OFF_MARKETExcellent Deal3 days on market

5803 24th St W

5803 24th St W, Bradenton, FL 34207, Bradenton, FL 34207
$276,500
Zestimate®:$289,000$12,500 Under Market

Listing Price

Property image 1
5803 24th St W, Bradenton, FL 34207
Loc: Bradenton, FL
Days Listed
3
Tax Assessed
$213k
Zestimate®
$289k
4% Under Valued
Lot Size
7,562 sqft
Rent Estimate
$2,002/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
0.5 mi away
2

Bayshore High School

8-12
0.6 mi away
2

Electa Lee Magnet Middle School

6-8
1.2 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
7.28%
Total ROI
26.1%
Cash Flow
$280/mo
DSCR
1.20
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
2026-08-05Sold$289,000$243
2026-07-03Pending sale$295,000$248
2026-06-06Price change$295,000$248
2026-06-01Pending sale$276,500$232
2026-05-28Listed for sale$276,500$232
2022-12-13Sold$260,000$218
2022-11-17Pending sale$249,000$209
2022-11-11Listed for sale$249,000$209
2022-05-09Listing removed$0
2022-03-23Pending sale$299,000$251
2022-03-09Listed for sale$330,000$277
2010-07-31Listing removed$124,000$104
2010-04-25Listed for sale$124,000$104

Tax History

YearProperty TaxTax Assessment
2025$2,746.3$212,612
2024$2,741.39$212,612
2023$3,564.74$220,687
2022$2,593.45$121,597
2021$2,162.42$110,543
2020$2,044.69$100,494
2019$1,947.87$91,358
2018$1,947.88$117,199
2017$1,781.4$108,423
2016$1,081.43$89,863
2015$1,081.43$65,542
2014$1,081.43$56,726
2013$1,067.09$56,331
2012$1$54,292
2011$1$65,687
2010$0$85,462
2009$1,807.77$102,802
2008$768.07$71,186
2007$712.71$69,113
2006$737.27$67,427
2005$724.27$65,463
2004$699.32$63,556
2003$689$62,371
2002$629.27$60,909
2001$603.34$59,950
2000$584.51$58,204
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,191
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: $276,500Rent Basis: Observed Comp Model ($2,002/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.29%

NOI: $14,615/yr

Cash-on-Cash Yield
-4.1%

On $63,595 invested

DSCR Ratio
0.85x

Negative debt coverage

5-Yr Leveraged ROI
+73.7%

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)-$174/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$100/mo
Repairs & Maintenance (10% of rent)-$200/mo
Property Management (8% of rent)-$160/mo
Total Pure Operating Expenses-$784/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,002/mo
Less: Operating Expenses-$784/mo
Net Operating Income (NOI)+$1,218/mo
Less: Debt Service (30yr @ 6.75%)-$1,435/mo
Net Cash Flow
$-217/mo
$-2,602/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.