OFF_MARKETExcellent Deal9 days on market
4711 Pershoie Ln
4711 Pershoie Ln, Kissimmee, FL 34746, Kissimmee, FL 34746
4711 Pershoie Ln, Kissimmee, FL 34746
Loc: Kissimmee, FL
Days Listed
9
Tax Assessed
$381k
Zestimate®
$462k
Market Rate
Lot Size
5,489 sqft
Rent Estimate
$3,164/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
Central Avenue Elementary School
PK-5
3.8 mi away
5
Kissimmee Middle School
6-8
2.5 mi away
4
Poinciana 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
12.53%
Total ROI
52.3%
Cash Flow
$2,504/mo
DSCR
2.06
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-07-14 | Sold | $465,000 | $237 |
| 2026-07-08 | Contingent | $465,000 | $237 |
| 2026-06-08 | Pending sale | $465,000 | $237 |
| 2026-05-29 | Listed for sale | $465,000 | $237 |
| 2025-08-31 | Listing removed | $2,850 | $1 |
| 2025-08-05 | Price change | $2,850 | $1 |
| 2025-07-08 | Listed for rent | $2,800 | $1 |
| 2024-12-23 | Listing removed | $375,000 | $191 |
| 2021-12-22 | Sold | $393,000 | $201 |
| 2021-11-29 | Pending sale | $375,000 | $191 |
| 2021-11-25 | Listed for sale | $375,000 | $191 |
| 2020-09-01 | Listing removed | $270,000 | $138 |
| 2020-06-14 | Pending sale | $270,000 | $138 |
| 2020-06-05 | Listing removed | $2,000 | $1 |
| 2020-04-16 | Listed for sale | $270,000 | $138 |
| 2020-03-20 | Listed for rent | $2,000 | $1 |
| 2018-08-21 | Sold | $238,000 | $121 |
| 2016-10-24 | Listed for sale | $239,900 | $122 |
| 2016-09-19 | Listing removed | $249,000 | $127 |
| 2016-03-22 | Listed for sale | $249,000 | $127 |
| 2016-02-19 | Listing removed | $249,000 | $127 |
| 2015-07-15 | Listed for sale | $249,000 | $127 |
| 2013-12-02 | Sold | $225,000 | $115 |
| 2013-10-19 | Price change | $239,000 | $122 |
| 2013-10-04 | Listed for sale | $245,000 | $125 |
| 2011-07-20 | Listing removed | $169,000 | $86 |
| 2009-08-05 | Sold | $128,000 | $65 |
| 2000-08-07 | Sold | $177,700 | $91 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $5,984.99 | $381,400 |
| 2024 | $5,953.08 | $392,700 |
| 2023 | $5,641.78 | $380,000 |
| 2022 | $4,904.01 | $305,900 |
| 2021 | $3,823.58 | $223,600 |
| 2020 | $3,598.28 | $208,300 |
| 2019 | $3,488.22 | $196,900 |
| 2018 | $3,488.22 | $184,800 |
| 2017 | $3,257.44 | $185,300 |
| 2016 | $3,331.57 | $183,000 |
| 2015 | $3,307.39 | $179,800 |
| 2014 | $2,941.43 | $160,300 |
| 2013 | $0 | $157,100 |
| 2012 | $0 | $143,000 |
| 2011 | $0 | $149,000 |
| 2010 | $0 | $154,800 |
| 2009 | $0 | $197,200 |
| 2008 | $0 | $248,000 |
| 2007 | $0 | $280,800 |
| 2006 | $0 | $254,200 |
| 2005 | $0 | $193,100 |
| 2004 | $0 | $153,600 |
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: $465,000Rent Basis: Observed Comp Model ($3,164/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $233/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.88%
NOI: $22,702/yr
Cash-on-Cash Yield
-5.8%
On $106,950 invested
DSCR Ratio
0.78x
Negative debt coverage
5-Yr Leveraged ROI
+65.0%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$311/mo
Homeowner / Hazard Insurance-$233/mo
Vacancy Reserve (5% of rent)-$158/mo
Repairs & Maintenance (10% of rent)-$316/mo
Property Management (8% of rent)-$253/mo
Total Pure Operating Expenses-$1,272/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,164/mo
Less: Operating Expenses-$1,272/mo
Net Operating Income (NOI)+$1,892/mo
Less: Debt Service (30yr @ 6.75%)-$2,413/mo
Net Cash Flow
$-521/mo
$-6,252/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Kissimmee.