OFF_MARKETNeutral Deal74 days on market

14592 Country Side Lane

14592 Country Side Lane, Delray Beach, FL 33484, Delray Beach, FL 33484
$489,000
Zestimate®:$460,100

Listing Price

Property image 1
14592 Country Side Lane, Delray Beach, FL 33484
Loc: Delray Beach, FL
Days Listed
74
Tax Assessed
$163k
Zestimate®
$460k
Market Rate
Lot Size
10,575 sqft
Rent Estimate
$3,371/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

Hagen Road Elementary School

PK-5
4.2 mi away
3

Carver Middle School

6-8
1.9 mi away
8

Spanish River Community High School

PK,6-12
4.3 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
5.61%
Total ROI
17.7%
Cash Flow
$-185/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
2026-08-17Sold$460,000$346
2026-07-25Pending sale$484,900$365
2026-07-15Price change$484,900$365
2026-06-03Price change$489,000$368
2026-05-09Price change$489,900$369
2026-04-17Price change$498,900$376
2026-03-26Listed for sale$515,000$388
2018-04-12Sold$252,000$190
2018-03-16Listed for sale$249,999$188
2018-03-16Pending sale$249,999$188
2017-12-27Listed for sale$249,999$188
2008-07-10Sold$230,000$173
2006-09-28Sold$220,000$166

Tax History

YearProperty TaxTax Assessment
2025$2,232$162,538
2024$2,150$157,957
2023$2,292$153,356
2022$2,257$148,889
2021$2,218$144,552
2020$2,193.1$142,556
2019$2,161.97$139,351
2018$2,161.97$206,705
2017$3,950.93$113,282
2016$1,635.92$110,952
2015$1,628.22$110,181
2014$1,434.61$109,307
2013$1,399.68$107,608
2012$1,381.15$105,809
2011$1,467.54$108,487
2010$1,782.88$124,530
2009$2,143.18$147,199
2008$3,507.66$189,297
2007$3,637.76$201,215
2006$1,506.27$90,917
2005$0$88,269
2004$629.81$85,698
2003$225.05$84,100
2002$1,341.55$82,129
2001$1,327.8$80,836
2000$1,264.08$78,482
1999$1,003.27$76,425
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,328
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: $489,000Rent Basis: Observed Comp Model ($3,371/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $245/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.44%

NOI: $26,615/yr

Cash-on-Cash Yield
-3.4%

On $112,470 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+77.2%

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)-$133/mo
Homeowner / Hazard Insurance-$245/mo
Vacancy Reserve (5% of rent)-$169/mo
Repairs & Maintenance (10% of rent)-$337/mo
Property Management (8% of rent)-$270/mo
Total Pure Operating Expenses-$1,153/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,371/mo
Less: Operating Expenses-$1,153/mo
Net Operating Income (NOI)+$2,218/mo
Less: Debt Service (30yr @ 6.75%)-$2,537/mo
Net Cash Flow
$-319/mo
$-3,833/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Delray Beach.