OFF_MARKETNeutral Deal7 days on market

13476 Little Farms Dr

13476 Little Farms Dr, Spring Hill, FL 34609, Spring Hill, FL 34609
$385,000
Zestimate®:$378,000

Listing Price

Property image 1
13476 Little Farms Dr, Spring Hill, FL 34609
Loc: Spring Hill, FL
Days Listed
7
Tax Assessed
$347k
Zestimate®
$378k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$2,516/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.

4

John D. Floyd Elementary School

PK-5
0.8 mi away
5

Powell Middle School

6-8
1.6 mi away
3

Central High School

9-12
6.5 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
5.34%
Total ROI
16.4%
Cash Flow
$-234/mo
DSCR
0.88
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
2026-09-09Pending sale$385,000$179
2026-08-20Listed for sale$385,000$179
2026-04-29Listing removed$380,000$177
2026-03-29Listed for sale$380,000$177
2016-06-15Sold$192,000$90
2016-04-28Pending sale$199,900$93
2016-04-02Listed for sale$199,900$93
2016-02-26Pending sale$199,900$93
2016-02-04Listed for sale$199,900$93
2015-05-01Listing removed$215,000$100
2015-02-26Price change$215,000$100
2015-01-30Listed for sale$224,900$105
2009-03-19Sold$174,000$81
2004-06-14Sold$200,000$93
2001-05-07Sold$12,000$6
1999-07-12Sold$7,800$4
1998-11-19Sold$7,300$3

Tax History

YearProperty TaxTax Assessment
2025$2,928.3$196,100
2024$2,925.18$190,573
2023$2,833.62$185,022
2022$2,743.62$179,633
2021$2,749.34$174,401
2020$2,571.67$171,993
2019$0$168,126
2018$1,925.91$164,991
2017$2,212.58$161,597
2016$2,212.58$126,504
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,145
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: $385,000Rent Basis: Observed Comp Model ($2,516/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $193/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.55%

NOI: $17,529/yr

Cash-on-Cash Yield
-7.3%

On $88,550 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+57.8%

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)-$284/mo
Homeowner / Hazard Insurance-$193/mo
Vacancy Reserve (5% of rent)-$126/mo
Repairs & Maintenance (10% of rent)-$252/mo
Property Management (8% of rent)-$201/mo
Total Pure Operating Expenses-$1,055/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,516/mo
Less: Operating Expenses-$1,055/mo
Net Operating Income (NOI)+$1,461/mo
Less: Debt Service (30yr @ 6.75%)-$1,998/mo
Net Cash Flow
$-537/mo
$-6,443/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Spring Hill.