OFF_MARKETExcellent Deal9 days on market

2050 Dunston Cove Rd

2050 Dunston Cove Rd, Clearwater, FL 33755, Clearwater, FL 33755
$434,999
Zestimate®:$422,900

Listing Price

Property image 1
2050 Dunston Cove Rd, Clearwater, FL 33755
Loc: Clearwater, FL
Days Listed
9
Tax Assessed
$392k
Zestimate®
$423k
Market Rate
Lot Size
7,998 sqft
Rent Estimate
$2,461/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

Dunedin Elementary School

PK-5
0.8 mi away
9

Dunedin Highland Middle School

6-8
0.9 mi away
5

Dunedin High School

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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.38%
Total ROI
26.6%
Cash Flow
$476/mo
DSCR
1.22
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
2026-08-19Sold$423,000$312
2026-08-11Listed for sale$434,999$321
2026-07-08Contingent$434,999$321
2026-06-22Pending sale$434,999$321
2026-05-22Listed for sale$434,999$321
2022-04-15Sold$432,500$319
2022-03-08Pending sale$414,900$306
2022-03-03Listed for sale$414,900$306
2020-11-25Sold$295,000$218
2017-06-08Sold$140,000$103

Tax History

YearProperty TaxTax Assessment
2025$6,284.64$367,108
2024$5,958.1$356,762
2023$6,799.5$352,741
2022$5,907.16$297,682
2021$5,499.42$270,620
2020$3,303.78$157,329
2019$2,968.79$143,026
2018$2,968.79$135,832
2017$2,840.98$94,518
2016$1,065.14$92,574
2015$1,081.99$91,930
2014$1,409.32$107,070
2013$1,076.07$90,688
2012$1,048.94$89,172
2011$0$86,575
2010$0$85,296
2009$0$83,054
2008$872.76$82,971
2007$0$80,554
2005$0$127,300
2004$1,127.8$116,900
2003$1,101.16$107,100
2002$1,037.08$93,600
2001$1,037.08$77,300
2000$986.42$73,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,356
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: $434,999Rent Basis: Observed Comp Model ($2,461/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $217/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.75%

NOI: $16,293/yr

Cash-on-Cash Yield
-10.8%

On $100,050 invested

DSCR Ratio
0.60x

Negative debt coverage

5-Yr Leveraged ROI
+40.3%

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)-$320/mo
Homeowner / Hazard Insurance-$217/mo
Vacancy Reserve (5% of rent)-$123/mo
Repairs & Maintenance (10% of rent)-$246/mo
Property Management (8% of rent)-$197/mo
Total Pure Operating Expenses-$1,103/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,461/mo
Less: Operating Expenses-$1,103/mo
Net Operating Income (NOI)+$1,358/mo
Less: Debt Service (30yr @ 6.75%)-$2,257/mo
Net Cash Flow
$-899/mo
$-10,793/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Clearwater.