
2013$0$125,220
2012$1,431.29$107,920
2011$1,472.79$110,140
2010$1,632.23$124,310
2009$1,897.74$142,790
2008$2,745.89$187,600
2007$3,045.06$195,600
2005$668.6$35,000
2004$75.52$3,700
2003$78$3,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,960
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: $448,000Rent Basis: Observed Comp Model ($2,792/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $224/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.34%

NOI: $19,463/yr

Cash-on-Cash Yield
-8.2%

On $103,040 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.3%

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)-$304/mo
Homeowner / Hazard Insurance-$224/mo
Vacancy Reserve (5% of rent)-$140/mo
Repairs & Maintenance (10% of rent)-$279/mo
Property Management (8% of rent)-$223/mo
Total Pure Operating Expenses-$1,170/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,792/mo
Less: Operating Expenses-$1,170/mo
Net Operating Income (NOI)+$1,622/mo
Less: Debt Service (30yr @ 6.75%)-$2,325/mo
Net Cash Flow
$-703/mo
$-8,432/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Rockledge.