OFF_MARKETNeutral Deal21 days on market

12425 NW 54th Ct

12425 NW 54th Ct, Coral Springs, FL 33076, Coral Springs, FL 33076
$750,000
Zestimate®:$753,200$3,200 Under Market

Listing Price

Property image 1
12425 NW 54th Ct, Coral Springs, FL 33076
Loc: Coral Springs, FL
Days Listed
21
Tax Assessed
$568k
Zestimate®
$753k
0% Under Valued
Lot Size
4,935 sqft
Rent Estimate
$5,233/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

Eagle Ridge Elementary School

PK-5
0.7 mi away
7

Coral Springs Middle School

6-8
1.9 mi away
9

Marjory Stoneman Douglas High School

9-12
1.6 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
5.66%
Total ROI
17.9%
Cash Flow
$-256/mo
DSCR
0.93
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
2026-05-26Sold$750,000$302
2026-04-08Listed for sale$750,000$302
2026-02-03Sold$500,000$201
2026-01-04Pending sale$540,000$217
2025-12-30Price change$540,000$217
2025-12-15Pending sale$599,999$242
2025-12-09Listed for sale$599,999$242
2011-02-23Sold$268,000$108
2010-11-26Listed for sale$249,000$100
2010-10-23Listing removed$249,000$100
2010-10-16Price change$249,000$100
2010-10-10Price change$259,000$104
2010-09-24Listed for sale$289,000$116
2000-06-23Sold$201,900$81

Tax History

YearProperty TaxTax Assessment
2025$8,648.82$414,930
2024$8,399.01$403,240
2023$8,170.16$391,500
2022$7,784.29$380,100
2021$7,463.83$369,030
2020$7,295.37$366,120
2019$7,191.31$358,830
2018$7,191.31$347,180
2017$7,355.34$297,170
2016$6,846.08$270,160
2015$6,182.93$245,600
2014$5,374.03$223,280
2013$5,374.03$202,990
2012$5,375.94$238,690
2011$3,710.73$234,320
2010$3,693.67$197,820
2009$3,422.75$192,620
2008$3,316.2$192,430
2007$3,498.1$186,830
2006$3,694.48$182,280
2005$0$176,980
2004$3,783.28$171,830
2003$3,726.65$168,630
2002$3,710.94$164,680
2001$3,426.63$162,090
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,484
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: $750,000Rent Basis: Observed Comp Model ($5,233/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $375/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.11%

NOI: $38,288/yr

Cash-on-Cash Yield
-4.9%

On $172,500 invested

DSCR Ratio
0.82x

Negative debt coverage

5-Yr Leveraged ROI
+69.8%

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)-$464/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$262/mo
Repairs & Maintenance (10% of rent)-$523/mo
Property Management (8% of rent)-$419/mo
Total Pure Operating Expenses-$2,042/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,233/mo
Less: Operating Expenses-$2,042/mo
Net Operating Income (NOI)+$3,191/mo
Less: Debt Service (30yr @ 6.75%)-$3,892/mo
Net Cash Flow
$-701/mo
$-8,411/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Coral Springs.