OFF_MARKETExcellent Deal72 days on market

5477 Grande Palm Cir

5477 Grande Palm Cir, Delray Beach, FL 33484, Delray Beach, FL 33484
$389,900

Listing Price

Property image 1
5477 Grande Palm Cir, Delray Beach, FL 33484
Loc: Delray Beach, FL
Days Listed
72
Tax Assessed
$322k
Rent Estimate
$3,091/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.

8

Banyan Creek Elementary School

PK-5
1.1 mi away
3

Carver Middle School

6-8
1.5 mi away
5

Atlantic High School

9-12
2.2 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
27.5%
Cash Flow
$486/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
2026-07-15Listed for sale$389,900$267
2026-06-30Listing removed$389,900$267
2026-05-08Price change$389,900$267
2026-03-27Listed for sale$379,900$261
2004-09-23Sold$230,000$158
1995-12-04Sold$119,200$82

Tax History

YearProperty TaxTax Assessment
2025$2,175$151,501
2024$2,102$147,231
2023$2,037$142,943
2022$2,003$138,780
2021$1,966$134,738
2020$1,945.36$132,878
2019$1,916.02$129,891
2018$1,916.02$127,469
2017$1,814.08$124,847
2016$1,773.07$122,279
2015$1,767.89$121,429
2014$1,804.65$120,465
2013$1,770.3$118,685
2012$1,750.67$116,701
2011$1,957.87$125,292
2010$1,925.76$123,440
2009$2,105.18$137,077
2008$2,554.73$176,514
2007$3,268.27$207,665
2006$3,485.93$202,600
2005$0$196,699
2004$945.4$116,113
2003$174.05$113,948
2002$1,863.78$111,277
2001$1,849.55$109,525
2000$1,761.45$106,335
1999$1,586.98$106,335
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,458
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: $389,900Rent Basis: Observed Comp Model ($3,091/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $195/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.92%

NOI: $23,064/yr

Cash-on-Cash Yield
-1.4%

On $89,677 invested

DSCR Ratio
0.95x

Negative debt coverage

5-Yr Leveraged ROI
+87.4%

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)-$263/mo
Homeowner / Hazard Insurance-$195/mo
Vacancy Reserve (5% of rent)-$155/mo
Repairs & Maintenance (10% of rent)-$309/mo
Property Management (8% of rent)-$247/mo
Total Pure Operating Expenses-$1,169/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,091/mo
Less: Operating Expenses-$1,169/mo
Net Operating Income (NOI)+$1,922/mo
Less: Debt Service (30yr @ 6.75%)-$2,023/mo
Net Cash Flow
$-101/mo
$-1,213/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Delray Beach.