OFF_MARKETGood Deal1 days on market

5190 Las Verdes Circle #108

5190 Las Verdes Circle #108, Delray Beach, FL 33484, Delray Beach, FL 33484
$260,000
Zestimate®:$217,600

Listing Price

Property image 1
5190 Las Verdes Circle #108, Delray Beach, FL 33484
Loc: Delray Beach, FL
Days Listed
1
Tax Assessed
$183k
Zestimate®
$218k
Market Rate
Rent Estimate
$1,952/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.

6

Orchard View Elementary School

PK-5
1.5 mi away
3

Carver Middle School

6-8
1.5 mi away
8

Spanish River Community High School

PK,6-12
3.4 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
7.27%
Total ROI
26.0%
Cash Flow
$259/mo
DSCR
1.20
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
2026-08-21Sold$217,500$234
2026-07-21Contingent$239,000$257
2026-07-14Price change$239,000$257
2026-07-09Price change$249,000$268
2026-06-25Price change$250,000$269
2026-06-12Listed for sale$260,000$280
2023-11-10Listing removed$0
2023-10-20Price change$2,200$2
2023-10-09Price change$2,250$2
2023-10-02Price change$2,400$3
2023-09-18Listing removed$0
2023-09-18Listed for rent$2,500$3
2016-11-21Sold$130,900$141
2016-07-20Sold$132,000$142
2015-10-13Sold$60,000$65
2015-08-14Listed for sale$56,900$61

Tax History

YearProperty TaxTax Assessment
2025$3,247$183,375
2024$3,109$175,375
2023$2,756$136,261
2022$2,446$123,874
2021$2,191$112,613
2020$2,022.04$102,375
2019$1,886.32$93,375
2018$1,886.32$93,375
2017$1,835.8$83,375
2016$1,692.08$74,375
2015$1,567.84$45,132
2014$592.38$44,774
2013$577.08$44,112
2012$556.29$43,375
2011$622.76$46,375
2010$699.72$51,024
2009$651.63$49,683
2008$590.42$49,633
2007$528$48,187
2006$536.73$47,012
2005$0$45,643
2004$195.23$44,314
2003$128.05$43,488
2002$441.76$42,469
2001$433.93$41,800
2000$427.39$41,800
1999$318.03$41,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
930
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: $260,000Rent Basis: Observed Comp Model ($1,952/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.55%

NOI: $14,439/yr

Cash-on-Cash Yield
-2.9%

On $59,800 invested

DSCR Ratio
0.89x

Negative debt coverage

5-Yr Leveraged ROI
+79.6%

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)-$150/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$195/mo
Property Management (8% of rent)-$156/mo
Total Pure Operating Expenses-$749/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,952/mo
Less: Operating Expenses-$749/mo
Net Operating Income (NOI)+$1,203/mo
Less: Debt Service (30yr @ 6.75%)-$1,349/mo
Net Cash Flow
$-146/mo
$-1,750/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Delray Beach.