FOR_SALEGood Deal160 days on market

109 Rebecca Dr

109 Rebecca Dr, Winter Haven, FL 33881, Winter Haven, FL 33881
$239,500
Zestimate®:$236,300

Listing Price

Property image 1
109 Rebecca Dr, Winter Haven, FL 33881
Loc: Winter Haven, FL
Days Listed
160
Tax Assessed
$205k
Zestimate®
$236k
Market Rate
Lot Size
7,501 sqft
Rent Estimate
$1,697/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.

2

Elbert Elementary School

PK-5
1.2 mi away
3

Denison Middle School

6-8
2.1 mi away
3

Winter Haven Senior High School

9-12
2.3 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
6.74%
Total ROI
23.4%
Cash Flow
$135/mo
DSCR
1.11
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
2025-12-04Listed for sale$239,500$154
2025-12-01Listing removed$274,900$176
2025-11-27Pending sale$274,900$176
2025-10-27Price change$274,900$176
2025-09-15Price change$279,900$179
2025-08-15Listed for sale$289,900$186
2004-02-09Sold$90,400$58

Tax History

YearProperty TaxTax Assessment
2025$517.72$57,965
2024$510.04$56,331
2023$506.78$54,690
2022$503.02$53,097
2021$513.58$51,550
2020$512.49$50,838
2019$512.03$49,695
2018$512.03$48,768
2017$497.09$47,765
2016$439.4$46,783
2015$440.77$46,458
2014$419.54$46,089
2013$430.15$45,408
2012$534.69$51,158
2011$571.78$55,441
2010$708.75$72,073
2009$1,290.68$99,345
2008$1,366.75$105,480
2006$1,808.63$0
2004$1,666.1$0
2003$1,592.58$66,280
2002$1,501.57$62,020
2001$1,603.25$66,220
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,560
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: $239,500Rent Basis: Observed Comp Model ($1,697/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.96%

NOI: $11,876/yr

Cash-on-Cash Yield
-5.5%

On $55,085 invested

DSCR Ratio
0.80x

Negative debt coverage

5-Yr Leveraged ROI
+66.6%

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)-$167/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$85/mo
Repairs & Maintenance (10% of rent)-$170/mo
Property Management (8% of rent)-$136/mo
Total Pure Operating Expenses-$707/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,697/mo
Less: Operating Expenses-$707/mo
Net Operating Income (NOI)+$990/mo
Less: Debt Service (30yr @ 6.75%)-$1,243/mo
Net Cash Flow
$-253/mo
$-3,037/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Winter Haven.