OFF_MARKETRisky Deal10 days on market

3013 Sutton Woods Dr

3013 Sutton Woods Dr, Plant City, FL 33566, Plant City, FL 33566
$649,000
Zestimate®:$645,600

Listing Price

Property image 1
3013 Sutton Woods Dr, Plant City, FL 33566
Loc: Plant City, FL
Days Listed
10
Tax Assessed
$484k
Zestimate®
$646k
Market Rate
Lot Size
0.38 acres
Rent Estimate
$3,301/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
1.3 mi away
3

Tomlin Middle School

6-8
2.5 mi away
5

Plant City High School

9-12
1.5 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
3.37%
Total ROI
32.0%
Cash Flow
$-1,546/mo
DSCR
0.54
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
2026-06-03Sold$645,000$240
2026-05-05Pending sale$649,000$242
2026-04-18Listed for sale$649,000$242
1999-02-05Sold$237,500$89

Tax History

YearProperty TaxTax Assessment
2025$3,966.54$258,645
2024$3,657.12$251,356
2023$3,559.18$244,035
2022$3,457.54$236,927
2021$3,415.83$230,026
2020$3,385.32$226,850
2019$3,327.16$221,750
2018$3,327.16$217,615
2017$3,309.9$280,568
2016$3,265.35$208,755
2015$3,085.79$207,304
2014$3,118.4$205,659
2013$3,118.4$202,620
2012$3,102.25$199,233
2011$3,250.28$206,448
2010$3,821.61$237,283
2009$4,181.97$254,539
2008$4,277.57$264,400
2007$4,346.16$256,699
2006$4,619.62$250,438
2005$4,596.01$243,144
2004$0$236,062
2003$0$231,660
2002$0$226,230
2001$0$222,667
2000$4,296.09$216,182
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,682
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: $649,000Rent Basis: Observed Comp Model ($3,301/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $325/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.37%

NOI: $21,856/yr

Cash-on-Cash Yield
-12.4%

On $149,270 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+32.0%

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)-$395/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$165/mo
Repairs & Maintenance (10% of rent)-$330/mo
Property Management (8% of rent)-$264/mo
Total Pure Operating Expenses-$1,480/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,301/mo
Less: Operating Expenses-$1,480/mo
Net Operating Income (NOI)+$1,821/mo
Less: Debt Service (30yr @ 6.75%)-$3,368/mo
Net Cash Flow
$-1,546/mo
$-18,555/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Plant City.