FOR_SALERisky Deal44 days on market

13602 SW 24th St

13602 SW 24th St, Davie, FL 33325, Davie, FL 33325
$1,350,000
Zestimate®:$1,272,000

Listing Price

Property image 1
13602 SW 24th St, Davie, FL 33325
Loc: Davie, FL
Days Listed
44
Tax Assessed
$999k
Zestimate®
$1272k
Market Rate
Lot Size
0.84 acres
Rent Estimate
$5,628/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

Country Isles Elementary School

PK-5
2.6 mi away
7

Indian Ridge Middle School

6-8
3 mi away
6

Western High School

9-12
1.1 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
3.53%
Total ROI
7.3%
Cash Flow
$-2,860/mo
DSCR
0.58
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
2026-08-27Price change$1,350,000$497
2026-07-25Price change$1,380,000$508
2026-06-25Price change$1,385,000$510
2026-05-26Price change$1,450,000$534
2026-03-26Price change$1,560,000$574
2026-01-24Listed for sale$1,580,000$582
2025-12-22Listing removed$2,999$1
2025-10-07Listed for rent$2,999$1
2022-07-10Listing removed$0
2022-06-01Price change$10,500$4
2022-04-23Listed for rent$12,000$4
2022-04-05Sold$980,000$361
2022-02-12Contingent$980,000$361
2022-01-27Listed for sale$980,000$361
2022-01-25Contingent$980,000$361
2022-01-18Listed for sale$980,000$361
1996-04-03Sold$181,000$67

Tax History

YearProperty TaxTax Assessment
2025$18,734.61$963,930
2024$20,166.89$1,031,980
2023$21,153.91$1,005,620
2022$5,932.7$311,490
2021$5,748.34$302,420
2020$5,708.55$298,250
2019$5,520.12$291,550
2018$5,520.12$286,120
2017$5,332.29$280,240
2016$5,231.02$274,480
2015$5,186.32$272,580
2014$5,357.7$270,420
2013$5,357.7$317,340
2012$5,149.87$299,010
2011$4,987.39$314,590
2010$5,081.74$250,600
2009$4,828.31$244,020
2008$4,648.6$243,780
2007$4,818.83$236,680
2006$5,180.93$230,910
2005$0$161,970
2004$3,433.87$157,260
2003$3,345.39$154,330
2002$3,308.41$150,720
2001$3,216.3$148,350
2000$3,132.31$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,717
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: $1,350,000Rent Basis: Observed Comp Model ($5,628/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $675/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.53%

NOI: $34,113/yr

Cash-on-Cash Yield
-16.1%

On $310,500 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+13.8%

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)-$816/mo
Homeowner / Hazard Insurance-$675/mo
Vacancy Reserve (5% of rent)-$281/mo
Repairs & Maintenance (10% of rent)-$563/mo
Property Management (8% of rent)-$450/mo
Total Pure Operating Expenses-$2,785/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,628/mo
Less: Operating Expenses-$2,785/mo
Net Operating Income (NOI)+$2,843/mo
Less: Debt Service (30yr @ 6.75%)-$7,005/mo
Net Cash Flow
$-4,162/mo
$-49,945/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davie.