OFF_MARKETGood Deal5 days on market

7830 Niagara Ave #303

7830 Niagara Ave #303, Tampa, FL 33617, Tampa, FL 33617
$99,000
Zestimate®:$90,000

Listing Price

Property image 1
7830 Niagara Ave #303, Tampa, FL 33617
Loc: Tampa, FL
Days Listed
5
Tax Assessed
$96k
Zestimate®
$90k
Market Rate
Lot Size
2 sqft
Rent Estimate
$1,350/mo
Est. Cash Flow base
Type
condo

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.

4

Robles Elementary School

PK-5
0.7 mi away
2

Greco Middle School

6-8
2.9 mi away
3

King High School

9-12
1.1 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
6.21%
Total ROI
20.7%
Cash Flow
$12/mo
DSCR
1.02
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
2026-03-25Sold$90,000$122
2026-03-16Pending sale$99,000$135
2026-02-27Listed for sale$99,000$135
2018-08-21Sold$38,000$52
2018-08-04Pending sale$52,000$71
2018-07-11Price change$52,000$71
2018-05-28Pending sale$55,000$75
2018-05-08Listed for sale$55,000$75
2012-06-13Listing removed$625$1
2012-04-12Price change$625$1
2012-03-18Listed for rent$650$1
2011-06-06Sold$19,500$26
2011-03-25Sold$10,500$14
2011-02-05Price change$12,500$17
2011-01-01Price change$18,000$24
2010-12-03Price change$22,500$31
2010-09-30Listed for sale$27,500$37
2003-07-09Sold$35,900$49

Tax History

YearProperty TaxTax Assessment
2025$1,382.96$62,605
2024$1,248.65$56,914
2023$1,160.14$51,740
2022$1,000.84$47,036
2021$847.3$42,760
2020$830.13$38,873
2019$735.48$35,339
2018$735.48$34,050
2017$585.14$25,216
2016$505.07$19,294
2015$453.13$17,540
2014$377.28$15,945
2013$377.28$16,588
2012$369.63$15,080
2011$346.83$13,312
2010$78.11$6,550
2009$436.63$42,814
2008$435.52$42,771
2007$404$41,525
2006$412.16$40,512
2005$396.9$39,332
2004$0$38,283
2003$0$29,747
2002$0$26,652
2001$0$26,378
2000$632.4$23,345
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
736
Built
1981
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: $99,000Rent Basis: Observed Comp Model ($1,350/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.83%

NOI: $9,733/yr

Cash-on-Cash Yield
15.7%

On $22,770 invested

DSCR Ratio
1.58x

Prime loan qualification

5-Yr Leveraged ROI
+172.6%

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)-$78/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$68/mo
Repairs & Maintenance (10% of rent)-$135/mo
Property Management (8% of rent)-$108/mo
Total Pure Operating Expenses-$539/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,350/mo
Less: Operating Expenses-$539/mo
Net Operating Income (NOI)+$811/mo
Less: Debt Service (30yr @ 6.75%)-$514/mo
Net Cash Flow
$297/mo
$3,569/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.