OFF_MARKETRisky Deal0 days on market

2311 54TH AVENUE DRIVE W

2311 54TH AVENUE DRIVE W, BRADENTON, FL 34207, Bradenton, FL 34207
$549,000
Zestimate®:$537,000

Listing Price

Property image 1
2311 54TH AVENUE DRIVE W, BRADENTON, FL 34207
Loc: Bradenton, FL
Days Listed
0
Tax Assessed
$492k
Zestimate®
$537k
Market Rate
Lot Size
9,104 sqft
Rent Estimate
$2,101/mo
Est. Cash Flow base
Type
multi 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 mi away
2

Bayshore High School

8-12
0.5 mi away
2

Electa Lee Magnet Middle School

6-8
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
2.84%
Total ROI
3.9%
Cash Flow
$-1,477/mo
DSCR
0.47
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
2026-08-25Listed for sale$549,000$241
2026-06-02Listing removed$579,000$254
2026-05-01Price change$579,000$254
2026-04-04Listed for sale$609,000$267
2019-02-07Listing removed$1,400$1
2019-02-06Price change$1,400$1
2018-12-17Sold$339,900$149
2018-12-04Listed for rent$1,550$1
2018-11-01Listed for sale$339,900$149

Tax History

YearProperty TaxTax Assessment
2025$7,536.07$463,478
2024$7,199.58$421,344
2023$6,984.02$383,040
2022$6,627.89$348,218
2021$5,401.58$316,562
2020$5,130.86$298,507
2019$4,851.17$279,047
2018$4,851.17$30,000
2017$414.99$18,700
2016$264.71$18,700
2015$264.71$15,600
2014$264.71$15,600
2013$263.2$15,600
2012$1$18,325
2011$1$21,550
2010$0$22,200
2009$460.55$27,750
2008$505.92$31,500
2007$539.27$33,000
2006$540.56$30,740
2005$519.53$28,665
2004$390.51$21,250
2002$346.41$19,492
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
4
Sq Ft
2,280
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: $549,000Rent Basis: Observed Comp Model ($2,101/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.06%

NOI: $11,290/yr

Cash-on-Cash Yield
-18.1%

On $126,270 invested

DSCR Ratio
0.33x

Negative debt coverage

5-Yr Leveraged ROI
+3.5%

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)-$402/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$105/mo
Repairs & Maintenance (10% of rent)-$210/mo
Property Management (8% of rent)-$168/mo
Total Pure Operating Expenses-$1,160/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,101/mo
Less: Operating Expenses-$1,160/mo
Net Operating Income (NOI)+$941/mo
Less: Debt Service (30yr @ 6.75%)-$2,849/mo
Net Cash Flow
$-1,908/mo
$-22,893/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.