FOR_SALEGood Deal5 days on market

2652 Yarmouth Drive

2652 Yarmouth Drive, Wellington, FL 33414, Wellington, FL 33414
$499,500

Listing Price

Property image 1
2652 Yarmouth Drive, Wellington, FL 33414
Loc: Wellington, FL
Days Listed
5
Tax Assessed
$468k
Lot Size
0.26 acres
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.

6

New Horizons Elementary School

PK-7
0.1 mi away
6

Wellington High School

9-12
0.6 mi away
8

Polo Park Middle School

6-8
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
7.28%
Total ROI
26.0%
Cash Flow
$503/mo
DSCR
1.20
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
2026-09-09Listed for sale$499,500$213
2026-04-24Sold$469,100$200
2018-10-12Sold$315,000$134
2018-08-10Listed for sale$320,000$136
2018-05-01Listing removed$324,900$138
2018-03-23Listed for sale$324,900$138
2000-09-12Sold$165,000$70
1995-07-13Sold$142,500$61

Tax History

YearProperty TaxTax Assessment
2025$9,051$426,510
2024$8,618$387,736
2023$8,107$352,487
2022$7,155$320,443
2021$6,358$291,312
2020$6,031.57$274,553
2019$6,244.42$282,056
2018$6,244.42$196,984
2017$3,598.44$192,932
2016$3,554.88$188,964
2015$3,549.52$187,650
2014$3,648.34$186,161
2013$3,569.8$183,410
2012$3,546.26$180,344
2011$3,500.78$175,091
2010$3,458$172,503
2009$3,785.78$193,644
2008$4,201.72$234,212
2007$4,751.91$252,420
2006$5,040.3$246,263
2005$0$239,090
2004$2,404.04$187,692
2003$330$167,802
2002$3,581.69$151,479
2001$3,023.08$124,752
2000$2,944.21$122,752
1999$2,647.6$121,664
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
2
Sq Ft
2,350
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: $499,500Rent Basis: Modeled Estimate ($3,996/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $250/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.87%

NOI: $29,339/yr

Cash-on-Cash Yield
-1.5%

On $114,885 invested

DSCR Ratio
0.94x

Negative debt coverage

5-Yr Leveraged ROI
+86.5%

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)-$382/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$200/mo
Repairs & Maintenance (10% of rent)-$400/mo
Property Management (8% of rent)-$320/mo
Total Pure Operating Expenses-$1,551/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,996/mo
Less: Operating Expenses-$1,551/mo
Net Operating Income (NOI)+$2,445/mo
Less: Debt Service (30yr @ 6.75%)-$2,592/mo
Net Cash Flow
$-147/mo
$-1,762/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Wellington.