OFF_MARKETNeutral Deal13 days on market

4162 Cedar Creek Ranch Circle

4162 Cedar Creek Ranch Circle, Lake Worth, FL 33467, Lake Worth, FL 33467
$800,000
Zestimate®:$750,900

Listing Price

Property image 1
4162 Cedar Creek Ranch Circle, Lake Worth, FL 33467
Loc: Lake Worth, FL
Days Listed
13
Tax Assessed
$745k
Zestimate®
$751k
Market Rate
Rent Estimate
$7,220/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.

7

Discovery Key Elementary School

K-5
0.7 mi away
6

Woodlands Middle School

6-8
0.9 mi away
5

Dr. Joaquin Garcia High School

9-12
0.6 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
5.94%
Total ROI
19.4%
Cash Flow
$-86/mo
DSCR
0.98
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
2026-05-22Sold$750,000$209
2026-04-07Price change$750,000$209
2026-03-04Listed for sale$800,000$223
2025-07-12Listing removed$949,900$265
2025-04-11Price change$949,900$265
2025-02-10Listed for sale$979,900$274
2025-01-24Listing removed$979,900$274
2024-11-30Price change$979,900$274
2024-08-21Listed for sale$989,900$276
2004-07-15Sold$415,747$116

Tax History

YearProperty TaxTax Assessment
2025$8,928$550,398
2024$8,322$512,451
2023$8,128$477,437
2022$7,526$445,268
2021$6,996$415,697
2020$6,953.39$410,203
2019$7,020.47$409,283
2018$7,020.47$386,703
2017$6,390.52$382,943
2016$6,397.82$372,558
2015$6,375.15$360,422
2014$5,410.26$306,504
2013$5,334.82$301,974
2012$5,377.67$296,926
2011$6,690.58$357,991
2010$6,968.43$369,909
2009$7,061.37$389,085
2008$7,319.46$448,981
2007$7,147.78$435,904
2006$7,012.96$393,138
2005$0$381,687
2004$684.82$66,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
4
Sq Ft
3,581
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: $800,000Rent Basis: Observed Comp Model ($7,220/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $400/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.83%

NOI: $54,612/yr

Cash-on-Cash Yield
2.6%

On $184,000 invested

DSCR Ratio
1.10x

Tight qualification

5-Yr Leveraged ROI
+107.2%

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)-$608/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$361/mo
Repairs & Maintenance (10% of rent)-$722/mo
Property Management (8% of rent)-$578/mo
Total Pure Operating Expenses-$2,669/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,220/mo
Less: Operating Expenses-$2,669/mo
Net Operating Income (NOI)+$4,551/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$400/mo
$4,799/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lake Worth.