OFF_MARKETExcellent Deal38 days on market

755 Dotterel Road #1307

755 Dotterel Road #1307, Delray Beach, FL 33444, Delray Beach, FL 33444
$299,000
Zestimate®:$295,300

Listing Price

Property image 1
755 Dotterel Road #1307, Delray Beach, FL 33444
Loc: Delray Beach, FL
Days Listed
38
Tax Assessed
$230k
Zestimate®
$295k
Market Rate
Rent Estimate
$2,616/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

Pine Grove Elementary School

PK-5
0.9 mi away
3

Carver Middle School

6-8
2.8 mi away
6

Boca Raton Community High School

9-12
5.1 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
7.87%
Total ROI
29.0%
Cash Flow
$450/mo
DSCR
1.30
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
2026-07-17Sold$295,000$251
2026-05-28Price change$299,000$254
2026-03-27Price change$315,000$268
2026-03-10Price change$329,000$280
2026-01-08Price change$365,000$311
2025-12-11Price change$385,000$328
2025-11-18Listed for sale$395,000$336
2025-10-03Sold$105,000$89
2011-01-31Sold$87,000$74
2011-01-11Pending sale$99,777$85
2010-11-04Listed for sale$99,777$85
2009-07-19Listing removed$149,777$127
2009-04-03Listed for sale$149,777$127

Tax History

YearProperty TaxTax Assessment
2025$4,557$229,864
2024$4,218$208,967
2023$4,196$189,970
2022$3,736$172,700
2021$3,310$157,000
2020$3,154.37$148,000
2019$3,107.61$144,000
2018$3,107.61$132,000
2017$2,803.66$131,000
2016$2,785.18$115,664
2015$2,613.71$105,149
2014$2,288.76$95,590
2013$2,087.09$86,900
2012$1,955.04$79,000
2011$2,082.45$83,000
2010$2,303.51$92,000
2009$2,565.68$106,800
2008$3,214.83$151,100
2007$625.16$50,400
2006$648.13$49,171
2005$0$47,739
2004$317.47$46,349
2003$93.5$45,485
2002$561.02$44,419
2001$551.11$43,719
2000$515.39$42,446
1999$387.42$45,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,175
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: $299,000Rent Basis: Observed Comp Model ($2,616/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.73%

NOI: $20,119/yr

Cash-on-Cash Yield
2.2%

On $68,770 invested

DSCR Ratio
1.08x

Tight qualification

5-Yr Leveraged ROI
+105.1%

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)-$188/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$262/mo
Property Management (8% of rent)-$209/mo
Total Pure Operating Expenses-$939/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,616/mo
Less: Operating Expenses-$939/mo
Net Operating Income (NOI)+$1,677/mo
Less: Debt Service (30yr @ 6.75%)-$1,551/mo
Net Cash Flow
$125/mo
$1,502/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Delray Beach.

755 Dotterel Road #1307 | Delray Beach, FL | Haven AI Analysis | Haven by ScoutHavens