OFF_MARKETNeutral Deal4 days on market

5328 Elwood Rd

5328 Elwood Rd, Spring Hill, FL 34608, Spring Hill, FL 34608
$275,000
Zestimate®:$266,000

Listing Price

Property image 1
5328 Elwood Rd, Spring Hill, FL 34608
Loc: Spring Hill, FL
Days Listed
4
Tax Assessed
$188k
Zestimate®
$266k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$1,870/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.

5

Spring Hill Elementary School

PK-5
1.1 mi away
6

West Hernando Middle School

6-8
4.8 mi away
3

Central High School

9-12
4.5 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
5.81%
Total ROI
18.7%
Cash Flow
$-58/mo
DSCR
0.96
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
2026-07-20Sold$266,000$200
2026-07-08Contingent$275,000$207
2026-06-20Pending sale$275,000$207
2026-06-05Listed for sale$275,000$207
2026-05-08Sold$120,000$90
2014-02-10Sold$63,900$48
2013-09-04Listed for sale$79,900$60
2009-09-02Listing removed$100,000$75
2008-11-28Price change$100,000$75
2008-08-23Listed for sale$124,000$93
2000-07-03Sold$79,500$60

Tax History

YearProperty TaxTax Assessment
2025$1,238.23$77,712
2024$1,216.12$75,522
2023$1,152.05$73,322
2022$1,077.52$71,186
2021$1,077.8$69,113
2020$1,011.9$68,159
2019$0$66,627
2018$481.79$65,385
2017$760.85$64,040
2016$760.85$62,723
2015$742.76$60,516
2014$1,163.05$57,248
2013$876.85$54,411
2012$970.72$56,172
2011$1,040.13$61,018
2010$0$69,341
2009$560.18$69,932
2008$572.96$69,862
2006$785.47$66,173
2005$0$64,246
2004$769.64$62,375
2003$762.03$61,212
2002$733.13$59,777
2001$723.86$58,836
2000$136.43$6,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,330
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: $275,000Rent Basis: Observed Comp Model ($1,870/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.96%

NOI: $13,639/yr

Cash-on-Cash Yield
-5.5%

On $63,250 invested

DSCR Ratio
0.80x

Negative debt coverage

5-Yr Leveraged ROI
+66.7%

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)-$153/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$94/mo
Repairs & Maintenance (10% of rent)-$187/mo
Property Management (8% of rent)-$150/mo
Total Pure Operating Expenses-$733/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,870/mo
Less: Operating Expenses-$733/mo
Net Operating Income (NOI)+$1,137/mo
Less: Debt Service (30yr @ 6.75%)-$1,427/mo
Net Cash Flow
$-290/mo
$-3,484/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Spring Hill.