FOR_SALEGood Deal33 days on market

12850 W State Rd 84 #35C-PL

12850 W State Rd 84 #35C-PL, Davie, FL 33325, Davie, FL 33325
$99,500
Zestimate®:$95,400

Listing Price

Property image 1
12850 W State Rd 84 #35C-PL, Davie, FL 33325
Loc: Davie, FL
Days Listed
33
Zestimate®
$95k
Market Rate
Lot Size
4,500 sqft
Type
manufactured

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.

9

Fox Trail Elementary School

PK-5
2.7 mi away
7

Indian Ridge Middle School

6-8
2.4 mi away
6

Western High School

9-12
0.8 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
6.23%
Total ROI
20.8%
Cash Flow
$14/mo
DSCR
1.03
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
2026-08-06Listed for sale$99,500$63
2021-03-24Listing removed$0
2019-07-31Listing removed$82,000$52
2019-06-20Pending sale$82,000$52
2019-04-24Listed for sale$82,000$52
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,568
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: $99,500Rent Basis: Modeled Estimate ($796/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.60%

NOI: $4,580/yr

Cash-on-Cash Yield
-7.1%

On $22,885 invested

DSCR Ratio
0.74x

Negative debt coverage

5-Yr Leveraged ROI
+58.9%

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)-$81/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$40/mo
Repairs & Maintenance (10% of rent)-$80/mo
Property Management (8% of rent)-$64/mo
Total Pure Operating Expenses-$414/mo
Net Investor Cash Flow
Gross Scheduled Rent+$796/mo
Less: Operating Expenses-$414/mo
Net Operating Income (NOI)+$382/mo
Less: Debt Service (30yr @ 6.75%)-$516/mo
Net Cash Flow
$-135/mo
$-1,615/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davie.

12850 W State Rd 84 #35C-PL | Davie, FL | Haven AI Analysis | Haven by ScoutHavens