OFF_MARKETExcellent Deal5 days on market

13513 Swiftwater Way

13513 Swiftwater Way, Bradenton, FL 34211, Bradenton, FL 34211
$739,500
Zestimate®:$711,000

Listing Price

Property image 1
13513 Swiftwater Way, Bradenton, FL 34211
Loc: Bradenton, FL
Days Listed
5
Tax Assessed
$637k
Zestimate®
$711k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$5,057/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.

8

B.D. Gullett Elementary School

PK-5
1.7 mi away
8

Dr Mona Jain Middle School

6-8
1.6 mi away
6

Lakewood Ranch High School

PK,9-12
2.1 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
7.40%
Total ROI
26.7%
Cash Flow
$820/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
2026-08-05Sold$710,000$286
2026-07-08Contingent$728,000$293
2026-07-02Pending sale$728,000$293
2026-07-01Price change$728,000$293
2026-06-04Listed for sale$739,500$298
2020-02-27Sold$484,000$195
2020-01-07Pending sale$499,900$201
2019-11-15Price change$499,900$201
2019-10-14Listed for sale$510,000$205
2018-06-14Listing removed$3,100$1
2018-06-02Listed for rent$3,100$1
2017-03-24Listing removed$3,400$1
2017-03-06Listed for rent$3,400$1
2016-06-07Sold$495,000$199

Tax History

YearProperty TaxTax Assessment
2025$7,895.33$437,705
2024$7,708.09$425,369
2023$7,641.13$412,980
2022$7,464.53$400,951
2021$7,710.18$389,273
2020$7,700.7$364,953
2019$8,991.91$385,546
2018$8,991.91$380,095
2017$8,947.94$374,534
2016$0$80,000
2015$0$21,249
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,483
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: $739,500Rent Basis: Observed Comp Model ($5,057/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $370/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.87%

NOI: $36,043/yr

Cash-on-Cash Yield
-5.9%

On $170,085 invested

DSCR Ratio
0.78x

Negative debt coverage

5-Yr Leveraged ROI
+64.8%

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)-$520/mo
Homeowner / Hazard Insurance-$370/mo
Vacancy Reserve (5% of rent)-$253/mo
Repairs & Maintenance (10% of rent)-$506/mo
Property Management (8% of rent)-$405/mo
Total Pure Operating Expenses-$2,053/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,057/mo
Less: Operating Expenses-$2,053/mo
Net Operating Income (NOI)+$3,004/mo
Less: Debt Service (30yr @ 6.75%)-$3,837/mo
Net Cash Flow
$-834/mo
$-10,002/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.