FOR_SALERisky Deal4 days on market

10517 BARACOA COURT

10517 BARACOA COURT, TRINITY, FL 34655, New Port Richey, FL 34655
$999,900
Zestimate®:$957,700

Listing Price

Property image 1
10517 BARACOA COURT, TRINITY, FL 34655
Loc: New Port Richey, FL
Days Listed
4
Tax Assessed
$794k
Zestimate®
$958k
Market Rate
Lot Size
0.48 acres
Rent Estimate
$4,848/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.

9

Trinity Elementary School

PK-5
0.9 mi away
8

Seven Springs Middle School

6-8
2.2 mi away
7

James W. Mitchell High School

9-12
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
4.16%
Total ROI
10.5%
Cash Flow
$-1,587/mo
DSCR
0.69
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
2026-09-11Listed for sale$999,900$263
2007-03-09Sold$165,000$43

Tax History

YearProperty TaxTax Assessment
2025$8,954.03$538,980
2024$8,760.43$523,790
2023$8,465.4$523,790
2022$7,660$508,540
2021$7,542.34$479,350
2020$7,439.47$472,740
2019$7,338.22$462,120
2018$7,338.22$453,511
2017$7,222.13$453,511
2016$7,202.68$435,047
2015$7,202.99$432,023
2014$7,026.61$442,862
2013$0$422,260
2012$0$435,553
2011$0$424,875
2010$0$420,110
2009$0$440,107
2008$0$574,056
2007$0$122,980
2006$0$94,780
2005$0$90,280
2004$0$80,353
2003$0$7,359
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,800
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: $999,900Rent Basis: Observed Comp Model ($4,848/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $500/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.10%

NOI: $31,013/yr

Cash-on-Cash Yield
-13.6%

On $229,977 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.3%

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)-$649/mo
Homeowner / Hazard Insurance-$500/mo
Vacancy Reserve (5% of rent)-$242/mo
Repairs & Maintenance (10% of rent)-$485/mo
Property Management (8% of rent)-$388/mo
Total Pure Operating Expenses-$2,264/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,848/mo
Less: Operating Expenses-$2,264/mo
Net Operating Income (NOI)+$2,584/mo
Less: Debt Service (30yr @ 6.75%)-$5,188/mo
Net Cash Flow
$-2,604/mo
$-31,246/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in New Port Richey.

10517 BARACOA COURT | New Port Richey, FL | Haven AI Analysis | Haven by ScoutHavens