Back to Dashboard
OFF_MARKETRisky Deal14 days on market

5304 Rosecrest Cir

5304 Rosecrest Cir, Tampa, FL 33617, Tampa, FL 33617
$410,000
Zestimate®:$380,200

Listing Price

Log in to unlock AI Insights
Property image 1
5304 Rosecrest Cir, Tampa, FL 33617
Loc: Tampa, FL
Days Listed
14
Tax Assessed
$319k
Zestimate®
$380k
Market Rate
Lot Size
7,900 sqft
Rent Estimate
$2,227/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
Haven Underwritten Market·Prime (>= 1.25x)

Tampa, FL Investment Analysis (2026)

Cap Rate Range: 5.8% - 6.9% · Median Rent: $2,600/mo · Effective Tax: 0.91%

Open Tampa Market Underwrite

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
3.66%
Total ROI
38.3%
Cash Flow
$-878/mo
DSCR
0.59
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,945
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: $410,000Rent Basis: Observed Comp Model ($2,227/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $205/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.66%

NOI: $14,990/yr

Cash-on-Cash Yield
-11.2%

On $94,300 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.3%

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)-$261/mo
Homeowner / Hazard Insurance-$205/mo
Vacancy Reserve (5% of rent)-$111/mo
Repairs & Maintenance (10% of rent)-$223/mo
Property Management (8% of rent)-$178/mo
Total Pure Operating Expenses-$978/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,227/mo
Less: Operating Expenses-$978/mo
Net Operating Income (NOI)+$1,249/mo
Less: Debt Service (30yr @ 6.75%)-$2,127/mo
Net Cash Flow
$-878/mo
$-10,539/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Tampa.

5304 Rosecrest Cir | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens