OFF_MARKETExcellent Deal80 days on market

661 Eagle Circle

661 Eagle Circle, Delray Beach, FL 33444, Delray Beach, FL 33444
$769,000
Zestimate®:$759,200

Listing Price

Property image 1
661 Eagle Circle, Delray Beach, FL 33444
Loc: Delray Beach, FL
Days Listed
80
Tax Assessed
$545k
Zestimate®
$759k
Market Rate
Lot Size
8,863 sqft
Rent Estimate
$5,542/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.

6

Pine Grove Elementary School

PK-5
1.3 mi away
3

Carver Middle School

6-8
3 mi away
6

Boca Raton Community High School

9-12
4.8 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
7.28%
Total ROI
26.1%
Cash Flow
$778/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
2026-09-05Price change$780,000$466
2026-08-28Price change$5,000$3
2026-08-10Listed for rent$5,500$3
2026-06-08Listing removed$769,000$459
2026-06-05Price change$769,000$459
2026-06-01Price change$800,000$478
2026-06-01Price change$5,800$3
2026-04-10Price change$811,000$484
2026-03-25Price change$6,000$4
2026-03-20Listed for sale$825,000$493
2026-03-16Listed for rent$6,500$4
2020-06-26Sold$399,500$239
2020-06-09Pending sale$415,000$248
2020-04-17Price change$415,000$248
2020-03-24Price change$426,900$255
2020-03-17Price change$429,900$257
2020-03-11Listed for sale$435,000$260

Tax History

YearProperty TaxTax Assessment
2025$5,814$330,979
2024$5,455$321,651
2023$5,466$312,283
2022$5,340$303,187
2021$5,342$294,356
2020$6,532.33$164,111
2019$6,487.99$160,421
2018$6,487.99$157,430
2017$2,556.18$154,192
2016$2,535.33$151,021
2015$2,535.75$149,971
2014$2,622.15$148,781
2013$2,581.92$146,582
2012$2,586.82$144,132
2011$2,539.65$139,934
2010$2,498.24$137,866
2009$2,336.8$134,241
2008$1,812.68$119,247
2007$1,729.67$101,807
2006$1,825.2$99,324
2005$0$96,431
2004$1,002.57$92,421
2003$158$90,698
2002$1,688.56$88,572
2001$1,672.31$87,177
2000$1,594.31$84,638
1999$1,362.09$88,813
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,103
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: $769,000Rent Basis: Observed Comp Model ($5,542/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $385/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.36%

NOI: $41,244/yr

Cash-on-Cash Yield
-3.8%

On $176,870 invested

DSCR Ratio
0.86x

Negative debt coverage

5-Yr Leveraged ROI
+75.4%

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)-$445/mo
Homeowner / Hazard Insurance-$385/mo
Vacancy Reserve (5% of rent)-$277/mo
Repairs & Maintenance (10% of rent)-$554/mo
Property Management (8% of rent)-$443/mo
Total Pure Operating Expenses-$2,105/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,542/mo
Less: Operating Expenses-$2,105/mo
Net Operating Income (NOI)+$3,437/mo
Less: Debt Service (30yr @ 6.75%)-$3,990/mo
Net Cash Flow
$-553/mo
$-6,639/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Delray Beach.