OFF_MARKETRisky Deal3 days on market

11806 Bluegrass Field Ct

11806 Bluegrass Field Ct, Riverview, FL 33579, Riverview, FL 33579
$359,900
Zestimate®:$355,200

Listing Price

Property image 1
11806 Bluegrass Field Ct, Riverview, FL 33579
Loc: Riverview, FL
Days Listed
3
Tax Assessed
$300k
Zestimate®
$355k
Market Rate
Lot Size
6,600 sqft
Rent Estimate
$2,679/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.

5

Summerfield Elementary School

PK-5
0.8 mi away
3

Eisenhower Middle School

6-8
4.6 mi away
3

Jule F Sumner High School

9-12
2.5 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
5.46%
Total ROI
77.5%
Cash Flow
$-230/mo
DSCR
0.88
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
2026-05-28Sold$354,900$203
2026-04-28Pending sale$354,900$203
2026-04-22Price change$354,900$203
2026-04-07Listed for sale$359,900$205
2024-12-23Listing removed$385,000$220
2023-12-23Listing removed$0
2022-01-07Sold$385,000$220
2021-11-22Pending sale$385,000$220
2021-11-19Listed for sale$385,000$220

Tax History

YearProperty TaxTax Assessment
2025$8,888.05$300,346
2024$8,365.99$299,800
2023$7,977.97$291,068
2022$6,957.32$281,433
2021$3,062.25$47,966
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,752
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: $359,900Rent Basis: Observed Comp Model ($2,679/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $180/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.46%

NOI: $19,651/yr

Cash-on-Cash Yield
-3.3%

On $82,777 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+77.5%

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)-$245/mo
Homeowner / Hazard Insurance-$180/mo
Vacancy Reserve (5% of rent)-$134/mo
Repairs & Maintenance (10% of rent)-$268/mo
Property Management (8% of rent)-$214/mo
Total Pure Operating Expenses-$1,041/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,679/mo
Less: Operating Expenses-$1,041/mo
Net Operating Income (NOI)+$1,638/mo
Less: Debt Service (30yr @ 6.75%)-$1,867/mo
Net Cash Flow
$-230/mo
$-2,759/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Riverview.