OFF_MARKETExcellent Deal4 days on market

6009 Marsh Trail Dr

6009 Marsh Trail Dr, Odessa, FL 33556, Odessa, FL 33556
$1,399,900
Zestimate®:$1,429,300$29,400 Under Market

Listing Price

Property image 1
6009 Marsh Trail Dr, Odessa, FL 33556
Loc: Odessa, FL
Days Listed
4
Tax Assessed
$895k
Zestimate®
$1429k
2% Under Valued
Lot Size
10,000 sqft
Rent Estimate
$6,933/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

Hammond Elementary School

PK-5
4.5 mi away
10

Martinez Middle School

6-8
0.6 mi away
7

Steinbrenner High School

9-12
0.8 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
7.86%
Total ROI
29.0%
Cash Flow
$2,091/mo
DSCR
1.30
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
2026-06-08Sold$1,428,000$323
2026-04-15Pending sale$1,399,900$317
2026-04-09Listed for sale$1,399,900$317
2022-07-18Sold$965,500$218
2022-01-04Listing removed$0
2021-12-29Listed for sale$816,765$185

Tax History

YearProperty TaxTax Assessment
2025$14,855.53$807,108
2024$12,759.42$728,933
2023$12,841.82$707,702
2022$1,988.98$92,400
2021$469.07$10,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
4,421
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: $1,399,900Rent Basis: Observed Comp Model ($6,933/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $700/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.35%

NOI: $46,888/yr

Cash-on-Cash Yield
-12.5%

On $321,977 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+31.7%

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)-$731/mo
Homeowner / Hazard Insurance-$700/mo
Vacancy Reserve (5% of rent)-$347/mo
Repairs & Maintenance (10% of rent)-$693/mo
Property Management (8% of rent)-$555/mo
Total Pure Operating Expenses-$3,026/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,933/mo
Less: Operating Expenses-$3,026/mo
Net Operating Income (NOI)+$3,907/mo
Less: Debt Service (30yr @ 6.75%)-$7,264/mo
Net Cash Flow
$-3,356/mo
$-40,277/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Odessa.