OFF_MARKETRisky Deal105 days on market

16191 Quiet Vista Circle

16191 Quiet Vista Circle, Delray Beach, FL 33446, Delray Beach, FL 33446
$55,000,000
Zestimate®:$18,462,000

Listing Price

Property image 1
16191 Quiet Vista Circle, Delray Beach, FL 33446
Loc: Delray Beach, FL
Days Listed
105
Tax Assessed
$15512k
Zestimate®
$18462k
Market Rate
Lot Size
5.04 acres
Rent Estimate
$71,965/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.

10

Sunrise Park Elementary School

PK-5
4.1 mi away
8

Eagles Landing Middle School

6-8
4.2 mi away
6

Olympic Heights Community High School

PK,9-12
4.1 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
1.09%
Total ROI
-4.9%
Cash Flow
$-228,085/mo
DSCR
0.18
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
2026-02-23Listed for sale$55,000,000$5,032
2019-11-14Sold$9,959,000$911
2017-11-10Sold$6,750,000$618
2017-11-05Pending sale$6,750,000$618
2017-10-10Listed for sale$6,750,000$618
2017-06-01Listing removed$5,995,000$549
2017-03-28Price change$5,995,000$549
2016-09-16Price change$6,995,000$640
2016-06-21Listed for sale$8,995,000$823
2009-06-02Sold$5,125,000$469

Tax History

YearProperty TaxTax Assessment
2025$154,986$9,500,790
2024$140,604$8,636,532
2023$137,697$8,384,983
2022$137,070$8,140,760
2021$137,231$7,903,650
2020$136,647.28$7,794,527
2019$112,792.21$5,889,645
2018$112,792.21$5,354,223
2017$92,788.26$3,206,693
2016$56,016.3$3,140,738
2015$56,343.97$3,118,906
2014$58,007.74$3,094,153
2013$60,137.77$3,197,993
2012$77,849.1$4,076,030
2011$78,184.8$4,003,849
2010$76,917.1$3,901,119
2009$18,288.9$954,177
2008$19,159.6$1,122,561
2007$19,382.6$1,148,400
2006$21,061.8$1,148,400
2005$0$1,200,000
2004$12,451.3$1,200,000
2003$99.15$1,200,000
2002$19,765.2$1,000,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
11
Sq Ft
10,929
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: $55,000,000Rent Basis: Observed Comp Model ($71,965/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $27,500/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.33%

NOI: $182,943/yr

Cash-on-Cash Yield
-25.6%

On $12,650,000 invested

DSCR Ratio
0.05x

Negative debt coverage

5-Yr Leveraged ROI
+-33.9%

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)-$12,668/mo
Homeowner / Hazard Insurance-$27,500/mo
Vacancy Reserve (5% of rent)-$3,598/mo
Repairs & Maintenance (10% of rent)-$7,197/mo
Property Management (8% of rent)-$5,757/mo
Total Pure Operating Expenses-$56,720/mo
Net Investor Cash Flow
Gross Scheduled Rent+$71,965/mo
Less: Operating Expenses-$56,720/mo
Net Operating Income (NOI)+$15,245/mo
Less: Debt Service (30yr @ 6.75%)-$285,383/mo
Net Cash Flow
$-270,138/mo
$-3,241,655/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Delray Beach.