OFF_MARKETRisky Deal0 days on market

1920 54TH STREET W

1920 54TH STREET W, BRADENTON, FL 34209, Bradenton, FL 34209
$659,000
Zestimate®:$609,200

Listing Price

Property image 1
1920 54TH STREET W, BRADENTON, FL 34209
Loc: Bradenton, FL
Days Listed
0
Tax Assessed
$447k
Zestimate®
$609k
Market Rate
Lot Size
0.38 acres
Rent Estimate
$4,424/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.

6

Palma Sola Elementary School

PK-5
1.8 mi away
2

W. D. Sugg Middle School

6-8
0.9 mi away
3

Manatee High School

8-12
1.4 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
4.94%
Total ROI
66.2%
Cash Flow
$-708/mo
DSCR
0.79
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
2026-09-13Listing removed$639,000$299
2026-09-08Price change$639,000$299
2026-09-01Listed for sale$659,000$308

Tax History

YearProperty TaxTax Assessment
2025$2,969.71$223,578
2024$2,927.62$217,277
2023$2,863.5$210,949
2022$2,781.69$204,805
2021$2,768.77$198,840
2020$2,731.6$196,095
2019$2,685.64$191,686
2018$2,685.64$188,112
2017$2,660.42$184,243
2016$2,492.43$180,453
2015$2,492.43$179,199
2014$2,492.43$177,777
2013$2,477.45$175,150
2012$1$172,222
2011$1$185,019
2010$0$196,146
2009$2,681.47$190,989
2008$2,583.29$190,798
2007$2,458.38$185,241
2006$2,582.6$180,723
2005$2,576.39$175,459
2004$2,525.63$170,349
2003$2,514.6$167,173
2002$2,456.98$163,255
2001$2,376.32$160,684
2000$2,353.97$156,706
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,140
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: $659,000Rent Basis: Observed Comp Model ($4,424/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $330/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.94%

NOI: $32,533/yr

Cash-on-Cash Yield
-5.6%

On $151,570 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+66.2%

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)-$365/mo
Homeowner / Hazard Insurance-$330/mo
Vacancy Reserve (5% of rent)-$221/mo
Repairs & Maintenance (10% of rent)-$442/mo
Property Management (8% of rent)-$354/mo
Total Pure Operating Expenses-$1,713/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,424/mo
Less: Operating Expenses-$1,713/mo
Net Operating Income (NOI)+$2,711/mo
Less: Debt Service (30yr @ 6.75%)-$3,419/mo
Net Cash Flow
$-708/mo
$-8,500/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bradenton.