OFF_MARKETRisky Deal5 days on market

792 ROSEMARY CIRCLE

792 ROSEMARY CIRCLE, BRADENTON, FL 34212, Bradenton, FL 34212
$654,900

Listing Price

Property image 1
792 ROSEMARY CIRCLE, BRADENTON, FL 34212
Loc: Bradenton, FL
Days Listed
5
Tax Assessed
$615k
Lot Size
8,128 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
1.4 mi away
8

Dr Mona Jain Middle School

6-8
2.1 mi away
6

Lakewood Ranch High School

PK,9-12
3.5 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
5.87%
Total ROI
86.5%
Cash Flow
$-193/mo
DSCR
0.94
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
2026-08-27Listed for sale$654,900$232
2020-09-28Sold$455,000$161
2020-08-22Pending sale$460,000$163
2020-07-24Listed for sale$460,000$163
2016-03-22Sold$367,846$130

Tax History

YearProperty TaxTax Assessment
2025$8,592.62$453,555
2024$8,424.43$440,773
2023$8,283$427,935
2022$8,200.7$415,471
2021$8,055.08$403,370
2020$7,425.25$375,940
2019$7,993.36$375,064
2018$7,993.36$378,826
2017$8,011.53$395,842
2016$50.39$62,000
2015$50.39$62,000
2014$0$2,689
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,822
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: $654,900Rent Basis: Modeled Estimate ($5,239/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $327/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.87%

NOI: $38,457/yr

Cash-on-Cash Yield
-1.5%

On $150,627 invested

DSCR Ratio
0.94x

Negative debt coverage

5-Yr Leveraged ROI
+86.5%

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)-$502/mo
Homeowner / Hazard Insurance-$327/mo
Vacancy Reserve (5% of rent)-$262/mo
Repairs & Maintenance (10% of rent)-$524/mo
Property Management (8% of rent)-$419/mo
Total Pure Operating Expenses-$2,034/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,239/mo
Less: Operating Expenses-$2,034/mo
Net Operating Income (NOI)+$3,205/mo
Less: Debt Service (30yr @ 6.75%)-$3,398/mo
Net Cash Flow
$-193/mo
$-2,321/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.