FOR_SALENeutral Deal60 days on market

3930 NW 79th Way

3930 NW 79th Way, Davie, FL 33024, Hollywood, FL 33024
$595,000
Zestimate®:$585,900

Listing Price

Property image 1
3930 NW 79th Way, Davie, FL 33024
Loc: Hollywood, FL
Days Listed
60
Tax Assessed
$299k
Zestimate®
$586k
Market Rate
Lot Size
8,795 sqft
Rent Estimate
$3,484/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.

5

Pasadena Lakes Elementary School

PK-5
1.3 mi away
5

Driftwood Middle School

6-8
1.3 mi away
2

Hollywood Hills High School

9-12
3.1 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
5.12%
Total ROI
15.2%
Cash Flow
$-471/mo
DSCR
0.84
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
2026-08-31Price change$595,000$302
2026-08-04Price change$599,000$304
2026-07-29Price change$615,000$312
2026-07-10Listed for sale$625,000$317
2026-05-12Listing removed$599,900$304
2026-04-02Listed for sale$599,900$304
2026-04-01Listing removed$599,500$304
2026-02-14Price change$599,500$304
2025-11-14Price change$599,900$304
2025-10-31Listed for sale$620,000$314
2017-11-07Sold$318,000$161
2017-09-27Pending sale$340,000$172
2017-09-22Listed for sale$340,000$172
1999-10-29Sold$125,000$63
1993-12-31Sold$85,000$43

Tax History

YearProperty TaxTax Assessment
2025$5,543.14$298,750
2024$5,388.46$290,340
2023$5,248.65$281,890
2022$4,843.11$273,680
2021$4,758.6$265,710
2020$4,765.99$262,050
2019$4,622$256,160
2018$4,622$248,000
2017$5,203.67$144,830
2016$2,392.46$141,860
2015$2,355.64$140,880
2014$2,402.07$139,770
2013$2,402.07$219,450
2012$2,310.72$219,450
2011$2,251.76$199,550
2010$2,361.47$129,530
2009$2,264.33$126,130
2008$2,152.81$126,010
2007$2,375.32$122,340
2006$2,512.28$119,360
2005$0$115,890
2004$2,199.91$112,520
2003$2,150.39$110,430
2002$2,123.94$107,850
2001$2,074.74$106,160
2000$2,469.34$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,972
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: $595,000Rent Basis: Observed Comp Model ($3,484/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $298/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.32%

NOI: $25,688/yr

Cash-on-Cash Yield
-8.3%

On $136,850 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+52.7%

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)-$244/mo
Homeowner / Hazard Insurance-$298/mo
Vacancy Reserve (5% of rent)-$174/mo
Repairs & Maintenance (10% of rent)-$348/mo
Property Management (8% of rent)-$279/mo
Total Pure Operating Expenses-$1,343/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,484/mo
Less: Operating Expenses-$1,343/mo
Net Operating Income (NOI)+$2,141/mo
Less: Debt Service (30yr @ 6.75%)-$3,087/mo
Net Cash Flow
$-947/mo
$-11,360/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hollywood.