OFF_MARKETRisky Deal25 days on market

2312 89TH STREET NW #32

2312 89TH STREET NW #32, BRADENTON, FL 34209, Bradenton, FL 34209
$599,000
Zestimate®:$568,000

Listing Price

Property image 1
2312 89TH STREET NW #32, BRADENTON, FL 34209
Loc: Bradenton, FL
Days Listed
25
Zestimate®
$568k
Market Rate
Lot Size
10,367 sqft
Rent Estimate
$4,356/mo
Est. Cash Flow base
Type
condo

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.

9

Ida M. Stewart Elementary School

PK-5
0.8 mi away
4

Martha B. King Middle School

6-8
1.3 mi away
3

Manatee High School

8-12
3.9 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
5.14%
Total ROI
70.5%
Cash Flow
$-543/mo
DSCR
0.83
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
2026-08-07Listed for sale$599,000$307
2026-05-12Listing removed$649,000$332
2026-03-13Price change$649,000$332
2026-01-02Price change$689,000$353
2025-09-05Price change$709,000$363
2025-07-27Listed for sale$725,000$371
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,952
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: $599,000Rent Basis: Observed Comp Model ($4,356/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $300/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.14%

NOI: $30,779/yr

Cash-on-Cash Yield
-4.7%

On $137,770 invested

DSCR Ratio
0.83x

Negative debt coverage

5-Yr Leveraged ROI
+70.5%

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)-$489/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$218/mo
Repairs & Maintenance (10% of rent)-$436/mo
Property Management (8% of rent)-$348/mo
Total Pure Operating Expenses-$1,791/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,356/mo
Less: Operating Expenses-$1,791/mo
Net Operating Income (NOI)+$2,565/mo
Less: Debt Service (30yr @ 6.75%)-$3,108/mo
Net Cash Flow
$-543/mo
$-6,518/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.