FOR_SALERisky Deal3 days on market

2783 E ABIACA Circle

2783 E ABIACA Circle, Davie, FL 33328, Davie, FL 33328
$930,000
Zestimate®:$897,600

Listing Price

Property image 1
2783 E ABIACA Circle, Davie, FL 33328
Loc: Davie, FL
Days Listed
3
Tax Assessed
$754k
Zestimate®
$898k
Market Rate
Lot Size
8,474 sqft
Rent Estimate
$4,703/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

Fox Trail Elementary School

PK-5
1.1 mi away
7

Indian Ridge Middle School

6-8
1.1 mi away
6

Western High School

9-12
3.2 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
4.36%
Total ROI
11.5%
Cash Flow
$-1,324/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
2026-09-05Listed for sale$930,000$385
2021-03-24Listing removed$0
2020-04-15Sold$538,000$223
2020-01-10Price change$559,990$232
2019-12-07Price change$543,300$225
2019-11-21Listed for sale$544,400$226
2019-11-13Pending sale$544,400$226
2019-10-19Price change$544,400$226
2019-10-04Listed for sale$544,500$226
1998-12-04Sold$213,000$88

Tax History

YearProperty TaxTax Assessment
2025$8,810.76$448,510
2024$8,590.83$435,870
2023$8,419.59$423,180
2022$7,914.48$410,860
2021$7,673.65$398,900
2020$9,379.67$440,220
2019$5,034.38$268,940
2018$5,034.38$263,930
2017$4,881.31$258,510
2016$4,790.05$253,200
2015$4,747.82$251,440
2014$4,852.46$249,450
2013$4,900.86$290,990
2012$4,706.73$315,850
2011$4,558.9$332,720
2010$4,643.46$231,180
2009$4,409.92$225,110
2008$4,220.42$224,890
2007$4,399.35$218,340
2006$4,714.09$213,020
2005$0$206,820
2004$4,455.39$200,800
2003$4,372.5$197,060
2002$4,348.27$192,450
2001$4,239$189,420
2000$4,145.37$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,414
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: $930,000Rent Basis: Observed Comp Model ($4,703/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $465/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.28%

NOI: $30,487/yr

Cash-on-Cash Yield
-12.8%

On $213,900 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.1%

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)-$616/mo
Homeowner / Hazard Insurance-$465/mo
Vacancy Reserve (5% of rent)-$235/mo
Repairs & Maintenance (10% of rent)-$470/mo
Property Management (8% of rent)-$376/mo
Total Pure Operating Expenses-$2,162/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,703/mo
Less: Operating Expenses-$2,162/mo
Net Operating Income (NOI)+$2,541/mo
Less: Debt Service (30yr @ 6.75%)-$4,826/mo
Net Cash Flow
$-2,285/mo
$-27,420/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davie.

2783 E ABIACA Circle | Davie, FL | Haven AI Analysis | Haven by ScoutHavens