OFF_MARKETExcellent Deal6 days on market

2804 Clubhouse Dr

2804 Clubhouse Dr, Plant City, FL 33566, Plant City, FL 33566
$549,999
Zestimate®:$520,400

Listing Price

Property image 1
2804 Clubhouse Dr, Plant City, FL 33566
Loc: Plant City, FL
Days Listed
6
Tax Assessed
$376k
Zestimate®
$520k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$3,273/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.

7

Walden Lake Elementary School

PK-5
0.7 mi away
3

Tomlin Middle School

6-8
2.5 mi away
5

Plant City High School

9-12
2.3 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
7.60%
Total ROI
27.7%
Cash Flow
$701/mo
DSCR
1.25
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
2026-06-22Sold$520,000$206
2026-05-25Pending sale$529,999$210
2026-05-21Price change$529,999$210
2026-05-15Price change$539,999$214
2026-04-23Listed for sale$549,999$218
2019-07-11Sold$315,000$125
2019-06-11Pending sale$319,900$127
2019-06-06Price change$319,900$127
2019-05-30Price change$324,900$129
2019-05-17Listed for sale$329,900$131
2004-07-09Sold$259,000$103
1997-04-07Sold$182,000$72
1993-11-23Sold$38,500$15

Tax History

YearProperty TaxTax Assessment
2025$4,425.71$283,747
2024$4,083.88$275,750
2023$3,977.11$267,718
2022$3,865.96$259,920
2021$3,821.29$252,350
2020$3,788.19$248,866
2019$2,461.97$174,932
2018$2,461.97$171,670
2017$2,446.57$221,590
2016$2,410.14$164,681
2015$2,277.03$163,536
2014$2,299.82$162,238
2013$2,299.82$159,840
2012$2,283.3$157,168
2011$2,424.81$164,140
2010$2,775.4$183,333
2009$3,156.5$201,965
2008$4,558.33$239,351
2007$5,136.73$273,845
2006$5,690.91$277,718
2005$4,594.41$218,068
2004$0$192,215
2003$0$175,601
2002$0$171,485
2001$0$168,784
2000$3,120.55$170,619
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,525
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: $549,999Rent Basis: Observed Comp Model ($3,273/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.23%

NOI: $23,258/yr

Cash-on-Cash Yield
-8.7%

On $126,500 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+50.8%

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)-$307/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$164/mo
Repairs & Maintenance (10% of rent)-$327/mo
Property Management (8% of rent)-$262/mo
Total Pure Operating Expenses-$1,335/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,273/mo
Less: Operating Expenses-$1,335/mo
Net Operating Income (NOI)+$1,938/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-916/mo
$-10,988/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Plant City.