OFF_MARKETExcellent Deal1 days on market

2601 W Morrison Ave

2601 W Morrison Ave, Tampa, FL 33629, Tampa, FL 33629
$2,250,000
Zestimate®:$2,251,700$1,700 Under Market

Listing Price

Property image 1
2601 W Morrison Ave, Tampa, FL 33629
Loc: Tampa, FL
Days Listed
1
Zestimate®
$2252k
0% Under Valued
Lot Size
7,500 sqft
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.

9

Mitchell Elementary School

PK-5
0.6 mi away
9

Wilson Middle School

6-8
1.1 mi away
8

Plant High School

9-12
1.2 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
7.39%
Total ROI
26.6%
Cash Flow
$2,473/mo
DSCR
1.22
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
2026-04-30Sold$2,250,000$499
2026-03-06Pending sale$2,250,000$499
2026-03-04Listed for sale$2,250,000$499
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
4,508
Built
2008
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: $2,250,000Rent Basis: Modeled Estimate ($18,000/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,125/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.81%

NOI: $130,770/yr

Cash-on-Cash Yield
-1.8%

On $517,500 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+85.2%

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)-$1,838/mo
Homeowner / Hazard Insurance-$1,125/mo
Vacancy Reserve (5% of rent)-$900/mo
Repairs & Maintenance (10% of rent)-$1,800/mo
Property Management (8% of rent)-$1,440/mo
Total Pure Operating Expenses-$7,103/mo
Net Investor Cash Flow
Gross Scheduled Rent+$18,000/mo
Less: Operating Expenses-$7,103/mo
Net Operating Income (NOI)+$10,898/mo
Less: Debt Service (30yr @ 6.75%)-$11,675/mo
Net Cash Flow
$-777/mo
$-9,327/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.