OFF_MARKETExcellent Deal4 days on market

2209 Sunrise Dr SE

2209 Sunrise Dr SE, Saint Petersburg, FL 33705, Saint Petersburg, FL 33705
$585,000
Zestimate®:$565,800

Listing Price

Property image 1
2209 Sunrise Dr SE, Saint Petersburg, FL 33705
Loc: Saint Petersburg, FL
Days Listed
4
Tax Assessed
$538k
Zestimate®
$566k
Market Rate
Lot Size
8,294 sqft
Rent Estimate
$5,179/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.

3

Lakewood Elementary School

PK-5
1.4 mi away
4

John Hopkins Middle School

6-8
1.9 mi away
4

Lakewood 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
8.25%
Total ROI
30.9%
Cash Flow
$1,065/mo
DSCR
1.36
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
2026-03-04Listed for sale$585,000$476
2017-04-20Sold$305,000$248
2017-03-17Pending sale$320,000$261
2017-03-08Listed for sale$320,000$261
2016-04-22Sold$289,900$236

Tax History

YearProperty TaxTax Assessment
2024$3,839.63$239,288
2023$3,769.05$232,318
2022$3,665.73$225,551
2021$3,710.39$218,982
2020$3,710.02$215,959
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,228
Built
1951
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: $585,000Rent Basis: Observed Comp Model ($5,179/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $293/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.68%

NOI: $39,063/yr

Cash-on-Cash Yield
2.0%

On $134,550 invested

DSCR Ratio
1.07x

Tight qualification

5-Yr Leveraged ROI
+104.0%

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)-$440/mo
Homeowner / Hazard Insurance-$293/mo
Vacancy Reserve (5% of rent)-$259/mo
Repairs & Maintenance (10% of rent)-$518/mo
Property Management (8% of rent)-$414/mo
Total Pure Operating Expenses-$1,924/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,179/mo
Less: Operating Expenses-$1,924/mo
Net Operating Income (NOI)+$3,255/mo
Less: Debt Service (30yr @ 6.75%)-$3,035/mo
Net Cash Flow
$220/mo
$2,638/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Petersburg.