FOR_SALERisky Deal407 days on market

18725 Jiretz Rd

18725 Jiretz Rd, Odessa, FL 33556, Odessa, FL 33556
$37,500,000

Listing Price

Property image 1
18725 Jiretz Rd, Odessa, FL 33556
Loc: Odessa, FL
Days Listed
407
Tax Assessed
$172k
Lot Size
4.42 acres
Rent Estimate
$1,593/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.

9

Hammond Elementary School

PK-5
3.1 mi away
8

Sergeant Paul R Smith Middle School

6-8
5.5 mi away
7

Steinbrenner High School

9-12
4.3 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
0.04%
Total ROI
-10.2%
Cash Flow
$-188,450/mo
DSCR
0.01
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
2025-08-12Price change$37,500,000$2,716
2025-04-02Listed for sale$38,500,000$2,788
2017-03-06Sold$525,000$38
2013-03-07Sold$350,000$25
2012-09-21Price change$424,950$31
2012-08-03Price change$445,000$32
2012-06-21Price change$480,000$35
2012-03-22Listed for sale$495,000$36

Tax History

YearProperty TaxTax Assessment
2025$3,490.29$158,855
2024$3,085.03$144,414
2023$2,781.82$131,285
2022$2,507.42$119,350
2021$2,337.46$108,500
2020$2,209.91$104,125
2019$8,764.09$463,092
2018$8,764.09$420,993
2017$8,073.38$406,769
2016$7,891.07$375,679
2015$7,425.55$362,522
2014$6,692.81$329,565
2013$6,692.81$313,627
2012$6,626.03$315,807
2011$7,562.15$338,971
2010$8,461.06$419,996
2009$11,834$584,008
2008$14,420.5$708,666
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
10
Sq Ft
13,809
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: $37,500,000Rent Basis: Observed Comp Model ($1,593/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $18,750/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.57%

NOI: $-211,961/yr

Cash-on-Cash Yield
-29.5%

On $8,625,000 invested

DSCR Ratio
-0.09x

Negative debt coverage

5-Yr Leveraged ROI
+-53.5%

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)-$140/mo
Homeowner / Hazard Insurance-$18,750/mo
Vacancy Reserve (5% of rent)-$80/mo
Repairs & Maintenance (10% of rent)-$159/mo
Property Management (8% of rent)-$127/mo
Total Pure Operating Expenses-$19,256/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,593/mo
Less: Operating Expenses-$19,256/mo
Net Operating Income (NOI)+$-17,663/mo
Less: Debt Service (30yr @ 6.75%)-$194,579/mo
Net Cash Flow
$-212,243/mo
$-2,546,915/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Odessa.