FOR_SALEExcellent Deal42 days on market

4505 Estate Dr

4505 Estate Dr, Plant City, FL 33567, Plant City, FL 33567
$195,000
Zestimate®:$191,800

Listing Price

Property image 1
4505 Estate Dr, Plant City, FL 33567
Loc: Plant City, FL
Days Listed
42
Tax Assessed
$69k
Zestimate®
$192k
Market Rate
Lot Size
0.38 acres
Rent Estimate
$1,682/mo
Est. Cash Flow base
Type
manufactured

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

Robinson Elementary School

PK-5
0.3 mi away
2

Turkey Creek Middle School

6-8
0.3 mi away
4

Durant High School

9-12
4 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
8.29%
Total ROI
31.1%
Cash Flow
$362/mo
DSCR
1.37
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
2026-08-11Listed for sale$195,000$136
2026-08-10Contingent$195,000$136
2026-07-29Price change$195,000$136
2026-06-11Price change$205,000$143
2026-05-06Price change$210,000$146
2026-03-17Listed for sale$215,000$150
1990-04-01Sold$38,000$26

Tax History

YearProperty TaxTax Assessment
2025$655.07$36,343
2024$598.65$35,319
2023$540.67$34,290
2022$516.05$33,291
2021$500.12$32,321
2020$429.55$31,875
2019$355.59$30,272
2018$355.59$29,708
2017$337.2$34,766
2016$323.77$28,499
2015$304.57$28,301
2014$289.04$28,076
2013$289.04$27,661
2012$281.62$27,199
2011$267$26,472
2010$258.92$26,081
2009$236.27$25,395
2008$222.59$25,370
2007$199.6$24,631
2006$170.59$24,030
2005$176.59$23,330
2004$0$22,650
2003$0$22,228
2002$0$21,707
2001$0$17,004
2000$167.63$23,695
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,434
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: $195,000Rent Basis: Observed Comp Model ($1,682/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.70%

NOI: $13,065/yr

Cash-on-Cash Yield
2.1%

On $44,850 invested

DSCR Ratio
1.08x

Tight qualification

5-Yr Leveraged ROI
+104.5%

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)-$56/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$84/mo
Repairs & Maintenance (10% of rent)-$168/mo
Property Management (8% of rent)-$135/mo
Total Pure Operating Expenses-$593/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,682/mo
Less: Operating Expenses-$593/mo
Net Operating Income (NOI)+$1,089/mo
Less: Debt Service (30yr @ 6.75%)-$1,012/mo
Net Cash Flow
$77/mo
$923/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Plant City.