OFF_MARKETRisky Deal0 days on market

3521 Bonsilva St

3521 Bonsilva St, Plant City, FL 33566, Plant City, FL 33566
$349,990
Zestimate®:$341,000

Listing Price

Property image 1
3521 Bonsilva St, Plant City, FL 33566
Loc: Plant City, FL
Days Listed
0
Tax Assessed
$290k
Zestimate®
$341k
Market Rate
Lot Size
6,012 sqft
Rent Estimate
$2,455/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

Trapnell Elementary School

PK-5
0.9 mi away
2

Turkey Creek Middle School

6-8
3.3 mi away
4

Durant High School

9-12
6.2 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
5.07%
Total ROI
69.1%
Cash Flow
$-337/mo
DSCR
0.81
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
2026-08-21Listing removed$344,999$189
2026-07-07Price change$344,999$189
2026-06-17Price change$347,990$191
2026-04-28Listed for sale$349,990$192
2025-04-24Listing removed$344,999$189
2025-04-04Price change$344,999$189
2025-02-25Price change$349,999$192
2025-01-25Price change$354,990$195
2025-01-10Price change$359,990$197
2024-12-30Price change$369,990$203
2024-12-24Listed for sale$380,000$208
2023-06-05Sold$342,800$188

Tax History

YearProperty TaxTax Assessment
2025$4,532.65$289,593
2024$5,224.28$298,641
2023$929.4$52,666
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,823
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: $349,990Rent Basis: Observed Comp Model ($2,455/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $175/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.07%

NOI: $17,746/yr

Cash-on-Cash Yield
-5.0%

On $80,498 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+69.1%

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)-$237/mo
Homeowner / Hazard Insurance-$175/mo
Vacancy Reserve (5% of rent)-$123/mo
Repairs & Maintenance (10% of rent)-$246/mo
Property Management (8% of rent)-$196/mo
Total Pure Operating Expenses-$976/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,455/mo
Less: Operating Expenses-$976/mo
Net Operating Income (NOI)+$1,479/mo
Less: Debt Service (30yr @ 6.75%)-$1,816/mo
Net Cash Flow
$-337/mo
$-4,046/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Plant City.