FOR_SALERisky Deal13 days on market

803 Bluebird Drive

803 Bluebird Drive, Delray Beach, FL 33444, Delray Beach, FL 33444
$795,000
Zestimate®:$764,300

Listing Price

Property image 1
803 Bluebird Drive, Delray Beach, FL 33444
Loc: Delray Beach, FL
Days Listed
13
Tax Assessed
$558k
Zestimate®
$764k
Market Rate
Rent Estimate
$4,142/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
1.4 mi away
3

Carver Middle School

6-8
3.1 mi away
6

Boca Raton Community High School

9-12
4.7 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
4.39%
Total ROI
11.6%
Cash Flow
$-1,113/mo
DSCR
0.72
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
2026-05-26Listed for sale$795,000$505
2026-01-20Listing removed$795,000$505
2025-08-21Listed for sale$795,000$505
2023-08-09Listing removed$0
2023-07-07Listed for rent$7,000$4
2023-06-28Listing removed$0
2023-02-16Listed for rent$7,000$4
2021-04-29Sold$411,000$261

Tax History

YearProperty TaxTax Assessment
2025$10,205$521,617
2024$9,236$474,197
2023$8,446$423,911
2022$7,750$385,374
2021$1,996$128,480
2020$1,972.98$126,706
2019$1,937.57$123,857
2018$1,937.57$121,548
2017$1,823.65$119,048
2016$1,818.62$116,599
2015$1,860.81$115,788
2014$0$114,869
2013$1,836.66$113,171
2012$1,834.9$111,279
2011$1,795.84$108,038
2010$1,759.89$106,441
2009$1,640.43$103,643
2008$1,492.52$103,539
2007$1,703.93$100,523
2006$1,797.69$98,071
2005$0$95,215
2004$1,002.89$92,442
2003$158$90,718
2002$1,689.01$88,592
2001$1,672.8$87,197
2000$1,594.79$84,657
1999$1,362.52$90,395
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,574
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: $795,000Rent Basis: Observed Comp Model ($4,142/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $398/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.53%

NOI: $28,031/yr

Cash-on-Cash Yield
-11.7%

On $182,850 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+35.5%

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)-$455/mo
Homeowner / Hazard Insurance-$398/mo
Vacancy Reserve (5% of rent)-$207/mo
Repairs & Maintenance (10% of rent)-$414/mo
Property Management (8% of rent)-$331/mo
Total Pure Operating Expenses-$1,806/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,142/mo
Less: Operating Expenses-$1,806/mo
Net Operating Income (NOI)+$2,336/mo
Less: Debt Service (30yr @ 6.75%)-$4,125/mo
Net Cash Flow
$-1,789/mo
$-21,470/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Delray Beach.