OFF_MARKETRisky Deal8 days on market

20107 Oak Alley Dr

20107 Oak Alley Dr, Tampa, FL 33647, Tampa, FL 33647
$1,100,000
Zestimate®:$1,056,800

Listing Price

Property image 1
20107 Oak Alley Dr, Tampa, FL 33647
Loc: Tampa, FL
Days Listed
8
Tax Assessed
$808k
Zestimate®
$1057k
Market Rate
Lot Size
0.30 acres
Rent Estimate
$4,169/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.

7

Turner Elementary School

PK-8
1.9 mi away
3

Wharton High School

9-12
1.4 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
3.10%
Total ROI
5.2%
Cash Flow
$-2,718/mo
DSCR
0.51
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
2026-02-24Listed for sale$1,100,000$295
2012-10-19Sold$485,000$130
2012-08-09Listed for sale$525,000$141
2011-07-11Sold$465,000$125
2011-06-09Price change$500,000$134

Tax History

YearProperty TaxTax Assessment
2024$9,778.17$446,092
2023$9,549.54$433,099
2022$9,268.33$420,484
2021$9,154.41$408,237
2020$9,031.08$402,601
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,732
Built
2007
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: $1,100,000Rent Basis: Observed Comp Model ($4,169/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $550/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.18%

NOI: $24,001/yr

Cash-on-Cash Yield
-17.6%

On $253,000 invested

DSCR Ratio
0.35x

Negative debt coverage

5-Yr Leveraged ROI
+6.3%

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)-$660/mo
Homeowner / Hazard Insurance-$550/mo
Vacancy Reserve (5% of rent)-$208/mo
Repairs & Maintenance (10% of rent)-$417/mo
Property Management (8% of rent)-$334/mo
Total Pure Operating Expenses-$2,169/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,169/mo
Less: Operating Expenses-$2,169/mo
Net Operating Income (NOI)+$2,000/mo
Less: Debt Service (30yr @ 6.75%)-$5,708/mo
Net Cash Flow
$-3,708/mo
$-44,491/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.