OFF_MARKETGood Deal7 days on market

2478 Bay Berry Dr

2478 Bay Berry Dr, Clearwater, FL 33763, Clearwater, FL 33763
$325,000
Zestimate®:$322,100

Listing Price

Property image 1
2478 Bay Berry Dr, Clearwater, FL 33763
Loc: Clearwater, FL
Days Listed
7
Tax Assessed
$304k
Zestimate®
$322k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$2,363/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.

8

Leila Davis Elementary School

PK-5
1.8 mi away
6

Safety Harbor Middle School

6-8
3.5 mi away
5

Countryside High School

PK,9-12
2.3 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
Average
Confidence Score: 6.8/10
Exercise caution due to potential market volatility.
Cap Rate
7.19%
Total ROI
25.6%
Cash Flow
$305/mo
DSCR
1.19
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

The property at 2478 Bay Berry Dr presents a moderate investment opportunity with a respectable gross rental yield of approximately 7.19%. Located in the stable Clearwater market, it benefits from consistent demand, though the two-bedroom configuration may limit the long-term tenant pool compared to three-bedroom alternatives. From a conservative standpoint, the primary risks involve Florida's escalating property insurance premiums and the inevitable property tax reassessment post-sale, which could significantly compress net cash flow. While the 4% projected appreciation is healthy and realistic for the region, investors must account for potential flood zone implications and high non-discretionary costs inherent to Pinellas County real estate. Success depends on rigorous expense management.

Strengths
  • Strong gross rental yield exceeding 7% in a high-demand market
  • Conservative 4% appreciation forecast aligns with regional historical trends
  • Smaller square footage reduces long-term maintenance and turnover costs
  • Single-family detached status offers better appreciation potential than local condos
Considerations
  • Two-bedroom layout may increase vacancy periods due to narrower demographic appeal
  • Rising property insurance costs in Florida represent a significant risk to net yield
  • Potential for significant property tax increases following the purchase reassessment
  • Geographic location in Clearwater necessitates careful vetting for flood zone risk and associated costs
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-14Sold$325,000$248
2026-03-12Pending sale$325,000$248
2026-02-25Listed for sale$325,000$248
2021-05-11Listing removed$0
2021-01-15Sold$240,000$183
2020-08-30Pending sale$243,900$186
2020-08-25Listed for sale$243,900$186
2006-06-06Sold$205,000$156
2004-06-02Sold$155,000$118

Tax History

YearProperty TaxTax Assessment
2025$327.76$132,041
2024$920.89$128,320
2023$893.86$124,583
2022$856.82$120,954
2021$988.19$90,847
2020$975.77$89,593
2019$944.62$87,579
2018$944.62$85,946
2017$919.99$84,178
2016$726.41$82,447
2015$740.21$81,874
2014$730.95$81,224
2013$846.86$80,024
2012$934.73$83,855
2011$0$92,955
2010$0$91,581
2009$0$107,199
2008$1,648.98$121,100
2007$0$143,600
2005$0$121,700
2004$994.58$107,000
2003$969.57$104,600
2002$910.04$89,200
2001$910.04$72,200
2000$864.56$67,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,313
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: $325,000Rent Basis: Observed Comp Model ($2,363/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $163/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.20%

NOI: $16,900/yr

Cash-on-Cash Yield
-4.5%

On $74,750 invested

DSCR Ratio
0.84x

Negative debt coverage

5-Yr Leveraged ROI
+71.9%

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)-$248/mo
Homeowner / Hazard Insurance-$163/mo
Vacancy Reserve (5% of rent)-$118/mo
Repairs & Maintenance (10% of rent)-$236/mo
Property Management (8% of rent)-$189/mo
Total Pure Operating Expenses-$955/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,363/mo
Less: Operating Expenses-$955/mo
Net Operating Income (NOI)+$1,408/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$-278/mo
$-3,336/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Clearwater.