FOR_SALERisky Deal15 days on market

4321 SW 73RD Terrace

4321 SW 73RD Terrace, Davie, FL 33314, Davie, FL 33314
$749,000
Zestimate®:$712,100

Listing Price

Property image 1
4321 SW 73RD Terrace, Davie, FL 33314
Loc: Davie, FL
Days Listed
15
Tax Assessed
$444k
Zestimate®
$712k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$3,544/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

Davie Elementary School

PK-5
0.5 mi away
5

Driftwood Middle School

6-8
2.5 mi away
2

Hollywood Hills High School

9-12
3.3 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
3.89%
Total ROI
9.1%
Cash Flow
$-1,360/mo
DSCR
0.64
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$749,000$348
2019-02-21Sold$425,000$198
2012-07-19Listing removed$279,000$130
2012-06-29Listed for sale$279,000$130
2009-01-13Sold$252,500$117

Tax History

YearProperty TaxTax Assessment
2025$8,057.29$432,350
2024$7,827.5$420,020
2023$7,647.35$407,790
2022$7,108.56$395,920
2021$7,005.9$384,390
2020$7,038.47$381,610
2019$3,152.58$181,310
2018$3,152.58$177,930
2017$6,606.85$174,280
2016$4,670.47$169,160
2015$2,889.7$167,990
2014$2,958.21$166,660
2013$2,958.21$164,200
2012$3,276.58$182,260
2011$3,499.15$191,990
2010$3,843.67$198,240
2009$5,120.72$222,220
2008$2,500.24$143,020
2007$2,730.99$138,860
2006$2,901.24$135,480
2005$0$131,540
2004$2,592.54$127,710
2003$2,513.71$125,330
2002$2,487.14$122,400
2001$2,444.28$120,480
2000$2,389.41$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,151
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: $749,000Rent Basis: Observed Comp Model ($3,544/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $375/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.19%

NOI: $23,895/yr

Cash-on-Cash Yield
-13.2%

On $172,270 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.2%

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)-$363/mo
Homeowner / Hazard Insurance-$375/mo
Vacancy Reserve (5% of rent)-$177/mo
Repairs & Maintenance (10% of rent)-$354/mo
Property Management (8% of rent)-$284/mo
Total Pure Operating Expenses-$1,553/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,544/mo
Less: Operating Expenses-$1,553/mo
Net Operating Income (NOI)+$1,991/mo
Less: Debt Service (30yr @ 6.75%)-$3,886/mo
Net Cash Flow
$-1,895/mo
$-22,742/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davie.