OFF_MARKETExcellent Deal12 days on market
5502 Bruton Rd
5502 Bruton Rd, Plant City, FL 33565, Plant City, FL 33565
5502 Bruton Rd, Plant City, FL 33565
Loc: Plant City, FL
Days Listed
12
Tax Assessed
$458k
Lot Size
0.73 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
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
7.30%
Total ROI
26.2%
Cash Flow
$514/mo
DSCR
1.20
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $500,000Rent Basis: Modeled Estimate ($4,000/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $250/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.89%
NOI: $29,472/yr
Cash-on-Cash Yield
-1.4%
On $115,000 invested
DSCR Ratio
0.95x
Negative debt coverage
5-Yr Leveraged ROI
+87.0%
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)-$374/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$200/mo
Repairs & Maintenance (10% of rent)-$400/mo
Property Management (8% of rent)-$320/mo
Total Pure Operating Expenses-$1,544/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,000/mo
Less: Operating Expenses-$1,544/mo
Net Operating Income (NOI)+$2,456/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-138/mo
$-1,661/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Plant City.