OFF_MARKETRisky Deal125 days on market

2795 N Beach Rd #B

2795 N Beach Rd #B, Englewood, FL 34223, Englewood, FL 34223
$2,399,000
Zestimate®:$2,366,000

Listing Price

Property image 1
2795 N Beach Rd #B, Englewood, FL 34223
Loc: Englewood, FL
Days Listed
125
Tax Assessed
$630k
Zestimate®
$2366k
Market Rate
Lot Size
0.30 acres
Rent Estimate
$7,237/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

Vineland Elementary School

PK-5
5.2 mi away
7

L. A. Ainger Middle School

6-8
5 mi away
5

Lemon Bay High School

9-12
2.2 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
2.89%
Total ROI
4.1%
Cash Flow
$-6,347/mo
DSCR
0.48
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
2026-07-31Listed for sale$2,550,000$754
2026-05-26Listing removed$2,399,000$710
2026-04-17Price change$2,399,000$710
2025-12-15Listed for sale$2,499,000$739
2023-07-12Sold$900,000$266
2015-06-13Listing removed$799,900$237
2015-04-29Price change$799,900$237
2015-02-07Listed for sale$859,000$254

Tax History

YearProperty TaxTax Assessment
2025$5,768.17$320,946
2024$6,114.81$320,946
2023$6,507.22$374,707
2022$6,332.96$363,793
2021$6,334.34$353,197
2020$6,264.89$348,321
2019$6,124.12$340,490
2018$5,716.65$334,141
2017$5,716.65$327,268
2016$5,308.61$320,537
2015$5,288.28$307,505
2014$5,831.28$363,501
2013$7,648.87$239,137
2012$3,585.87$232,172
2011$3,430.27$232,172
2010$3,431.35$228,741
2009$3,106.35$222,727
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
5
Sq Ft
2,180
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: $2,399,000Rent Basis: Observed Comp Model ($7,237/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,200/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.93%

NOI: $46,298/yr

Cash-on-Cash Yield
-18.7%

On $551,770 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+0.8%

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)-$514/mo
Homeowner / Hazard Insurance-$1,200/mo
Vacancy Reserve (5% of rent)-$362/mo
Repairs & Maintenance (10% of rent)-$724/mo
Property Management (8% of rent)-$579/mo
Total Pure Operating Expenses-$3,379/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,237/mo
Less: Operating Expenses-$3,379/mo
Net Operating Income (NOI)+$3,858/mo
Less: Debt Service (30yr @ 6.75%)-$12,448/mo
Net Cash Flow
$-8,590/mo
$-103,077/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Englewood.

2795 N Beach Rd #B | Englewood, FL | Haven AI Analysis | Haven by ScoutHavens