OFF_MARKETRisky Deal15 days on market

9571 Sun Isle Dr NE

9571 Sun Isle Dr NE, Saint Petersburg, FL 33702, Saint Petersburg, FL 33702
$899,900
Zestimate®:$873,400

Listing Price

Property image 1
9571 Sun Isle Dr NE, Saint Petersburg, FL 33702
Loc: Saint Petersburg, FL
Days Listed
15
Tax Assessed
$493k
Zestimate®
$873k
Market Rate
Lot Size
7,876 sqft
Rent Estimate
$4,783/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.

6

Sawgrass Lake Elementary School

PK-5
1.8 mi away
3

Meadowlawn Middle School

6-8
2.6 mi away
5

Northeast High School

PK,9-12
2.9 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
4.91%
Total ROI
14.2%
Cash Flow
$-872/mo
DSCR
0.81
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
2026-05-08Sold$880,000$485
2026-04-09Pending sale$899,900$496
2026-03-19Listed for sale$899,900$496
2019-09-13Sold$375,000$207
2019-09-12Pending sale$375,000$207
2019-09-12Listed for sale$375,000$207
2019-07-26Listing removed$375,000$207
2019-07-10Pending sale$375,000$207
2019-07-08Listed for sale$375,000$207
2018-08-20Listing removed$425,000$234
2018-06-04Price change$425,000$234
2018-04-03Price change$450,000$248
2017-11-03Listed for sale$495,000$273
2010-05-27Sold$200,000$110
2009-11-26Listing removed$225,000$124
2009-08-16Listed for sale$225,000$124

Tax History

YearProperty TaxTax Assessment
2025$5,960.99$341,847
2024$7,365.64$419,965
2023$7,252.56$407,733
2022$7,077.32$395,857
2021$6,772.53$364,648
2020$5,687.03$308,400
2019$5,013.59$274,938
2018$5,013.59$269,812
2017$4,941.47$258,380
2016$5,149.77$266,252
2015$4,666.12$225,633
2014$4,088.32$183,291
2013$3,761.98$167,404
2012$3,366.37$145,739
2011$0$164,350
2010$0$173,333
2009$0$200,109
2008$5,565.05$258,800
2007$0$106,525
2005$0$253,700
2004$1,774.37$197,700
2003$1,738.85$197,200
2002$1,672.04$170,700
2001$1,672.04$129,700
2000$1,608.26$109,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,813
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: $899,900Rent Basis: Observed Comp Model ($4,783/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $450/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.77%

NOI: $33,966/yr

Cash-on-Cash Yield
-10.7%

On $206,977 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+40.9%

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)-$402/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$239/mo
Repairs & Maintenance (10% of rent)-$478/mo
Property Management (8% of rent)-$383/mo
Total Pure Operating Expenses-$1,953/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,783/mo
Less: Operating Expenses-$1,953/mo
Net Operating Income (NOI)+$2,830/mo
Less: Debt Service (30yr @ 6.75%)-$4,669/mo
Net Cash Flow
$-1,839/mo
$-22,067/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Petersburg.

9571 Sun Isle Dr NE | Saint Petersburg, FL | Haven AI Analysis | Haven by ScoutHavens