FOR_SALEExcellent Deal7 days on market

7825 WILTON CRESCENT CIRCLE

7825 WILTON CRESCENT CIRCLE, BRADENTON, FL 34201, University Park, FL 34201
$1,495,000

Listing Price

Property image 1
7825 WILTON CRESCENT CIRCLE, BRADENTON, FL 34201
Loc: University Park, FL
Days Listed
7
Tax Assessed
$663k
Lot Size
10,672 sqft
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.

10

Robert Willis Elementary School

PK-5
5.1 mi away
4

Braden River Middle School

6-8
3.2 mi away
4

Braden River High School

9-12
3.4 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
8.03%
Total ROI
29.8%
Cash Flow
$2,441/mo
DSCR
1.32
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
2026-08-18Listed for sale$1,495,000$585
2026-05-04Sold$700,000$274
2026-04-08Pending sale$749,000$293
2026-04-03Listed for sale$749,000$293
2006-03-08Sold$797,000$312
2003-07-30Sold$345,000$135
1999-03-04Sold$285,000$112
1994-09-01Sold$79,700$31

Tax History

YearProperty TaxTax Assessment
2025$6,544.57$389,569
2024$6,453.45$378,590
2023$6,374.63$367,563
2022$6,231.57$356,857
2021$6,219.55$346,463
2020$6,164.87$341,679
2019$4,979.29$333,997
2018$4,979.29$327,769
2017$4,928.07$321,027
2016$4,617.81$314,424
2015$4,617.81$312,238
2014$4,617.81$309,760
2013$4,553.22$305,182
2012$1$300,081
2011$1$302,306
2010$0$309,446
2009$5,508.67$364,271
2008$5,868.05$390,490
2007$7,312.37$472,463
2006$5,701.91$349,258
2005$5,629.51$339,085
2004$5,953.6$327,549
2003$4,908.21$290,498
2002$4,597.26$283,689
2001$4,452.31$279,221
2000$4,840.28$270,815
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,556
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: $1,495,000Rent Basis: Modeled Estimate ($11,960/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $748/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.36%

NOI: $95,034/yr

Cash-on-Cash Yield
0.6%

On $343,850 invested

DSCR Ratio
1.02x

Tight qualification

5-Yr Leveraged ROI
+97.0%

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)-$542/mo
Homeowner / Hazard Insurance-$748/mo
Vacancy Reserve (5% of rent)-$598/mo
Repairs & Maintenance (10% of rent)-$1,196/mo
Property Management (8% of rent)-$957/mo
Total Pure Operating Expenses-$4,041/mo
Net Investor Cash Flow
Gross Scheduled Rent+$11,960/mo
Less: Operating Expenses-$4,041/mo
Net Operating Income (NOI)+$7,919/mo
Less: Debt Service (30yr @ 6.75%)-$7,757/mo
Net Cash Flow
$162/mo
$1,947/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in University Park.

7825 WILTON CRESCENT CIRCLE | University Park, FL | Haven AI Analysis | Haven by ScoutHavens