OFF_MARKETExcellent Deal2 days on market

2754 Buckhorn Oaks Dr

2754 Buckhorn Oaks Dr, Valrico, FL 33594, Valrico, FL 33594
$580,000
Zestimate®:$560,500

Listing Price

Property image 1
2754 Buckhorn Oaks Dr, Valrico, FL 33594
Loc: Valrico, FL
Days Listed
2
Tax Assessed
$414k
Zestimate®
$561k
Market Rate
Lot Size
0.37 acres
Rent Estimate
$3,105/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.

8

Valrico Elementary School

PK-5
0.2 mi away
6

Mulrennan Middle School

6-8
1.6 mi away
4

Durant High School

9-12
5 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
7.60%
Total ROI
27.7%
Cash Flow
$741/mo
DSCR
1.25
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
2026-06-12Sold$560,000$236
2026-06-01Pending sale$580,000$245
2026-05-19Listed for sale$580,000$245
2005-05-26Sold$156,000$66
1999-06-17Sold$146,000$62

Tax History

YearProperty TaxTax Assessment
2025$3,643.26$182,884
2024$3,341.92$177,730
2023$3,218.67$172,553
2022$3,041.64$167,527
2021$2,930.61$162,648
2020$2,845$160,402
2019$2,748.35$156,796
2018$2,748.35$153,872
2017$2,654.24$210,418
2016$2,615.72$147,607
2015$2,578.84$146,581
2014$2,578.2$145,418
2013$2,578.2$143,269
2012$2,326.62$140,874
2011$2,610.77$148,742
2010$2,568.07$147,758
2009$3,340.44$179,297
2008$3,784.36$201,138
2007$4,973.67$247,835
2006$5,303.63$244,065
2005$4,954.28$196,487
2004$0$138,391
2003$0$135,811
2002$0$132,628
2001$0$130,539
2000$2,951.05$133,246
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,370
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: $580,000Rent Basis: Observed Comp Model ($3,105/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $290/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.65%

NOI: $21,154/yr

Cash-on-Cash Yield
-11.2%

On $133,400 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.1%

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)-$338/mo
Homeowner / Hazard Insurance-$290/mo
Vacancy Reserve (5% of rent)-$155/mo
Repairs & Maintenance (10% of rent)-$311/mo
Property Management (8% of rent)-$248/mo
Total Pure Operating Expenses-$1,342/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,105/mo
Less: Operating Expenses-$1,342/mo
Net Operating Income (NOI)+$1,763/mo
Less: Debt Service (30yr @ 6.75%)-$3,009/mo
Net Cash Flow
$-1,247/mo
$-14,960/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Valrico.