OFF_MARKETExcellent Deal3 days on market

10104 Rafferty Ave

10104 Rafferty Ave, Englewood, FL 34224, Englewood, FL 34224
$415,000

Listing Price

Property image 1
10104 Rafferty Ave, Englewood, FL 34224
Loc: Englewood, FL
Days Listed
3
Tax Assessed
$307k
Lot Size
0.46 acres
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.

8

Vineland Elementary School

PK-5
0.4 mi away
7

L. A. Ainger Middle School

6-8
0.4 mi away
5

Lemon Bay High School

9-12
2.9 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
7.46%
Total ROI
27.0%
Cash Flow
$483/mo
DSCR
1.23
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
2026-09-09Price change$385,000$206
2026-05-14Price change$395,000$212
2026-04-16Listed for sale$415,000$223
2020-11-13Sold$254,700$137
2020-09-27Pending sale$254,700$137
2020-09-16Listed for sale$254,700$137
2011-08-19Listing removed$179,900$96
2010-08-13Listed for sale$179,900$96
2007-09-14Sold$180,000$97

Tax History

YearProperty TaxTax Assessment
2025$8,856.64$236,320
2024$8,556.33$229,660
2023$8,535.19$222,971
2022$4,739.46$216,477
2021$4,725.17$210,172
2020$1,895.08$110,103
2019$1,803.89$107,628
2018$1,552.94$105,621
2017$1,552.94$103,449
2016$1,531.02$101,321
2015$1,515.52$100,617
2014$1,495.67$99,818
2013$1,036.72$96,699
2012$990$103,024
2011$1,087.25$103,024
2010$1,319.03$114,835
2009$1,558.06$135,142
2006$0$99,429
2005$0$93,721
2004$0$91,974
2003$0$91,974
2002$1,345.85$89,818
2001$1,321.97$88,404
2000$1,247.69$85,829
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,865
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: $415,000Rent Basis: Modeled Estimate ($3,320/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $208/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.07%

NOI: $25,177/yr

Cash-on-Cash Yield
-0.7%

On $95,450 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.7%

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)-$250/mo
Homeowner / Hazard Insurance-$208/mo
Vacancy Reserve (5% of rent)-$166/mo
Repairs & Maintenance (10% of rent)-$332/mo
Property Management (8% of rent)-$266/mo
Total Pure Operating Expenses-$1,222/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,320/mo
Less: Operating Expenses-$1,222/mo
Net Operating Income (NOI)+$2,098/mo
Less: Debt Service (30yr @ 6.75%)-$2,153/mo
Net Cash Flow
$-55/mo
$-663/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Englewood.