OFF_MARKETNeutral Deal6 days on market

1795 Dogwood Drive

1795 Dogwood Drive, Merritt Island, FL 32953, Merritt Island, FL 32953
$399,000
Zestimate®:$397,300

Listing Price

Property image 1
1795 Dogwood Drive, Merritt Island, FL 32953
Loc: Merritt Island, FL
Days Listed
6
Tax Assessed
$296k
Zestimate®
$397k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$3,292/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

Mila Elementary School

PK-6
1.7 mi away
7

Thomas Jefferson Middle School

7-8
3.9 mi away
5

Merritt Island High School

PK,9-12
0.7 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
6.29%
Total ROI
95.7%
Cash Flow
$22/mo
DSCR
1.01
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
2026-06-26Listing removed$3,500$2
2026-06-04Listed for rent$3,500$2
2026-05-08Sold$400,000$227
2026-03-29Listed for sale$399,000$226
2025-06-01Listing removed$3,900$2
2025-05-24Listed for rent$3,900$2
2025-04-17Listing removed$425,000$241
2025-04-17Listed for sale$425,000$241
2025-04-14Pending sale$425,000$241
2025-03-21Listed for sale$425,000$241
2025-03-11Pending sale$425,000$241
2025-01-29Listed for sale$425,000$241
2022-08-15Sold$270,000$153
2022-06-23Contingent$274,500$156
2022-06-16Listed for sale$274,500$156

Tax History

YearProperty TaxTax Assessment
2025$4,290.83$296,390
2024$4,337.26$312,460
2023$4,656.89$330,970
2022$3,602.89$298,880
2021$3,319.58$227,750
2020$3,041.85$201,690
2019$2,939.31$201,580
2018$2,939.31$189,740
2017$2,814.64$167,570
2016$2,649.01$145,290
2015$2,491.22$111,400
2014$2,152.67$101,280
2013$0$84,990
2012$979.62$80,150
2011$1,107.98$87,320
2010$1,284.01$104,780
2009$1,415.95$131,660
2008$1,644.03$161,000
2007$2,044.49$172,000
2005$1,885.58$156,500
2004$1,232.03$106,910
2003$1,205.01$104,910
2002$1,058.29$92,250
2001$1,002.48$83,070
2000$872.49$74,980
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,762
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: $399,000Rent Basis: Observed Comp Model ($3,292/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $200/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.29%

NOI: $25,113/yr

Cash-on-Cash Yield
0.3%

On $91,770 invested

DSCR Ratio
1.01x

Tight qualification

5-Yr Leveraged ROI
+95.7%

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)-$242/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$165/mo
Repairs & Maintenance (10% of rent)-$329/mo
Property Management (8% of rent)-$263/mo
Total Pure Operating Expenses-$1,199/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,292/mo
Less: Operating Expenses-$1,199/mo
Net Operating Income (NOI)+$2,093/mo
Less: Debt Service (30yr @ 6.75%)-$2,070/mo
Net Cash Flow
$22/mo
$270/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Merritt Island.