OFF_MARKETNeutral Deal3 days on market

10376 SW 18th St

10376 SW 18th St, Davie, FL 33324, Davie, FL 33324
$1,195,000
Zestimate®:$1,206,200$11,200 Under Market

Listing Price

Property image 1
10376 SW 18th St, Davie, FL 33324
Loc: Davie, FL
Days Listed
3
Tax Assessed
$1172k
Zestimate®
$1206k
1% Under Valued
Lot Size
0.34 acres
Rent Estimate
$7,029/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

Fox Trail Elementary School

PK-5
0.7 mi away
7

Indian Ridge Middle School

6-8
0.5 mi away
6

Western High School

9-12
2.6 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
5.12%
Total ROI
15.3%
Cash Flow
$-944/mo
DSCR
0.84
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
2026-04-30Sold$1,200,000$341
2026-03-12Listed for sale$1,195,000$339
2012-04-05Listing removed$495,000$140
2012-03-23Listed for sale$495,000$140
2012-02-29Sold$490,000$139
2012-01-22Listed for sale$495,000$140
1991-10-01Sold$208,371$59

Tax History

YearProperty TaxTax Assessment
2025$11,885.83$601,420
2024$11,593.77$584,480
2023$11,383.49$567,460
2022$10,759.23$550,940
2021$10,438.28$534,900
2020$10,328.51$527,520
2019$10,066.86$515,660
2018$10,066.86$506,050
2017$9,781.05$495,650
2016$9,617.54$485,460
2015$9,558.67$482,090
2014$9,898.18$478,270
2013$9,898.18$471,210
2012$6,290.73$471,210
2011$6,093.8$455,320
2010$6,185.54$300,360
2009$5,869.38$292,470
2008$5,558.01$289,890
2007$5,754.84$281,450
2006$6,182.44$274,590
2005$0$266,600
2004$5,931.31$258,840
2003$5,808$254,020
2002$5,786.25$248,070
2000$5,538.22$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,524
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: $1,195,000Rent Basis: Observed Comp Model ($7,029/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $598/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.87%

NOI: $46,287/yr

Cash-on-Cash Yield
-10.2%

On $274,850 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+43.0%

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)-$957/mo
Homeowner / Hazard Insurance-$598/mo
Vacancy Reserve (5% of rent)-$351/mo
Repairs & Maintenance (10% of rent)-$703/mo
Property Management (8% of rent)-$562/mo
Total Pure Operating Expenses-$3,172/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,029/mo
Less: Operating Expenses-$3,172/mo
Net Operating Income (NOI)+$3,857/mo
Less: Debt Service (30yr @ 6.75%)-$6,201/mo
Net Cash Flow
$-2,343/mo
$-28,120/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davie.