OFF_MARKETExcellent Deal4 days on market

868 SW Duncan Terrace

868 SW Duncan Terrace, Port St Lucie, FL 34953, Port Saint Lucie, FL 34953
$375,000
Zestimate®:$374,700

Listing Price

Property image 1
868 SW Duncan Terrace, Port St Lucie, FL 34953
Loc: Port Saint Lucie, FL
Days Listed
4
Tax Assessed
$84k
Zestimate®
$375k
Market Rate
Lot Size
10,000 sqft
Rent Estimate
$2,560/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.

5

Northport K-8 School

PK-8
3.1 mi away
3

St. Lucie West Centennial High School

PK,9-12
1.1 mi away
4

Floresta Elementary School

PK-5
3.1 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
7.56%
Total ROI
27.4%
Cash Flow
$465/mo
DSCR
1.25
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
2026-06-09Sold$375,000$263
2026-04-25Listed for sale$375,000$263
2026-02-24Sold$285,000$200
2025-12-31Pending sale$299,000$210
2025-12-26Price change$299,000$210
2025-12-17Listed for sale$333,165$234
2002-07-29Sold$129,900$91

Tax History

YearProperty TaxTax Assessment
2025$1,454.69$84,248
2024$1,386.64$81,874
2023$1,327.8$79,490
2022$1,322.98$77,175
2021$1,210.13$74,928
2020$1,216.95$73,894
2019$1,216.95$72,233
2018$1,220.95$70,887
2017$1,167.99$127,100
2016$1,172.1$122,400
2015$1,171.5$94,600
2014$1,183.09$66,993
2013$0$66,003
2012$0$64,900
2011$0$64,600
2010$0$67,800
2009$0$79,300
2008$0$106,225
2007$0$103,131
2006$0$100,616
2005$0$95,452
2004$0$92,672
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,425
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: $375,000Rent Basis: Observed Comp Model ($2,560/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $188/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.49%

NOI: $20,573/yr

Cash-on-Cash Yield
-3.2%

On $86,250 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+78.1%

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)-$69/mo
Homeowner / Hazard Insurance-$188/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$256/mo
Property Management (8% of rent)-$205/mo
Total Pure Operating Expenses-$846/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,560/mo
Less: Operating Expenses-$846/mo
Net Operating Income (NOI)+$1,714/mo
Less: Debt Service (30yr @ 6.75%)-$1,946/mo
Net Cash Flow
$-231/mo
$-2,777/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Port Saint Lucie.