OFF_MARKETGood Deal12 days on market
2131 W Cypress St
2131 W Cypress St, Tampa, FL 33606, Tampa, FL 33606
2131 W Cypress St, Tampa, FL 33606
Loc: Tampa, FL
Days Listed
12
Tax Assessed
$254k
Zestimate®
$468k
Market Rate
Lot Size
4,750 sqft
Rent Estimate
$3,258/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
West Tampa Elementary School
PK-5
0.7 mi away
5
Madison Middle School
6-8
4 mi away
3
Jefferson High School
9-12
2.3 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%
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
6.32%
Total ROI
21.2%
Cash Flow
$101/mo
DSCR
1.04
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-05-07 | Sold | $470,000 | $344 |
| 2026-04-28 | Pending sale | $489,900 | $358 |
| 2026-02-24 | Listed for sale | $489,900 | $358 |
| 2026-02-08 | Listing removed | $479,000 | $350 |
| 2026-01-28 | Price change | $479,000 | $350 |
| 2025-11-11 | Listing removed | $3,000 | $2 |
| 2025-10-18 | Price change | $3,000 | $2 |
| 2025-09-25 | Listed for sale | $499,000 | $365 |
| 2025-09-16 | Listed for rent | $3,550 | $3 |
| 2024-11-24 | Listing removed | $225,000 | $164 |
| 2024-08-06 | Price change | $550,000 | $402 |
| 2024-07-09 | Price change | $579,000 | $423 |
| 2024-05-29 | Listed for sale | $599,900 | $439 |
| 2024-05-25 | Listing removed | $0 | – |
| 2024-05-17 | Price change | $3,700 | $3 |
| 2024-03-08 | Price change | $3,850 | $3 |
| 2024-01-19 | Price change | $3,950 | $3 |
| 2023-11-24 | Listing removed | $0 | – |
| 2023-11-01 | Price change | $4,200 | $3 |
| 2023-10-17 | Price change | $4,850 | $4 |
| 2023-09-17 | Listed for rent | $6,000 | $4 |
| 2021-11-24 | Sold | $230,000 | $168 |
| 2021-11-08 | Pending sale | $225,000 | $164 |
| 2021-11-06 | Listed for sale | $225,000 | $164 |
| 2021-10-17 | Pending sale | $225,000 | $164 |
| 2021-10-15 | Listed for sale | $225,000 | $164 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $5,205.23 | $253,678 |
| 2024 | $5,002.52 | $253,678 |
| 2023 | $4,637.88 | $231,770 |
| 2022 | $3,396.72 | $166,994 |
| 2021 | $1,902.82 | $74,412 |
| 2020 | $1,661.39 | $67,647 |
| 2019 | $1,550.01 | $61,497 |
| 2018 | $1,550.01 | $77,859 |
| 2017 | $1,420.99 | $63,295 |
| 2016 | $1,261.37 | $44,869 |
| 2015 | $1,099.76 | $40,790 |
| 2014 | $805.89 | $36,788 |
| 2013 | $805.89 | $37,364 |
| 2012 | $156.21 | $30,580 |
| 2011 | $162.09 | $30,842 |
| 2010 | $127.75 | $29,278 |
| 2009 | $111.69 | $28,508 |
| 2008 | $71.51 | $28,480 |
| 2007 | $92.76 | $27,650 |
| 2006 | $82.29 | $26,976 |
| 2005 | $64.73 | $26,190 |
| 2004 | $0 | $25,427 |
| 2003 | $0 | $24,953 |
| 2002 | $0 | $24,368 |
| 2001 | $0 | $23,984 |
| 2000 | $0 | $35,662 |
Getzels Group
Haven Team
CalRE #01884947
Property Specs
Beds
3
Baths
2
Sq Ft
1,368
Built
1926
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: $489,900Rent Basis: Observed Comp Model ($3,258/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $245/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.04%
NOI: $24,678/yr
Cash-on-Cash Yield
-5.2%
On $112,677 invested
DSCR Ratio
0.81x
Negative debt coverage
5-Yr Leveraged ROI
+68.3%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$207/mo
Homeowner / Hazard Insurance-$245/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$326/mo
Property Management (8% of rent)-$261/mo
Total Pure Operating Expenses-$1,202/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,258/mo
Less: Operating Expenses-$1,202/mo
Net Operating Income (NOI)+$2,056/mo
Less: Debt Service (30yr @ 6.75%)-$2,542/mo
Net Cash Flow
$-485/mo
$-5,826/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Tampa.