OFF_MARKETRisky Deal2 days on market

814 Wiltonway Dr

814 Wiltonway Dr, Plant City, FL 33563, Plant City, FL 33563
$340,000
Zestimate®:$345,300$5,300 Under Market

Listing Price

Property image 1
814 Wiltonway Dr, Plant City, FL 33563
Loc: Plant City, FL
Days Listed
2
Tax Assessed
$303k
Zestimate®
$345k
2% Under Valued
Lot Size
4,500 sqft
Rent Estimate
$2,530/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

Burney Elementary School

PK-5
1.2 mi away
3

Marshall Middle School

6-8
1.6 mi away
5

Plant City 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
5.40%
Total ROI
76.3%
Cash Flow
$-233/mo
DSCR
0.87
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
2026-05-29Sold$345,000$148
2026-04-25Pending sale$340,000$146
2026-04-13Listed for sale$340,000$146
2020-03-19Sold$235,000$101
2020-01-16Pending sale$230,000$99
2020-01-10Listed for sale$230,000$99
2017-07-31Sold$199,990$86

Tax History

YearProperty TaxTax Assessment
2025$3,805.19$249,824
2024$3,507.15$242,783
2023$3,412.29$235,712
2022$3,314.01$228,847
2021$3,273.38$222,182
2020$2,543.45$165,033
2019$2,392.8$158,510
2018$2,392.8$170,716
2017$2,657.61$28,350
2016$866.28$22,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,328
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: $340,000Rent Basis: Observed Comp Model ($2,530/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $170/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.40%

NOI: $18,372/yr

Cash-on-Cash Yield
-3.6%

On $78,200 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.3%

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)-$247/mo
Homeowner / Hazard Insurance-$170/mo
Vacancy Reserve (5% of rent)-$127/mo
Repairs & Maintenance (10% of rent)-$253/mo
Property Management (8% of rent)-$202/mo
Total Pure Operating Expenses-$999/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,530/mo
Less: Operating Expenses-$999/mo
Net Operating Income (NOI)+$1,531/mo
Less: Debt Service (30yr @ 6.75%)-$1,764/mo
Net Cash Flow
$-233/mo
$-2,798/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Plant City.