OFF_MARKETRisky Deal7 days on market

1717 W Saint Isabel St

1717 W Saint Isabel St, Tampa, FL 33607, Tampa, FL 33607
$630,000
Zestimate®:$615,100

Listing Price

Property image 1
1717 W Saint Isabel St, Tampa, FL 33607
Loc: Tampa, FL
Days Listed
7
Tax Assessed
$386k
Zestimate®
$615k
Market Rate
Lot Size
9,720 sqft
Rent Estimate
$3,455/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.

2

Tampa Bay Boulevard Elementary School

PK-5
1 mi away
5

Madison Middle School

6-8
5.7 mi away
3

Jefferson High School

9-12
3.1 mi away
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
3.87%
Total ROI
42.9%
Cash Flow
$-1,239/mo
DSCR
0.62
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
2026-03-20Sold$615,000$283
2026-03-06Pending sale$630,000$290
2026-02-19Listed for sale$630,000$290
2018-12-30Sold$270,000$124
2018-11-23Listed for sale$289,900$133
2018-11-23Pending sale$289,900$133
2018-11-12Price change$289,900$133
2018-11-01Listed for sale$299,000$138
1994-06-01Sold$108,000$50

Tax History

YearProperty TaxTax Assessment
2025$7,057.11$383,803
2024$6,412.95$364,722
2023$6,257.68$354,099
2022$3,611.69$215,159
2021$3,563.11$208,892
2020$3,519.25$206,008
2019$3,439.37$201,376
2018$3,439.37$99,744
2017$1,409.57$168,683
2016$1,368.32$95,683
2015$1,316.51$95,018
2014$1,169.93$94,264
2013$1,169.93$92,871
2012$1,146.85$91,319
2011$1,329.13$99,641
2010$1,282.72$98,168
2009$1,235.59$95,587
2008$1,240.32$95,492
2007$1,510.23$92,711
2006$1,593.71$90,450
2005$1,576.45$87,816
2004$0$85,258
2003$0$83,668
2002$0$81,707
2001$0$74,171
2000$1,198.67$81,855
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,172
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: $630,000Rent Basis: Observed Comp Model ($3,455/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $315/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.87%

NOI: $24,357/yr

Cash-on-Cash Yield
-10.3%

On $144,900 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.9%

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)-$316/mo
Homeowner / Hazard Insurance-$315/mo
Vacancy Reserve (5% of rent)-$173/mo
Repairs & Maintenance (10% of rent)-$346/mo
Property Management (8% of rent)-$276/mo
Total Pure Operating Expenses-$1,425/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,455/mo
Less: Operating Expenses-$1,425/mo
Net Operating Income (NOI)+$2,030/mo
Less: Debt Service (30yr @ 6.75%)-$3,269/mo
Net Cash Flow
$-1,239/mo
$-14,870/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.