OFF_MARKETExcellent Deal3 days on market

18562 Council Crest Dr

18562 Council Crest Dr, Odessa, FL 33556, Odessa, FL 33556
$4,100,000

Listing Price

Property image 1
18562 Council Crest Dr, Odessa, FL 33556
Loc: Odessa, FL
Days Listed
3
Tax Assessed
$1993k
Lot Size
4.69 acres
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
2.9 mi away
8

Sergeant Paul R Smith Middle School

6-8
5.3 mi away
7

Steinbrenner High School

9-12
4.1 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
8.03%
Total ROI
29.8%
Cash Flow
$6,690/mo
DSCR
1.32
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$3,999,999$551
2026-08-07Contingent$3,999,999$551
2026-07-09Price change$3,999,999$551
2026-05-28Listed for sale$4,100,000$565
2021-10-04Sold$2,500,000$344
2021-08-21Pending sale$2,495,000$344
2021-08-12Listed for sale$2,495,000$344
2016-04-07Listing removed$995,000$137
2015-12-21Price change$995,000$137
2015-11-24Price change$1,059,000$146
2015-10-27Price change$1,129,000$156
2015-09-23Listed for sale$1,195,000$165
2012-03-26Listing removed$1,400,000$193
2011-03-15Listed for sale$1,400,000$193

Tax History

YearProperty TaxTax Assessment
2025$36,258.41$1,993,151
2024$33,687.02$1,950,158
2023$32,761.2$1,893,357
2022$31,985.39$1,842,016
2021$21,557.53$1,192,130
2020$19,973.31$1,126,277
2019$16,850.77$947,020
2018$16,850.77$834,185
2017$14,964.92$841,790
2016$16,046.82$780,191
2015$15,148.87$1,296,471
2014$26,582.55$1,344,571
2013$26,582.55$1,004,201
2012$19,734.8$964,393
2011$20,724.2$988,820
2010$22,099.3$1,097,943
2009$3,604.38$178,057
2008$4,125.28$202,897
2007$4,073.65$202,897
2006$4,128.95$187,372
2005$3,553.97$155,965
2004$0$96,715
2003$0$36,715
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
7,260
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: $4,100,000Rent Basis: Modeled Estimate ($32,800/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $2,050/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.32%

NOI: $258,939/yr

Cash-on-Cash Yield
0.4%

On $943,000 invested

DSCR Ratio
1.01x

Tight qualification

5-Yr Leveraged ROI
+96.1%

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)-$1,628/mo
Homeowner / Hazard Insurance-$2,050/mo
Vacancy Reserve (5% of rent)-$1,640/mo
Repairs & Maintenance (10% of rent)-$3,280/mo
Property Management (8% of rent)-$2,624/mo
Total Pure Operating Expenses-$11,222/mo
Net Investor Cash Flow
Gross Scheduled Rent+$32,800/mo
Less: Operating Expenses-$11,222/mo
Net Operating Income (NOI)+$21,578/mo
Less: Debt Service (30yr @ 6.75%)-$21,274/mo
Net Cash Flow
$304/mo
$3,651/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Odessa.