OFF_MARKETGood Deal6 days on market

4495 Edenrock Pl

4495 Edenrock Pl, Spring Hill, FL 34609, Spring Hill, FL 34609
$400,000

Listing Price

Property image 1
4495 Edenrock Pl, Spring Hill, FL 34609
Loc: Spring Hill, FL
Days Listed
6
Tax Assessed
$348k
Lot Size
10,454 sqft
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.

6

Pine Grove Elementary School

PK-5
4.6 mi away
6

West Hernando Middle School

6-8
4.5 mi away
3

Central High School

9-12
4.4 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
7.21%
Total ROI
25.7%
Cash Flow
$382/mo
DSCR
1.19
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$400,000$151
2026-07-13Contingent$400,000$151
2026-07-13Pending sale$400,000$151
2026-05-07Listed for sale$400,000$151
2006-01-11Sold$327,900$124

Tax History

YearProperty TaxTax Assessment
2025$7,674.59$348,394
2024$8,262.36$375,156
2023$8,251.73$375,375
2022$3,389.26$99,356
2021$3,295.15$96,462
2020$3,192.86$95,130
2019$0$92,991
2018$792.62$91,257
2017$2,851$89,380
2016$2,851$87,542
2015$2,813.77$86,933
2014$2,421.15$57,495
2013$451.28$56,645
2012$482.19$56,729
2011$1,376.48$119,738
2010$0$141,765
2009$2,512.35$188,583
2008$3,023.06$215,611
2006$1,144.93$59,288
2005$0$15,938
2004$75.4$3,613
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,654
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: $400,000Rent Basis: Modeled Estimate ($3,200/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $200/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.94%

NOI: $23,754/yr

Cash-on-Cash Yield
-1.3%

On $92,000 invested

DSCR Ratio
0.95x

Negative debt coverage

5-Yr Leveraged ROI
+87.9%

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)-$285/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$160/mo
Repairs & Maintenance (10% of rent)-$320/mo
Property Management (8% of rent)-$256/mo
Total Pure Operating Expenses-$1,221/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,200/mo
Less: Operating Expenses-$1,221/mo
Net Operating Income (NOI)+$1,979/mo
Less: Debt Service (30yr @ 6.75%)-$2,076/mo
Net Cash Flow
$-96/mo
$-1,152/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Spring Hill.