OFF_MARKETGood Deal72 days on market

2020 E Dolphin Dr

2020 E Dolphin Dr, Englewood, FL 34223, Englewood, FL 34223
$765,000
Zestimate®:$707,700

Listing Price

Property image 1
2020 E Dolphin Dr, Englewood, FL 34223
Loc: Englewood, FL
Days Listed
72
Tax Assessed
$433k
Zestimate®
$708k
Market Rate
Lot Size
1.07 acres
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

Englewood Elementary School

PK-5
3.7 mi away
9

Sky Academy Englewood

6-8
4.8 mi away
8

STATE COLLEGE OF FLA COLLEGIATE SCHOOL-VENICE-0122

9-12
4.8 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
Good
Confidence Score: 7.4/10
Strong rental demand expected in this area (98% occupancy rate).
Turnkey property requiring minimal initial CapEx.
Cap Rate
7.80%
Total ROI
28.7%
Cash Flow
$1,107/mo
DSCR
1.29
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

The property at 2020 E Dolphin Dr offers an attractive income-focused profile with a robust monthly cash flow of $1,107.24. A rental yield of 7.8% is notably strong for a high-value single-family home in the Florida market, indicating efficient gross-to-net conversion. However, from a conservative standpoint, the $765,000 entry point carries inherent concentration risk. While the 4-bedroom configuration caters well to the lucrative seasonal or high-end long-term rental segments, investors must rigorously account for escalating insurance premiums and hurricane-related maintenance specific to Englewood. The steady 4% appreciation forecast provides a reliable secondary return, but the primary value lies in the immediate liquidity provided by the cash flow.

Strengths
  • Exceptional monthly cash flow exceeding $1,100 for a single-family asset
  • High rental yield relative to the $765,000 purchase price
  • Versatile 4-bedroom/3-bath layout maximizes occupancy potential and rental rates
  • Englewood location benefits from consistent demand in the Florida coastal market
Considerations
  • High exposure to escalating Florida property insurance and flood zone costs
  • Significant capital outlay required, increasing portfolio concentration risk
  • Maintenance overhead on a 2,527 sqft coastal property can be volatile
  • Liquidity risk at the $765,000 price point during potential market downturns
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-05Listing removed$765,000$303
2026-04-08Price change$765,000$303
2026-02-06Listed for sale$784,900$311
2025-09-29Listing removed$805,000$319
2025-04-09Price change$805,000$319
2025-04-02Listed for sale$825,000$326
2000-07-12Sold$174,000$69

Tax History

YearProperty TaxTax Assessment
2025$3,381.51$271,856
2024$3,329.72$264,194
2023$3,198.8$256,499
2022$3,132.69$249,028
2021$2,974.89$232,066
2020$2,967.07$228,862
2019$2,852.51$223,717
2018$2,852.51$219,546
2017$2,770.81$215,030
2016$2,771.54$250,300
2015$2,733.31$234,100
2014$2,754.16$204,417
2013$2,747.28$204,417
2012$2,673.16$201,000
2011$2,748.85$209,764
2010$2,772.72$206,664
2009$2,521.36$201,231
2008$2,521.36$201,030
2007$2,592.13$195,175
2006$0$190,415
2005$0$184,869
2004$2,691.55$179,484
2003$2,712.03$176,137
2002$2,674.38$172,009
2001$2,510.71$169,300
2000$2,426.39$164,137
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,527
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: $765,000Rent Basis: Modeled Estimate ($6,120/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $383/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.24%

NOI: $47,714/yr

Cash-on-Cash Yield
0.0%

On $175,950 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.4%

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)-$353/mo
Homeowner / Hazard Insurance-$383/mo
Vacancy Reserve (5% of rent)-$306/mo
Repairs & Maintenance (10% of rent)-$612/mo
Property Management (8% of rent)-$490/mo
Total Pure Operating Expenses-$2,144/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,120/mo
Less: Operating Expenses-$2,144/mo
Net Operating Income (NOI)+$3,976/mo
Less: Debt Service (30yr @ 6.75%)-$3,969/mo
Net Cash Flow
$7/mo
$81/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Englewood.