OFF_MARKETExcellent Deal1 days on market

3618 SCRUB CREEK RUN

3618 SCRUB CREEK RUN, LAKEWOOD RANCH, FL 34211, Bradenton, FL 34211
$839,900

Listing Price

Property image 1
3618 SCRUB CREEK RUN, LAKEWOOD RANCH, FL 34211
Loc: Bradenton, FL
Days Listed
1
Tax Assessed
$657k
Lot Size
0.31 acres
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
1.4 mi away
8

Dr Mona Jain Middle School

6-8
1.2 mi away
6

Lakewood Ranch High School

PK,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
7.56%
Total ROI
27.5%
Cash Flow
$1,043/mo
DSCR
1.25
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
2026-08-23Listed for sale$839,900$256
2023-11-01Sold$805,000$245
2023-10-01Pending sale$849,900$259
2023-09-19Price change$849,900$259
2023-09-13Price change$875,000$267
2023-07-26Price change$899,900$274
2023-07-14Price change$945,900$288
2023-06-21Listed for sale$949,900$289
2018-09-06Sold$445,000$136

Tax History

YearProperty TaxTax Assessment
2025$10,927.49$657,310
2024$11,514.99$698,688
2023$8,054.64$448,137
2022$7,865.65$435,084
2021$7,874.34$422,412
2020$7,817.88$416,580
2019$7,882.63$416,399
2018$7,882.63$45,000
2017$2,705.5$32,691
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
3,282
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: $839,900Rent Basis: Modeled Estimate ($6,719/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $420/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.02%

NOI: $50,602/yr

Cash-on-Cash Yield
-0.9%

On $193,177 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+89.8%

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)-$537/mo
Homeowner / Hazard Insurance-$420/mo
Vacancy Reserve (5% of rent)-$336/mo
Repairs & Maintenance (10% of rent)-$672/mo
Property Management (8% of rent)-$538/mo
Total Pure Operating Expenses-$2,502/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,719/mo
Less: Operating Expenses-$2,502/mo
Net Operating Income (NOI)+$4,217/mo
Less: Debt Service (30yr @ 6.75%)-$4,358/mo
Net Cash Flow
$-141/mo
$-1,695/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.