FOR_SALEExcellent Deal5 days on market
1201 W Reynolds St
1201 W Reynolds St, Plant City, FL 33563, Plant City, FL 33563
1201 W Reynolds St, Plant City, FL 33563
Loc: Plant City, FL
Days Listed
5
Tax Assessed
$293k
Lot Size
0.53 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
7.38%
Total ROI
26.6%
Cash Flow
$410/mo
DSCR
1.22
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: $375,000Rent Basis: Modeled Estimate ($3,000/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $188/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.02%
NOI: $22,589/yr
Cash-on-Cash Yield
-0.9%
On $86,250 invested
DSCR Ratio
0.97x
Negative debt coverage
5-Yr Leveraged ROI
+89.8%
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)-$240/mo
Homeowner / Hazard Insurance-$188/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$300/mo
Property Management (8% of rent)-$240/mo
Total Pure Operating Expenses-$1,118/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,000/mo
Less: Operating Expenses-$1,118/mo
Net Operating Income (NOI)+$1,882/mo
Less: Debt Service (30yr @ 6.75%)-$1,946/mo
Net Cash Flow
$-63/mo
$-761/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Plant City.