OFF_MARKETGood Deal7 days on market

4553 White Marble Ct

4553 White Marble Ct, Lakeland, FL 33811, Lakeland, FL 33811
$335,000
Zestimate®:$345,000$10,000 Under Market

Listing Price

Property image 1
4553 White Marble Ct, Lakeland, FL 33811
Loc: Lakeland, FL
Days Listed
7
Tax Assessed
$286k
Zestimate®
$345k
3% Under Valued
Lot Size
7,362 sqft
Rent Estimate
$2,416/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.

6

R. Bruce Wagner Elementary School

PK-5
1.7 mi away
4

Southwest Middle School

6-8
5.9 mi away
5

George W. Jenkins Senior High School

9-12
7.2 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
6.10%
Total ROI
20.2%
Cash Flow
$9/mo
DSCR
1.01
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
2026-07-14Sold$345,000$187
2026-07-08Contingent$335,000$181
2026-06-08Pending sale$335,000$181
2026-05-14Listed for sale$335,000$181
2022-02-14Sold$316,000$171
2021-10-22Listing removed$0
2021-10-09Listed for sale$315,990$171

Tax History

YearProperty TaxTax Assessment
2025$4,376.21$285,760
2024$4,375.58$285,027
2023$4,268.35$276,725
2022$845$46,000
2021$127.5$6,741
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,848
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: $335,000Rent Basis: Observed Comp Model ($2,416/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $168/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.23%

NOI: $17,507/yr

Cash-on-Cash Yield
-4.3%

On $77,050 invested

DSCR Ratio
0.84x

Negative debt coverage

5-Yr Leveraged ROI
+72.4%

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)-$233/mo
Homeowner / Hazard Insurance-$168/mo
Vacancy Reserve (5% of rent)-$121/mo
Repairs & Maintenance (10% of rent)-$242/mo
Property Management (8% of rent)-$193/mo
Total Pure Operating Expenses-$957/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,416/mo
Less: Operating Expenses-$957/mo
Net Operating Income (NOI)+$1,459/mo
Less: Debt Service (30yr @ 6.75%)-$1,738/mo
Net Cash Flow
$-279/mo
$-3,352/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lakeland.