OFF_MARKETGood Deal1 days on market

10104 N Dartmouth Ave

10104 N Dartmouth Ave, Tampa, FL 33612, Tampa, FL 33612
$519,900
Zestimate®:$469,400

Listing Price

Property image 1
10104 N Dartmouth Ave, Tampa, FL 33612
Loc: Tampa, FL
Days Listed
1
Zestimate®
$469k
Market Rate
Lot Size
6,860 sqft
Rent Estimate
$2,407/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.

4

Forest Hills Elementary School

PK-5
0.1 mi away
2

Memorial Middle School

6-8
3.7 mi away
2

Chamberlain High School

9-12
0.5 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
7.21%
Total ROI
25.7%
Cash Flow
$494/mo
DSCR
1.19
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
2026-06-29Sold$469,000$228
2026-06-07Pending sale$469,000$228
2026-05-07Price change$469,000$228
2026-03-19Price change$495,900$241
2026-03-03Listed for sale$519,900$253
2025-05-22Sold$480,000$233
2025-05-10Pending sale$489,000$238
2025-05-08Price change$489,000$238
2025-04-30Listed for sale$525,000$255
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,057
Built
1956
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: $519,900Rent Basis: Observed Comp Model ($2,407/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $260/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.70%

NOI: $14,026/yr

Cash-on-Cash Yield
-15.3%

On $119,577 invested

DSCR Ratio
0.43x

Negative debt coverage

5-Yr Leveraged ROI
+17.5%

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)-$425/mo
Homeowner / Hazard Insurance-$260/mo
Vacancy Reserve (5% of rent)-$120/mo
Repairs & Maintenance (10% of rent)-$241/mo
Property Management (8% of rent)-$193/mo
Total Pure Operating Expenses-$1,238/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,407/mo
Less: Operating Expenses-$1,238/mo
Net Operating Income (NOI)+$1,169/mo
Less: Debt Service (30yr @ 6.75%)-$2,698/mo
Net Cash Flow
$-1,529/mo
$-18,346/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.