OFF_MARKETExcellent Deal19 days on market

3703 31st St E

3703 31st St E, Bradenton, FL 34208, Bradenton, FL 34208
$395,000
Zestimate®:$380,000

Listing Price

Property image 1
3703 31st St E, Bradenton, FL 34208
Loc: Bradenton, FL
Days Listed
19
Tax Assessed
$335k
Zestimate®
$380k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$3,284/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.

2

Samoset Elementary School

PK-5
1.2 mi away
4

Braden River Middle School

6-8
6 mi away
4

Braden River High School

9-12
2.9 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
7.31%
Total ROI
26.2%
Cash Flow
$408/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
2026-07-21Sold$380,000$251
2026-07-08Contingent$395,000$261
2026-06-22Pending sale$395,000$261
2026-05-26Listed for sale$395,000$261
2026-05-19Pending sale$395,000$261
2026-05-12Listed for sale$395,000$261
2026-04-30Listing removed$400,000$264
2026-03-10Listed for sale$400,000$264
2015-10-02Sold$188,000$124
2000-06-29Sold$115,000$76
1996-09-09Sold$101,000$67

Tax History

YearProperty TaxTax Assessment
2025$1,718.49$273,548
2024$1,651.97$265,839
2023$3,713.13$270,380
2022$2,537.22$191,323
2021$2,518.73$185,750
2020$2,484.69$183,185
2019$2,435.41$179,066
2018$2,435.41$175,727
2017$2,402.51$172,113
2016$2,134.74$168,573
2015$2,134.74$140,568
2014$2,134.74$122,930
2013$1,942.18$109,759
2012$1$107,601
2011$1$123,759
2010$0$136,152
2009$2,575.73$149,199
2008$3,287.82$206,399
2007$1,757.1$132,521
2006$1,833.87$129,289
2005$1,801.72$125,523
2004$1,760.67$121,867
2003$1,483.64$105,253
2002$1,382.37$102,786
2001$1,333.96$101,167
2000$1,211.76$92,798
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,514
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: $395,000Rent Basis: Observed Comp Model ($3,284/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $198/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.25%

NOI: $24,688/yr

Cash-on-Cash Yield
0.1%

On $90,850 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.7%

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)-$273/mo
Homeowner / Hazard Insurance-$198/mo
Vacancy Reserve (5% of rent)-$164/mo
Repairs & Maintenance (10% of rent)-$328/mo
Property Management (8% of rent)-$263/mo
Total Pure Operating Expenses-$1,227/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,284/mo
Less: Operating Expenses-$1,227/mo
Net Operating Income (NOI)+$2,057/mo
Less: Debt Service (30yr @ 6.75%)-$2,050/mo
Net Cash Flow
$8/mo
$93/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.