OFF_MARKETRisky Deal402 days on market

1173 Brown St

1173 Brown St, Englewood, FL 34224, Englewood, FL 34224
$389,900
Zestimate®:$433,900$44,000 Under Market

Listing Price

Property image 1
1173 Brown St, Englewood, FL 34224
Loc: Englewood, FL
Days Listed
402
Tax Assessed
$366k
Zestimate®
$434k
10% Under Valued
Lot Size
10,465 sqft
Rent Estimate
$2,047/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

Myakka River Elementary School

PK-5
5.7 mi away
6

L. A. Ainger Middle School

6-8
3.1 mi away
4

Lemon Bay High School

9-12
1 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
Risky
Confidence Score: 3.2/10
Exercise caution due to potential market volatility.
Cap Rate
4.24%
Total ROI
10.8%
Cash Flow
$-595/mo
DSCR
0.70
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

1173 Brown St presents a challenging investment profile characterized by significant negative leverage. With a monthly cash flow of -$595.29, this property functions as an 'alligator,' requiring the investor to subsidize the asset monthly. The 4.24% rental yield is substantially lower than current mortgage rates and even risk-free treasury yields, meaning the cost of debt far exceeds the income generated. While Englewood offers decent appreciation potential at 4%, the immediate liquidity drain poses a high risk to portfolio stability. Rising insurance premiums and property tax assessments in coastal Florida further threaten these thin margins, making this property a poor choice for a cash-flow-focused investor.

Strengths
  • Desirable 3-bedroom, 2-bathroom configuration for suburban renters
  • Consistent 4% projected annual appreciation in a growing Gulf Coast market
  • Single-family asset class typically offers better long-term tenant stability
Considerations
  • Substantial negative monthly cash flow of nearly $600
  • Rental yield of 4.24% is insufficient to cover debt service in the current interest rate environment
  • Exposure to rising Florida property insurance and hurricane-related maintenance costs
  • Negative leverage scenario requires significant appreciation just to break even on total capital outlay
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-14Price change$389,900$294
2026-03-29Price change$399,900$301
2026-03-17Price change$420,000$317
2026-02-11Price change$425,000$320
2025-12-13Price change$429,000$323
2025-09-12Price change$449,000$338
2025-07-15Price change$459,000$346
2025-07-03Price change$489,000$369
2025-06-11Price change$495,000$373
2025-05-28Price change$500,000$377
2025-05-06Price change$520,000$392
2025-04-05Price change$525,000$396
2025-03-13Listed for sale$539,000$406

Tax History

YearProperty TaxTax Assessment
2025$3,212.2$195,505
2024$3,120.13$189,995
2023$3,045.07$184,189
2022$2,862.93$174,263
2021$2,841.8$169,187
2020$2,797.76$166,851
2019$2,696.21$163,100
2018$2,485.34$160,059
2017$2,485.34$156,767
2016$2,459.34$153,543
2015$2,315.95$152,476
2014$2,305.58$152,699
2013$1,949.77$160,604
2012$2,088.48$155,926
2011$1,988.81$155,926
2010$1,990.86$153,622
2009$1,791.15$149,583
2007$0$141,543
2006$0$141,543
2005$0$133,417
2004$0$130,929
2003$0$130,929
2002$2,230.45$127,860
2001$1,866.18$123,933
2000$1,476.13$99,877
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,327
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: $389,900Rent Basis: Observed Comp Model ($2,047/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $195/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.33%

NOI: $12,987/yr

Cash-on-Cash Yield
-12.6%

On $89,677 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+31.2%

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)-$299/mo
Homeowner / Hazard Insurance-$195/mo
Vacancy Reserve (5% of rent)-$102/mo
Repairs & Maintenance (10% of rent)-$205/mo
Property Management (8% of rent)-$164/mo
Total Pure Operating Expenses-$965/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,047/mo
Less: Operating Expenses-$965/mo
Net Operating Income (NOI)+$1,082/mo
Less: Debt Service (30yr @ 6.75%)-$2,023/mo
Net Cash Flow
$-941/mo
$-11,290/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Englewood.