OFF_MARKETAverage Deal0 days on market

18815 S Golden Hawk Trail

18815 S Golden Hawk Trail, Jupiter, FL 33458, Jupiter, FL 33458
$1,200,000
Zestimate®:$1,134,500

Listing Price

Property image 1
18815 S Golden Hawk Trail, Jupiter, FL 33458
Loc: Jupiter, FL
Days Listed
0
Tax Assessed
$327k
Zestimate®
$1135k
Market Rate
Lot Size
0.51 acres
Rent Estimate
$7,159/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.

8

Limestone Creek Elementary School

PK-5
1 mi away
8

Jupiter Middle School

6-8
3.6 mi away
7

Jupiter High School

9-12
4.5 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
Average
Confidence Score: 5.8/10
Exercise caution due to potential market volatility.
Cap Rate
6.02%
Total ROI
19.7%
Cash Flow
$-51/mo
DSCR
0.99
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Jupiter, FL property presents a classic premium-market dilemma: high asset quality versus negative operational cash flow. While the 6.02% gross yield is respectable for a $1.2M entry point, the current -$51.27 monthly cash flow is concerning from a conservative standpoint. This deficit likely excludes property management and maintenance reserves, meaning the actual out-of-pocket loss will likely be higher. The investment is purely an appreciation and principal pay-down play, relying on the projected 4% annual growth. For a conservative investor, the lack of a safety margin in monthly income makes this a capital-heavy commitment with high sensitivity to Florida's rising insurance and tax rates.

Strengths
  • Located in a highly desirable, high-growth Jupiter submarket
  • Competitive gross rental yield for the luxury price tier
  • Strong layout (4/3) attracts stable, long-term family tenants
  • Consistent 4% projected appreciation provides a hedge against inflation
Considerations
  • Negative monthly cash flow creates an immediate liquidity drain
  • High sensitivity to Florida's volatile homeowners insurance market
  • Zero margin for error regarding maintenance or vacancy periods
  • Heavy reliance on appreciation rather than realized income to achieve ROI
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-16Listed for sale$1,200,000$478

Tax History

YearProperty TaxTax Assessment
2024$5,017$317,316
2023$4,886$308,074
2022$4,843$299,101
2021$4,799$290,389
2020$4,760.93$286,380
2019$4,703.51$279,941
2018$4,703.51$274,721
2017$4,440.2$269,071
2016$4,368.89$263,537
2015$4,380.79$261,705
2014$4,498.92$259,628
2013$4,438.72$255,791
2012$4,545.61$251,515
2011$4,498.58$244,189
2010$4,446.6$240,580
2009$4,138.29$234,255
2008$3,687.81$234,021
2007$3,668.73$227,205
2006$3,906.87$221,663
2005$0$215,207
2004$1,876.17$208,939
2003$218$205,043
2002$3,668.26$200,237
2001$3,647.92$197,084
2000$3,488.13$191,344
1999$3,188.73$191,624
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,508
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: $1,200,000Rent Basis: Observed Comp Model ($7,159/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $600/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.65%

NOI: $55,749/yr

Cash-on-Cash Yield
-6.9%

On $276,000 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+59.8%

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)-$267/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$358/mo
Repairs & Maintenance (10% of rent)-$716/mo
Property Management (8% of rent)-$573/mo
Total Pure Operating Expenses-$2,513/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,159/mo
Less: Operating Expenses-$2,513/mo
Net Operating Income (NOI)+$4,646/mo
Less: Debt Service (30yr @ 6.75%)-$6,227/mo
Net Cash Flow
$-1,581/mo
$-18,969/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jupiter.