FOR_SALEExcellent Deal5 days on market

2172 UNIVERSITY DRIVE S

2172 UNIVERSITY DRIVE S, CLEARWATER, FL 33764, Clearwater, FL 33764
$474,900

Listing Price

Property image 1
2172 UNIVERSITY DRIVE S, CLEARWATER, FL 33764
Loc: Clearwater, FL
Days Listed
5
Tax Assessed
$315k
Lot Size
7,632 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.

9

Plumb Elementary School

PK-5
0.6 mi away
6

Oak Grove Middle School

6-8
0.5 mi away
5

Clearwater High School

9-12
0.7 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
7.59%
Total ROI
27.6%
Cash Flow
$603/mo
DSCR
1.25
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
2026-09-09Listed for sale$474,900$348
2025-06-18Sold$523,000$383
2025-05-15Pending sale$534,900$392
2025-05-13Listed for sale$534,900$392
2025-03-07Sold$399,900$293
2025-02-08Pending sale$399,900$293
2025-02-05Listed for sale$399,900$293

Tax History

YearProperty TaxTax Assessment
2025$6,095$314,951
2024$5,630.31$297,145
2023$5,385.63$279,393
2022$1,017.72$94,794
2021$1,012.31$92,033
2020$999.83$90,762
2019$968.33$88,721
2018$968.33$87,067
2017$943.45$85,276
2016$877.59$83,522
2015$891.67$82,941
2014$882.35$82,283
2013$869.27$81,067
2012$980.47$85,984
2011$0$108,414
2010$0$96,474
2009$0$93,938
2008$1,094.09$93,844
2007$0$91,111
2005$0$137,500
2004$1,350.6$128,200
2003$1,322.78$117,000
2002$1,251.88$103,600
2001$1,251.88$95,700
2000$1,193.36$90,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,366
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: $474,900Rent Basis: Modeled Estimate ($3,799/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $237/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.14%

NOI: $29,172/yr

Cash-on-Cash Yield
-0.4%

On $109,227 invested

DSCR Ratio
0.99x

Negative debt coverage

5-Yr Leveraged ROI
+92.4%

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)-$257/mo
Homeowner / Hazard Insurance-$237/mo
Vacancy Reserve (5% of rent)-$190/mo
Repairs & Maintenance (10% of rent)-$380/mo
Property Management (8% of rent)-$304/mo
Total Pure Operating Expenses-$1,368/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,799/mo
Less: Operating Expenses-$1,368/mo
Net Operating Income (NOI)+$2,431/mo
Less: Debt Service (30yr @ 6.75%)-$2,464/mo
Net Cash Flow
$-33/mo
$-398/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Clearwater.