FOR_SALENeutral Deal4 days on market
9554 86th Ave
9554 86th Ave, Seminole, FL 33777, Seminole, FL 33777
9554 86th Ave, Seminole, FL 33777
Loc: Seminole, FL
Days Listed
4
Tax Assessed
$371k
Zestimate®
$510k
9% Under Valued
Lot Size
6,582 sqft
Rent Estimate
$3,002/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.
6
Starkey Elementary School
PK-5
0.2 mi away
5
Osceola Middle School
6-8
0.5 mi away
3
Dixie M. Hollins High School
9-12
3.8 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
5.76%
Total ROI
18.4%
Cash Flow
$-120/mo
DSCR
0.95
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-04-10 | Listed for sale | $530,000 | $339 |
| 2024-02-07 | Sold | $415,000 | $265 |
| 2023-12-27 | Pending sale | $415,000 | $265 |
| 2023-12-01 | Price change | $415,000 | $265 |
| 2023-11-20 | Price change | $425,000 | $272 |
| 2023-11-10 | Price change | $444,000 | $284 |
| 2023-11-03 | Listed for sale | $449,000 | $287 |
| 2020-04-21 | Sold | $278,200 | $178 |
| 2020-03-18 | Pending sale | $274,900 | $176 |
| 2020-03-09 | Listed for sale | $274,900 | $176 |
| 2010-05-10 | Sold | $153,000 | $98 |
| 2009-09-06 | Listing removed | $169,900 | $109 |
| 2009-08-01 | Price change | $169,900 | $109 |
| 2009-04-04 | Price change | $179,900 | $115 |
| 2008-09-28 | Listed for sale | $184,900 | $118 |
| 2008-08-26 | Listing removed | $185,500 | $119 |
| 2008-08-23 | Price change | $185,500 | $119 |
| 2008-05-25 | Price change | $187,900 | $120 |
| 2008-04-22 | Price change | $189,900 | $121 |
| 2008-01-17 | Listed for sale | $199,000 | $127 |
| 2003-06-19 | Sold | $166,500 | $106 |
| 2002-09-13 | Sold | $164,900 | $105 |
| 1999-06-07 | Sold | $125,000 | $80 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2024 | $5,856.58 | $304,125 |
| 2023 | $5,195.9 | $276,477 |
| 2022 | $4,693.72 | $251,343 |
| 2021 | $4,410.92 | $228,494 |
| 2020 | $1,876.03 | $132,004 |
| 2019 | $1,837.84 | $129,036 |
| 2018 | $1,837.84 | $126,630 |
| 2017 | $1,806.97 | $124,025 |
| 2016 | $1,763.44 | $121,474 |
| 2015 | $1,790.73 | $120,630 |
| 2014 | $1,778.98 | $119,673 |
| 2013 | $1,764.71 | $117,904 |
| 2012 | $1,657.96 | $118,440 |
| 2011 | $0 | $134,009 |
| 2010 | $0 | $125,461 |
| 2009 | $0 | $150,501 |
| 2008 | $3,482.83 | $171,800 |
| 2007 | $0 | $215,300 |
| 2005 | $0 | $172,300 |
| 2004 | $3,230.71 | $145,100 |
| 2003 | $2,891.97 | $128,400 |
| 2002 | $1,707.04 | $120,600 |
| 2001 | $1,707.04 | $102,100 |
| 2000 | $1,619.03 | $99,100 |
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: $465,000Rent Basis: Observed Comp Model ($3,002/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $233/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.58%
NOI: $21,310/yr
Cash-on-Cash Yield
-7.1%
On $106,950 invested
DSCR Ratio
0.74x
Negative debt coverage
5-Yr Leveraged ROI
+58.5%
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)-$303/mo
Homeowner / Hazard Insurance-$233/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$300/mo
Property Management (8% of rent)-$240/mo
Total Pure Operating Expenses-$1,226/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,002/mo
Less: Operating Expenses-$1,226/mo
Net Operating Income (NOI)+$1,776/mo
Less: Debt Service (30yr @ 6.75%)-$2,413/mo
Net Cash Flow
$-637/mo
$-7,643/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Seminole.