OFF_MARKETRisky Deal2 days on market

4829 Parson Brown Ln

4829 Parson Brown Ln, Palm Harbor, FL 34684, Palm Harbor, FL 34684
$499,000
Zestimate®:$495,400

Listing Price

Property image 1
4829 Parson Brown Ln, Palm Harbor, FL 34684
Loc: Palm Harbor, FL
Days Listed
2
Tax Assessed
$444k
Zestimate®
$495k
Market Rate
Lot Size
8,912 sqft
Rent Estimate
$3,342/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.

9

Lake St. George Elementary School

PK-5
0.4 mi away
5

Palm Harbor Middle School

6-8
1.3 mi away
5

Countryside High School

PK,9-12
3 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
4.55%
Total ROI
12.4%
Cash Flow
$-631/mo
DSCR
0.75
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
2026-05-14Sold$499,000$259
2026-04-17Pending sale$499,000$259
2026-04-03Listed for sale$499,000$259
2019-08-23Sold$265,000$137
2019-06-29Listed for sale$279,000$145
2000-04-05Sold$133,000$69

Tax History

YearProperty TaxTax Assessment
2025$4,525.16$282,720
2024$4,279.24$274,752
2023$4,210.71$266,750
2022$4,089.52$258,981
2021$4,130.83$251,438
2020$4,118.84$247,966
2019$2,249.57$149,478
2018$2,249.57$146,691
2017$2,214.33$143,674
2016$2,165.51$140,719
2015$2,199.63$139,741
2014$2,193.35$138,632
2013$2,162.24$136,583
2012$2,012.5$134,300
2011$0$144,109
2010$0$141,979
2009$0$138,350
2008$2,002.37$138,212
2007$0$134,186
2005$0$185,200
2004$2,171.92$158,200
2003$2,132.28$146,500
2002$2,003.88$134,700
2001$2,003.88$116,500
2000$1,500.44$103,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,930
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: $499,000Rent Basis: Observed Comp Model ($3,342/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $250/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.71%

NOI: $23,527/yr

Cash-on-Cash Yield
-6.6%

On $114,770 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+61.3%

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)-$363/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$334/mo
Property Management (8% of rent)-$267/mo
Total Pure Operating Expenses-$1,381/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,342/mo
Less: Operating Expenses-$1,381/mo
Net Operating Income (NOI)+$1,961/mo
Less: Debt Service (30yr @ 6.75%)-$2,589/mo
Net Cash Flow
$-629/mo
$-7,543/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Palm Harbor.