OFF_MARKETRisky Deal15 days on market
504 E Calhoun St
504 E Calhoun St, Plant City, FL 33563, Plant City, FL 33563
504 E Calhoun St, Plant City, FL 33563
Loc: Plant City, FL
Days Listed
15
Tax Assessed
$169k
Zestimate®
$260k
0% Under Valued
Lot Size
6,405 sqft
Rent Estimate
$1,692/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
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
4.68%
Total ROI
60.7%
Cash Flow
$-334/mo
DSCR
0.75
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: $259,900Rent Basis: Observed Comp Model ($1,692/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.68%
NOI: $12,174/yr
Cash-on-Cash Yield
-6.7%
On $59,777 invested
DSCR Ratio
0.75x
Negative debt coverage
5-Yr Leveraged ROI
+60.7%
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)-$138/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$85/mo
Repairs & Maintenance (10% of rent)-$169/mo
Property Management (8% of rent)-$135/mo
Total Pure Operating Expenses-$677/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,692/mo
Less: Operating Expenses-$677/mo
Net Operating Income (NOI)+$1,015/mo
Less: Debt Service (30yr @ 6.75%)-$1,349/mo
Net Cash Flow
$-334/mo
$-4,008/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Plant City.