OFF_MARKETRisky Deal3 days on market

8669 54th Avenue Cir E

8669 54th Avenue Cir E, Bradenton, FL 34211, Bradenton, FL 34211
$550,000
Zestimate®:$517,300

Listing Price

Property image 1
8669 54th Avenue Cir E, Bradenton, FL 34211
Loc: Bradenton, FL
Days Listed
3
Tax Assessed
$428k
Zestimate®
$517k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$3,102/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.

7

Braden River Elementary School

PK-5
1.2 mi away
8

Dr Mona Jain Middle School

6-8
2.5 mi away
6

Lakewood Ranch High School

PK,9-12
0.8 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
4.85%
Total ROI
13.9%
Cash Flow
$-560/mo
DSCR
0.80
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
2026-06-22Price change$535,000$291
2026-05-28Listed for sale$550,000$299
2021-01-05Sold$359,000$195
2020-11-21Pending sale$359,000$195
2020-11-15Listed for sale$359,000$195
2020-11-11Listing removed$4,000$2
2020-09-26Listed for rent$4,000$2
2019-11-07Listing removed$4,000$2
2019-10-03Listed for rent$4,000$2
2019-05-29Listing removed$2,100$1
2019-02-27Listed for rent$2,100$1
2018-04-10Listing removed$2,200$1
2018-03-20Listed for rent$2,200$1
2001-02-22Sold$70,000$38

Tax History

YearProperty TaxTax Assessment
2025$5,388.02$417,067
2024$5,235.96$405,313
2023$5,176.43$393,508
2022$5,036.23$382,047
2021$4,291.48$270,757
2020$4,403.38$275,960
2019$4,368.46$270,556
2018$4,368.46$230,273
2017$3,194.26$225,537
2016$3,010.13$220,898
2015$3,010.13$219,362
2014$3,010.13$217,621
2013$3,000.3$214,405
2012$1$210,821
2011$1$213,001
2010$0$227,085
2009$3,589.91$250,346
2008$4,044.97$275,154
2007$3,908.58$267,140
2006$4,096.2$260,624
2005$4,087.19$253,033
2004$4,010.84$245,663
2003$3,821.78$241,082
2002$3,608.11$203,029
2001$875.71$50,000
2000$893.65$50,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,837
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: $550,000Rent Basis: Observed Comp Model ($3,102/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.85%

NOI: $21,168/yr

Cash-on-Cash Yield
-10.3%

On $126,500 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.5%

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)-$350/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$155/mo
Repairs & Maintenance (10% of rent)-$310/mo
Property Management (8% of rent)-$248/mo
Total Pure Operating Expenses-$1,338/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,102/mo
Less: Operating Expenses-$1,338/mo
Net Operating Income (NOI)+$1,764/mo
Less: Debt Service (30yr @ 6.75%)-$2,854/mo
Net Cash Flow
$-1,090/mo
$-13,078/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.