FOR_SALERisky Deal17 days on market

10880 SW 25th St

10880 SW 25th St, Davie, FL 33324, Davie, FL 33324
$1,649,000
Zestimate®:$1,534,600

Listing Price

Property image 1
10880 SW 25th St, Davie, FL 33324
Loc: Davie, FL
Days Listed
17
Tax Assessed
$1034k
Zestimate®
$1535k
Market Rate
Lot Size
0.96 acres
Rent Estimate
$6,048/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
1.4 mi away
7

Indian Ridge Middle School

6-8
1.2 mi away
6

Western High School

9-12
2.4 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
3.14%
Total ROI
5.3%
Cash Flow
$-4,029/mo
DSCR
0.52
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
2026-08-21Listed for sale$1,649,000$379
2024-08-08Sold$1,100,000$253
2024-05-15Sold$1,100,000$253
2024-05-03Pending sale$1,350,000$310
2024-04-08Listed for sale$1,350,000$310
2013-05-31Sold$451,000$104
2013-03-08Listed for sale$450,000$103
1998-04-03Sold$249,000$57
1996-12-26Sold$180,000$41

Tax History

YearProperty TaxTax Assessment
2025$20,630.15$1,034,000
2024$9,101.36$459,870
2023$8,954.56$446,480
2022$6,888.22$357,410
2021$6,678.3$347,000
2020$6,623.34$342,210
2019$6,419.85$334,520
2018$6,419.85$328,290
2017$6,209.8$321,540
2016$6,094.8$314,930
2015$6,046.18$312,750
2014$7,975.11$347,870
2013$7,975.11$336,410
2012$6,292.94$313,890
2011$6,488.57$348,500
2009$6,234.87$310,040
2008$6,033.94$309,740
2007$6,157.66$300,720
2006$6,612.17$293,390
2005$0$284,850
2004$6,426.12$276,560
2003$6,327.9$271,410
2002$6,256.03$265,050
2001$5,718.41$245,040
2000$4,870.13$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
4,349
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: $1,649,000Rent Basis: Observed Comp Model ($6,048/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $825/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.17%

NOI: $35,850/yr

Cash-on-Cash Yield
-17.6%

On $379,270 invested

DSCR Ratio
0.35x

Negative debt coverage

5-Yr Leveraged ROI
+6.1%

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)-$844/mo
Homeowner / Hazard Insurance-$825/mo
Vacancy Reserve (5% of rent)-$302/mo
Repairs & Maintenance (10% of rent)-$605/mo
Property Management (8% of rent)-$484/mo
Total Pure Operating Expenses-$3,060/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,048/mo
Less: Operating Expenses-$3,060/mo
Net Operating Income (NOI)+$2,988/mo
Less: Debt Service (30yr @ 6.75%)-$8,556/mo
Net Cash Flow
$-5,569/mo
$-66,825/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davie.