FOR_SALEGood Deal66 days on market

376 E Royal Cove Circle

376 E Royal Cove Circle, Davie, FL 33325, Davie, FL 33325
$629,500
Zestimate®:$619,800

Listing Price

Property image 1
376 E Royal Cove Circle, Davie, FL 33325
Loc: Davie, FL
Days Listed
66
Tax Assessed
$587k
Zestimate®
$620k
Market Rate
Lot Size
5,001 sqft
Rent Estimate
$4,747/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.

7

Flamingo Elementary School

PK-5
1.2 mi away
7

Indian Ridge Middle School

6-8
3.6 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
6.84%
Total ROI
23.8%
Cash Flow
$403/mo
DSCR
1.13
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
2026-09-02Price change$629,500$347
2026-08-10Price change$644,900$355
2026-07-19Price change$649,900$358
2026-07-06Price change$658,000$363
2026-06-04Listed for sale$659,900$364
2020-05-06Listing removed$2,800$2
2020-03-21Listed for rent$2,800$2
2019-08-23Sold$410,000$226
2019-06-20Pending sale$419,900$231
2019-05-20Listed for sale$419,900$231
2000-10-11Sold$171,800$95

Tax History

YearProperty TaxTax Assessment
2025$390.6$586,680
2024$11,430.45$528,150
2023$10,423.57$480,140
2022$516.9$423,100
2021$7,332.94$340,350
2020$7,371.69$340,350
2019$3,687.22$202,200
2018$3,687.22$198,430
2017$3,563$194,350
2016$3,487.8$190,360
2015$3,451.35$189,040
2014$3,555.08$187,540
2013$3,555.08$208,330
2012$3,410.11$207,840
2011$3,304.84$192,650
2010$3,380.14$173,800
2009$3,206.85$169,240
2008$3,062.57$169,080
2007$3,275.6$164,160
2006$3,495.84$160,160
2005$0$155,500
2004$3,219.59$150,980
2003$3,142.51$148,170
2002$3,115.63$144,700
2001$3,043.78$142,430
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,815
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: $629,500Rent Basis: Observed Comp Model ($4,747/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $315/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.45%

NOI: $34,333/yr

Cash-on-Cash Yield
-3.4%

On $144,785 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+77.4%

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)-$479/mo
Homeowner / Hazard Insurance-$315/mo
Vacancy Reserve (5% of rent)-$237/mo
Repairs & Maintenance (10% of rent)-$475/mo
Property Management (8% of rent)-$380/mo
Total Pure Operating Expenses-$1,886/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,747/mo
Less: Operating Expenses-$1,886/mo
Net Operating Income (NOI)+$2,861/mo
Less: Debt Service (30yr @ 6.75%)-$3,266/mo
Net Cash Flow
$-405/mo
$-4,863/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Davie.