OFF_MARKETExcellent Deal236 days on market

4817 61st Avenue Dr W #10B

4817 61st Avenue Dr W #10B, Bradenton, FL 34210, Bradenton, FL 34210
$330,000
Zestimate®:$301,400

Listing Price

Property image 1
4817 61st Avenue Dr W #10B, Bradenton, FL 34210
Loc: Bradenton, FL
Days Listed
236
Zestimate®
$301k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$3,532/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.

4

Bayshore Elementary School

PK-5
1.3 mi away
2

Electa Lee Magnet Middle School

6-8
1.2 mi away
2

Bayshore High School

8-12
1.5 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
10.00%
Total ROI
39.6%
Cash Flow
$1,080/mo
DSCR
1.65
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
2026-07-08Contingent$330,000
2026-06-08Pending sale$330,000
2026-05-07Price change$330,000
2026-04-03Price change$345,000
2026-02-17Price change$365,000
2026-01-30Price change$375,900
2025-12-05Price change$379,900
2025-10-07Listed for sale$390,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,762
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: $330,000Rent Basis: Observed Comp Model ($3,532/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $165/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.31%

NOI: $27,422/yr

Cash-on-Cash Yield
9.1%

On $75,900 invested

DSCR Ratio
1.33x

Prime loan qualification

5-Yr Leveraged ROI
+139.5%

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)-$270/mo
Homeowner / Hazard Insurance-$165/mo
Vacancy Reserve (5% of rent)-$177/mo
Repairs & Maintenance (10% of rent)-$353/mo
Property Management (8% of rent)-$283/mo
Total Pure Operating Expenses-$1,247/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,532/mo
Less: Operating Expenses-$1,247/mo
Net Operating Income (NOI)+$2,285/mo
Less: Debt Service (30yr @ 6.75%)-$1,712/mo
Net Cash Flow
$573/mo
$6,874/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.