FOR_SALENeutral Deal6 days on market

448 COTSWOLD CIRCLE

448 COTSWOLD CIRCLE, DAVENPORT, FL 33837, Davenport, FL 33837
$275,000
Zestimate®:$269,100

Listing Price

Property image 1
448 COTSWOLD CIRCLE, DAVENPORT, FL 33837
Loc: Davenport, FL
Days Listed
6
Tax Assessed
$298k
Zestimate®
$269k
Market Rate
Lot Size
0.27 acres
Rent Estimate
$2,400/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.

3

Bella Citta

K-7
26.7 mi away
2

Ridge 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
6.35%
Total ROI
96.8%
Cash Flow
$28/mo
DSCR
1.02
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
2026-08-25Listed for sale$275,000$132
2003-01-29Sold$135,300$65

Tax History

YearProperty TaxTax Assessment
2025$0$103,548
2024$0$100,630
2023$0$97,699
2022$0$94,853
2021$0$92,090
2020$0$90,819
2019$127.68$88,777
2018$530.18$87,122
2017$504.38$85,330
2016$355.41$83,575
2015$602.88$82,994
2014$880.08$82,335
2013$594.23$81,118
2012$568.24$79,762
2011$556.55$78,441
2010$714.47$87,764
2009$1,455.53$125,042
2008$1,594.09$139,363
2006$1,884.77$0
2004$1,617.28$0
2003$1,902.35$114,180
2002$46.08$2,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,080
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 ($2,400/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.35%

NOI: $17,457/yr

Cash-on-Cash Yield
0.5%

On $63,250 invested

DSCR Ratio
1.02x

Tight qualification

5-Yr Leveraged ROI
+96.8%

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)-$243/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$120/mo
Repairs & Maintenance (10% of rent)-$240/mo
Property Management (8% of rent)-$192/mo
Total Pure Operating Expenses-$945/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,400/mo
Less: Operating Expenses-$945/mo
Net Operating Income (NOI)+$1,455/mo
Less: Debt Service (30yr @ 6.75%)-$1,427/mo
Net Cash Flow
$28/mo
$334/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davenport.