OFF_MARKETExcellent Deal167 days on market

4820 61ST AVENUE DRIVE W

4820 61ST AVENUE DRIVE W, BRADENTON, FL 34210, Bradenton, FL 34210
$355,600
Zestimate®:$355,900$300 Under Market

Listing Price

Property image 1
4820 61ST AVENUE DRIVE W, BRADENTON, FL 34210
Loc: Bradenton, FL
Days Listed
167
Tax Assessed
$355k
Zestimate®
$356k
0% Under Valued
Rent Estimate
$4,520/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
1.3 mi away
2

Electa Lee Magnet Middle School

6-8
1.2 mi away
2

Bayshore High School

8-12
1.5 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
12.19%
Total ROI
50.6%
Cash Flow
$1,815/mo
DSCR
2.01
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
2026-06-24Price change$365,000$147
2026-06-06Price change$375,000$151
2026-04-28Price change$399,900$161
2026-03-11Listed for sale$419,000$169
2013-04-18Sold$220,000$89
2008-03-07Sold$235,000$95
2008-01-18Listed for sale$269,000$108
2003-10-29Sold$230,000$93

Tax History

YearProperty TaxTax Assessment
2025$2,616.68$198,739
2024$2,529.05$193,138
2023$2,476.98$187,513
2022$2,397.88$182,051
2021$2,378.83$176,749
2020$2,346.06$174,309
2019$2,298.64$170,390
2018$2,298.64$167,213
2017$2,266.72$163,774
2016$2,099.29$160,405
2015$2,099.29$159,290
2014$2,099.29$158,026
2013$2,505.28$152,583
2012$1$126,258
2011$1$124,299
2010$0$137,479
2009$2,936.91$172,296
2008$3,232.21$201,246
2007$4,514.06$276,227
2006$2,872.14$188,333
2005$2,860.76$182,848
2004$2,802.77$177,522
2003$3,240.4$173,405
2002$2,823.09$158,857
2001$2,498.91$142,683
2000$2,422.64$135,547
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,481
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: $355,600Rent Basis: Observed Comp Model ($4,520/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $178/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
10.17%

NOI: $36,147/yr

Cash-on-Cash Yield
17.1%

On $81,788 invested

DSCR Ratio
1.63x

Prime loan qualification

5-Yr Leveraged ROI
+179.8%

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)-$290/mo
Homeowner / Hazard Insurance-$178/mo
Vacancy Reserve (5% of rent)-$226/mo
Repairs & Maintenance (10% of rent)-$452/mo
Property Management (8% of rent)-$362/mo
Total Pure Operating Expenses-$1,508/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,520/mo
Less: Operating Expenses-$1,508/mo
Net Operating Income (NOI)+$3,012/mo
Less: Debt Service (30yr @ 6.75%)-$1,845/mo
Net Cash Flow
$1,167/mo
$14,005/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.