OFF_MARKETExcellent Deal0 days on market

6067 Kings Gate Circle

6067 Kings Gate Circle, Delray Beach, FL 33484, Delray Beach, FL 33484
$459,000
Zestimate®:$445,300

Listing Price

Property image 1
6067 Kings Gate Circle, Delray Beach, FL 33484
Loc: Delray Beach, FL
Days Listed
0
Tax Assessed
$143k
Zestimate®
$445k
Market Rate
Rent Estimate
$3,936/mo
Est. Cash Flow base
Type
condo

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
1.7 mi away
8

Spanish River Community High School

PK,6-12
4.4 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
7.75%
Total ROI
28.4%
Cash Flow
$642/mo
DSCR
1.28
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
2026-09-01Sold$448,000$275
2026-06-08Listed for sale$459,000$281
2025-12-10Sold$285,000$175
2025-11-02Listed for sale$299,000$183
2025-09-30Listing removed$319,000$195
2025-08-07Price change$319,000$195
2025-05-25Listed for sale$329,000$202
1994-11-15Sold$138,300$85

Tax History

YearProperty TaxTax Assessment
2025$1,949$142,606
2024$1,880$138,587
2023$1,817$134,550
2022$1,857$130,631
2021$1,820$126,826
2020$1,808.49$125,075
2019$1,780.58$122,263
2018$1,780.58$119,983
2017$1,685.21$117,515
2016$1,644.76$115,098
2015$1,638.78$114,298
2014$1,671.64$113,391
2013$1,638.82$111,715
2012$1,619.43$109,848
2011$1,890.43$121,848
2010$1,978.34$126,100
2009$2,000.42$131,578
2008$1,790.12$131,447
2007$1,924.16$127,618
2006$2,060.37$124,505
2005$0$120,879
2004$958.31$117,358
2003$174.05$115,170
2002$1,877.42$112,471
2001$1,863.01$110,700
2000$2,338.53$110,700
1999$2,140.44$109,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,500
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: $459,000Rent Basis: Observed Comp Model ($3,936/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $230/mo
Haven ScoreGood
6/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.02%

NOI: $32,211/yr

Cash-on-Cash Yield
3.4%

On $105,570 invested

DSCR Ratio
1.13x

Tight qualification

5-Yr Leveraged ROI
+111.4%

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)-$116/mo
Homeowner / Hazard Insurance-$230/mo
Vacancy Reserve (5% of rent)-$197/mo
Repairs & Maintenance (10% of rent)-$394/mo
Property Management (8% of rent)-$315/mo
Total Pure Operating Expenses-$1,252/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,936/mo
Less: Operating Expenses-$1,252/mo
Net Operating Income (NOI)+$2,684/mo
Less: Debt Service (30yr @ 6.75%)-$2,382/mo
Net Cash Flow
$303/mo
$3,631/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Delray Beach.