Renovated Duplex with Strong Income

1015 58th Ave Dr E Bradenton, FL 34203

Claim this Listing
For Sale
Contact for pricing

Fully occupied duplex generating $43,200 gross annual income.

Type:Multifamily
Property size:
1,988 SF
Price / SF:
$198/SF
Added:
Feb 26, 2026
Days on Market:
135
Last Refresh:
Jul 4 at 6:13 am

Property Features for 1015 58th Ave Dr E

General Information

Standard status
Active
Size
1,988 SF
Property subtype
Multifamily

Building Details

Year Built
1979

Listing office Mcbride Kelly & Associates Llc

Listing date Feb 26, 2026

Source Crexi

Displayed information is deemed reliable but is not guaranteed and should be independently verified.

All listing content including descriptions, pricing, images are the copyrighted material of Mcbride Kelly & Associates Llc


Investment Insights

Based on property information with market context.

This stabilized multifamily asset features two identical, renovated units, each with 3 bedrooms and 2 bathrooms. The property is fully occupied and generates $43,200 in gross annual scheduled income. The estimated net operating income is approximately $30,770, reflecting a cap rate of approximately 7.8%. Both units are currently leased and performing, with rents at $1,800 per month per unit under standard residential leases. Tenants are responsible for water and utilities. A new roof was installed in 2023. The property is suitable for investors seeking stabilized yield in a multifamily asset, with potential exit and financing strategies including DSCR debt, long-term hold, or future owner-occupancy. It is also suitable for 1031 exchange, portfolio expansion, or house-hack strategy. The property size is 1988 square feet.

Key Highlights

  • Strong in‑place cash flow with an estimated NOI of $30,770 and a ~7.8% in‑place cap rate.
  • Two remodeled, fully occupied 3BR/2BA units providing immediate income.
  • Tenant‑paid utilities create an efficient expense structure.

Local Financial Insights For Multifamily LT 5

Simulate Cap Rate and NOI

NOI Build-Up
Vacancy
income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
EGI (Effective Gross Income)
gross rent minus vacancy losses — the realistic income before paying operating costs.
OpEx (Operating Expenses)
recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
NOI (Net Operating Income)
income a property generates after operating costs but before financing and taxes.

Component $ $/SF
Gross rent $39.4k $19.80
− Vacancy −$2.1k −$1.03
EGI $37.3k $18.77
− OpEx −$11.2k −$5.63
NOI $26.1k $13.14
1,988 SF · lease $19.80/SF/yr · vacancy 5.22% · expense 30.00%

Alternative Uses

Best Use
Multifamily LT 5
$373.1K
$326.4K – $435.3K (±1% cap)
NOI $26,115 @ 7.0% cap · market cap 6.61%
Second Best
Apartment 5plus
$343.6K
$300.7K – $400.9K (±1% cap)
NOI $24,054 @ 7.0% cap · market cap 6.09%
Theoretical Best
Office A
$584.6K
$511.5K – $682.1K (±1% cap)
NOI $40,923 @ 7.0% cap · market cap 10.36%
Zoning and permitted uses should be independently verified with local authorities.

Property Analytics

Property Profile Location Intelligence

Current Use by Public Records

Duplexes

Suggested Use

Real Estate Agency Law Firm Skin Care Clinic Bakery Dental Office Cafe & Coffee Shop (Bike/Boat/Book/etc) Store Gym & Fitness Center Nail Salon Locksmith

Zoning and permitted uses should be independently verified with local authorities.

FAQs

What type of property is this?
Duplex - Fully occupied duplex generating $43,200 gross annual income.
Where is this duplex located?
The property is located at 1015 58th Ave Dr E Bradenton, FL.
What is the asking price?
The asking price for this property is $395,000.
What are key features of this property?
This property features: Strong in‑place cash flow with an estimated NOI of $30,770 and a ~7.8% in‑place cap rate.; Two remodeled, fully occupied 3BR/2BA units providing immediate income.; Tenant‑paid utilities create an efficient expense structure.
Contact an agent
(813) 493-0507 Call to check price and availability
More about this property
Thanks! Your message was sent.
Error! Your message wasn't sent.
Please enter your name
Please enter email
Please enter the email in the correct format
Please enter phone
Please enter the number in the correct format
Please enter message