OFF_MARKETGood Deal83 days on market

1624 Swan Swim Dr

1624 Swan Swim Dr, Davenport, FL 33837, Davenport, FL 33837
$270,000
Zestimate®:$270,000

Listing Price

Property image 1
1624 Swan Swim Dr, Davenport, FL 33837
Loc: Davenport, FL
Days Listed
83
Zestimate®
$270k
Market Rate
Lot Size
4,600 sqft
Rent Estimate
$1,959/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.

3

DAVENPORT ELEMENTARY-0925

PK-5
0.9 mi away
3

Shelley S. Boone Middle School

6-8
4.6 mi away
2

Ridge Community High School

9-12
2.6 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
6.76%
Total ROI
23.5%
Cash Flow
$157/mo
DSCR
1.11
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
2026-08-24Sold$270,000$179
2026-07-07Pending sale$270,000$179
2026-06-18Listed for sale$270,000$179
2026-06-09Pending sale$270,000$179
2026-02-19Listed for sale$270,000$179
2024-02-23Sold$327,990$217
2024-01-20Pending sale$330,990$219
2024-01-17Price change$330,990$219
2023-08-18Listed for sale$327,990$217
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,509
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: $270,000Rent Basis: Observed Comp Model ($1,959/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.06%

NOI: $13,655/yr

Cash-on-Cash Yield
-5.1%

On $62,100 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.8%

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)-$221/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$196/mo
Property Management (8% of rent)-$157/mo
Total Pure Operating Expenses-$821/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,959/mo
Less: Operating Expenses-$821/mo
Net Operating Income (NOI)+$1,138/mo
Less: Debt Service (30yr @ 6.75%)-$1,401/mo
Net Cash Flow
$-263/mo
$-3,157/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davenport.