OFF_MARKETExcellent Deal40 days on market

700 S Harbour Island Blvd Unit 143

700 S Harbour Island Blvd Unit 143, Tampa, FL 33602, Tampa, FL 33602
$582,000
Zestimate®:$572,400

Listing Price

Property image 1
700 S Harbour Island Blvd Unit 143, Tampa, FL 33602
Loc: Tampa, FL
Days Listed
40
Tax Assessed
$429k
Zestimate®
$572k
Market Rate
Lot Size
4 sqft
Rent Estimate
$3,259/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.

10

Gorrie Elementary School

K-5
0.9 mi away
9

Wilson Middle School

6-8
1 mi away
8

Plant High School

9-12
3.2 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
7.54%
Total ROI
27.4%
Cash Flow
$715/mo
DSCR
1.24
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$572,000$467
2026-04-02Pending sale$582,000$475
2026-01-23Listed for sale$582,000$475
2025-07-04Listing removed$612,199$500
2025-06-09Price change$612,199$500
2025-05-02Price change$649,990$531
2025-04-03Listed for sale$659,990$539
2024-11-25Listing removed$694,000$567
2024-11-20Price change$694,000$567
2024-10-02Price change$715,000$584
2024-06-29Listed for sale$750,000$613
2024-05-20Listing removed$0
2024-02-24Listed for sale$830,000$678
2016-02-09Sold$250,000$204
2016-01-09Listed for sale$255,000$208
2013-07-29Sold$195,000$159
2013-03-07Listed for sale$200,000$163
2005-10-12Sold$325,000$266
2005-08-11Sold$239,900$196

Tax History

YearProperty TaxTax Assessment
2025$4,380.17$262,469
2024$4,055.48$255,072
2023$3,944.67$247,643
2022$3,830.43$240,430
2021$3,777.39$233,427
2020$3,740.87$230,204
2019$3,674.38$225,028
2018$3,674.38$220,832
2017$3,649.49$223,399
2016$3,742.58$189,008
2015$3,873.21$165,462
2014$2,590.2$164,149
2013$2,576.32$140,856
2012$2,575.29$119,372
2011$2,708.46$125,305
2010$2,065.03$137,258
2009$2,534.66$158,401
2008$4,349.05$241,497
2007$4,899.12$253,703
2006$5,215.09$247,515
2005$362.19$15,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,224
Built
2005
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: $582,000Rent Basis: Observed Comp Model ($3,259/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $291/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.85%

NOI: $22,413/yr

Cash-on-Cash Yield
-10.3%

On $133,860 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.6%

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)-$351/mo
Homeowner / Hazard Insurance-$291/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-$1,391/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,259/mo
Less: Operating Expenses-$1,391/mo
Net Operating Income (NOI)+$1,868/mo
Less: Debt Service (30yr @ 6.75%)-$3,020/mo
Net Cash Flow
$-1,152/mo
$-13,825/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.