OFF_MARKETRisky Deal55 days on market

824 GADWALL COURT

824 GADWALL COURT, BRADENTON, FL 34212, Bradenton, FL 34212
$589,000

Listing Price

Property image 1
824 GADWALL COURT, BRADENTON, FL 34212
Loc: Bradenton, FL
Days Listed
55
Tax Assessed
$463k
Lot Size
6,251 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.

7

Freedom Elementary School

PK-5
2.3 mi away
8

Dr Mona Jain Middle School

6-8
3.6 mi away
6

Lakewood Ranch High School

PK,9-12
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
6.02%
Total ROI
89.7%
Cash Flow
$-101/mo
DSCR
0.97
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
2026-08-28Price change$589,000$309
2026-08-11Price change$597,000$313
2026-07-14Price change$599,000$314
2026-07-09Listed for sale$625,000$328
2024-05-14Sold$631,900$331

Tax History

YearProperty TaxTax Assessment
2025$6,206.8$462,584
2024$1,480.41$90,015
2023$1,318.48$90,015
2022$389.07$26,041
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,908
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: $589,000Rent Basis: Modeled Estimate ($4,712/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $295/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.02%

NOI: $35,466/yr

Cash-on-Cash Yield
-0.9%

On $135,470 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+89.7%

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)-$378/mo
Homeowner / Hazard Insurance-$295/mo
Vacancy Reserve (5% of rent)-$236/mo
Repairs & Maintenance (10% of rent)-$471/mo
Property Management (8% of rent)-$377/mo
Total Pure Operating Expenses-$1,757/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,712/mo
Less: Operating Expenses-$1,757/mo
Net Operating Income (NOI)+$2,955/mo
Less: Debt Service (30yr @ 6.75%)-$3,056/mo
Net Cash Flow
$-101/mo
$-1,209/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.