OFF_MARKETRisky Deal3 days on market

3715 E 31ST STREET

3715 E 31ST STREET, BRADENTON, FL 34208, Bradenton, FL 34208
$450,000
Zestimate®:$432,400

Listing Price

Property image 1
3715 E 31ST STREET, BRADENTON, FL 34208
Loc: Bradenton, FL
Days Listed
3
Tax Assessed
$374k
Zestimate®
$432k
Market Rate
Lot Size
0.26 acres
Rent Estimate
$3,356/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.

2

Samoset Elementary School

PK-5
1.2 mi away
4

Braden River Middle School

6-8
6 mi away
4

Braden River High School

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
5.48%
Total ROI
77.9%
Cash Flow
$-281/mo
DSCR
0.88
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
2026-08-29Listed for sale$450,000$193
2024-12-11Listing removed$3,700$2
2024-11-22Listed for rent$3,700$2
2021-06-16Sold$280,000$120
2019-05-06Listing removed$1,895$1
2019-04-01Price change$1,895$1
2019-03-11Listed for rent$1,995$1
2016-10-27Listing removed$1,800$1
2015-07-24Listing removed$2,000$1
2015-07-21Price change$2,000$1
2015-07-11Listed for rent$2,200$1
2012-06-22Sold$140,000$60
2005-06-08Sold$269,900$116
2003-05-21Sold$187,000$80
1999-03-05Sold$134,900$58
1997-05-16Sold$20,000$9

Tax History

YearProperty TaxTax Assessment
2025$5,770.25$374,124
2024$5,891.07$382,470
2023$5,961.65$377,993
2022$5,442.35$343,630
2021$3,771.7$225,701
2020$3,552.56$210,885
2019$3,436.02$199,866
2018$3,436.02$185,554
2017$3,168.08$178,356
2016$2,206.55$170,535
2015$2,206.55$147,091
2014$2,206.55$126,357
2013$2,008.44$112,819
2012$1$109,642
2011$1$128,669
2010$0$142,902
2009$2,046.44$154,080
2008$3,042.47$216,257
2007$3,041.1$211,094
2006$3,181.83$205,945
2005$2,312.13$153,999
2004$2,263.17$149,514
2003$1,746.18$119,456
2002$1,628.86$116,656
2001$1,573.04$114,819
2000$1,568.31$112,747
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,332
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: $450,000Rent Basis: Observed Comp Model ($3,356/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $225/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.48%

NOI: $24,643/yr

Cash-on-Cash Yield
-3.3%

On $103,500 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+77.9%

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)-$306/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$168/mo
Repairs & Maintenance (10% of rent)-$336/mo
Property Management (8% of rent)-$268/mo
Total Pure Operating Expenses-$1,302/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,356/mo
Less: Operating Expenses-$1,302/mo
Net Operating Income (NOI)+$2,054/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-281/mo
$-3,376/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.