FOR_SALERisky Deal7 days on market

4851 SW 111TH Terrace

4851 SW 111TH Terrace, Davie, FL 33328, Davie, FL 33328
$3,849,000
Zestimate®:$2,664,000

Listing Price

Property image 1
4851 SW 111TH Terrace, Davie, FL 33328
Loc: Davie, FL
Days Listed
7
Tax Assessed
$1435k
Zestimate®
$2664k
Market Rate
Lot Size
1.00 acres
Rent Estimate
$4,894/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.

9

Griffin Elementary School

PK-5
0.4 mi away
10

Pioneer Middle School

6-8
1.9 mi away
7

Cooper City High School

9-12
1.8 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
0.68%
Total ROI
-6.9%
Cash Flow
$-17,284/mo
DSCR
0.11
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
2026-09-01Listed for sale$3,849,000$797
2012-03-07Listing removed$1,150,000$238
2012-03-06Listed for sale$1,150,000$238
2011-09-24Listing removed$1,150,000$238
2010-11-26Listed for sale$1,150,000$238
2010-10-09Listing removed$1,150,000$238
2010-09-18Listed for sale$1,150,000$238
2009-11-13Sold$10,000$2
2009-08-31Price change$1,100,000$228
2009-06-07Listed for sale$1,150,000$238
2004-02-26Sold$242,000$50
2003-10-02Sold$205,000$42

Tax History

YearProperty TaxTax Assessment
2025$26,229.44$1,397,100
2024$25,486.1$1,357,730
2023$24,932.71$1,318,190
2022$23,499.88$1,279,800
2021$23,266.5$1,242,530
2020$23,116.73$1,225,380
2019$22,821.88$1,197,830
2018$22,821.88$1,175,500
2017$22,100.94$1,151,330
2016$21,614.03$1,127,650
2015$21,425.41$1,119,820
2014$22,032.58$1,110,940
2013$22,032.58$926,100
2012$17,832.4$901,980
2011$17,340.4$896,830
2010$17,968.6$859,670
2009$17,618$862,680
2008$21,892.7$1,115,800
2007$22,856.6$1,161,370
2006$24,759.5$1,133,050
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
4,827
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: $3,849,000Rent Basis: Observed Comp Model ($4,894/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,925/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.21%

NOI: $8,059/yr

Cash-on-Cash Yield
-26.2%

On $885,270 invested

DSCR Ratio
0.03x

Negative debt coverage

5-Yr Leveraged ROI
+-36.6%

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)-$1,172/mo
Homeowner / Hazard Insurance-$1,925/mo
Vacancy Reserve (5% of rent)-$245/mo
Repairs & Maintenance (10% of rent)-$489/mo
Property Management (8% of rent)-$392/mo
Total Pure Operating Expenses-$4,222/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,894/mo
Less: Operating Expenses-$4,222/mo
Net Operating Income (NOI)+$672/mo
Less: Debt Service (30yr @ 6.75%)-$19,972/mo
Net Cash Flow
$-19,300/mo
$-231,600/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davie.