OFF_MARKETExcellent Deal3 days on market

22403 DELHI AVENUE

22403 DELHI AVENUE, PORT CHARLOTTE, FL 33952, Pt Charlotte, FL 33952
$275,000
Zestimate®:$273,000

Listing Price

Property image 1
22403 DELHI AVENUE, PORT CHARLOTTE, FL 33952
Loc: Pt Charlotte, FL
Days Listed
3
Tax Assessed
$202k
Zestimate®
$273k
Market Rate
Lot Size
10,000 sqft
Rent Estimate
$2,226/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.

4

Neil Armstrong Elementary School

PK-5
1 mi away
7

Port Charlotte Middle School

6-8
1 mi away
2

Port Charlotte High School

9-12
4.5 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
7.43%
Total ROI
26.8%
Cash Flow
$311/mo
DSCR
1.22
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
2026-08-24Listed for sale$275,000$217
2026-04-22Sold$129,900$102
2026-03-28Pending sale$129,900$102
2026-03-27Listed for sale$129,900$102
2012-04-17Sold$80,000$63
2011-12-16Listed for sale$99,900$79
2011-06-15Sold$160,100$126
2006-01-05Sold$210,000$165
2003-09-07Sold$121,900$96

Tax History

YearProperty TaxTax Assessment
2025$1,231.41$75,505
2024$1,214.07$73,377
2023$1,178.26$71,240
2022$1,198.53$69,165
2021$1,195.72$67,150
2020$1,162.45$66,223
2019$1,096.95$64,734
2018$1,008.12$63,527
2017$1,008.12$62,220
2016$1,002.86$60,940
2015$1,000.37$60,516
2014$983.84$60,036
2013$493.87$61,056
2012$1,037.43$53,657
2011$903.82$53,657
2010$587$70,267
2009$937.18$97,251
2007$0$134,957
2006$0$134,957
2003$0$72,185
2002$1,063.5$70,493
2001$1,032.07$69,454
2000$974.58$67,431
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,270
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: $275,000Rent Basis: Observed Comp Model ($2,226/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.11%

NOI: $16,793/yr

Cash-on-Cash Yield
-0.5%

On $63,250 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+91.6%

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)-$165/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$111/mo
Repairs & Maintenance (10% of rent)-$223/mo
Property Management (8% of rent)-$178/mo
Total Pure Operating Expenses-$827/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,226/mo
Less: Operating Expenses-$827/mo
Net Operating Income (NOI)+$1,399/mo
Less: Debt Service (30yr @ 6.75%)-$1,427/mo
Net Cash Flow
$-28/mo
$-330/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pt Charlotte.