OFF_MARKETRisky Deal4 days on market

10744 Breaking Rocks Dr

10744 Breaking Rocks Dr, Tampa, FL 33647, Tampa, FL 33647
$610,000
Zestimate®:$620,300$10,300 Under Market

Listing Price

Property image 1
10744 Breaking Rocks Dr, Tampa, FL 33647
Loc: Tampa, FL
Days Listed
4
Tax Assessed
$479k
Zestimate®
$620k
2% Under Valued
Lot Size
8,168 sqft
Rent Estimate
$4,023/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.

8

Heritage Elementary School

PK-5
0.4 mi away
9

Benito Middle School

6-8
2.6 mi away
3

Wharton High School

9-12
4.3 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
4.72%
Total ROI
61.5%
Cash Flow
$-764/mo
DSCR
0.76
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
2026-04-08Sold$620,000$178
2026-03-03Pending sale$610,000$175
2026-02-26Listed for sale$610,000$175
2020-12-17Sold$457,000$131
2020-09-24Pending sale$449,900$129
2020-09-21Listed for sale$449,900$129
2016-04-04Sold$358,000$103
2016-02-19Pending sale$360,000$104
2016-02-11Listed for sale$360,000$104
2010-12-30Sold$327,300$94

Tax History

YearProperty TaxTax Assessment
2025$2,592.43$470,400
2024$2,470.5$457,143
2023$2,430.12$443,828
2022$2,345.4$430,901
2021$9,153.53$345,379
2020$2,192.74$284,288
2019$2,137.74$277,896
2018$2,137.74$272,714
2017$6,721.17$267,105
2016$6,657.12$207,232
2015$5,510.31$205,791
2014$5,565.9$204,158
2013$5,486.82$201,141
2012$4,931.97$173,000
2011$5,065.98$167,961
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
3,476
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: $610,000Rent Basis: Observed Comp Model ($4,023/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $305/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.72%

NOI: $28,818/yr

Cash-on-Cash Yield
-6.5%

On $140,300 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+61.5%

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)-$391/mo
Homeowner / Hazard Insurance-$305/mo
Vacancy Reserve (5% of rent)-$201/mo
Repairs & Maintenance (10% of rent)-$402/mo
Property Management (8% of rent)-$322/mo
Total Pure Operating Expenses-$1,621/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,023/mo
Less: Operating Expenses-$1,621/mo
Net Operating Income (NOI)+$2,402/mo
Less: Debt Service (30yr @ 6.75%)-$3,165/mo
Net Cash Flow
$-764/mo
$-9,164/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.