OFF_MARKETRisky Deal40 days on market

710 S Davis Blvd

710 S Davis Blvd, Tampa, FL 33606, Tampa, FL 33606
$1,185,000
Zestimate®:$1,132,700

Listing Price

Property image 1
710 S Davis Blvd, Tampa, FL 33606
Loc: Tampa, FL
Days Listed
40
Tax Assessed
$926k
Zestimate®
$1133k
Market Rate
Lot Size
8,924 sqft
Rent Estimate
$5,993/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.

10

Gorrie Elementary School

K-5
1.8 mi away
9

Wilson Middle School

6-8
1.8 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
4.42%
Total ROI
11.8%
Cash Flow
$-1,625/mo
DSCR
0.73
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
2026-03-03Price change$1,185,000$637
2026-01-24Listed for sale$1,200,000$645
2025-07-02Listing removed$1,275,000$685
2025-03-11Price change$1,275,000$685
2025-02-17Listed for sale$1,300,000$699

Tax History

YearProperty TaxTax Assessment
2024$13,903.29$758,046
2023$15,086.68$814,005
2022$14,719.35$790,296
2021$8,026.2$435,306
2020$7,951.3$429,296
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,860
Built
1965
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: $1,185,000Rent Basis: Observed Comp Model ($5,993/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $593/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.31%

NOI: $39,180/yr

Cash-on-Cash Yield
-12.7%

On $272,550 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.7%

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)-$757/mo
Homeowner / Hazard Insurance-$593/mo
Vacancy Reserve (5% of rent)-$300/mo
Repairs & Maintenance (10% of rent)-$599/mo
Property Management (8% of rent)-$479/mo
Total Pure Operating Expenses-$2,728/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,993/mo
Less: Operating Expenses-$2,728/mo
Net Operating Income (NOI)+$3,265/mo
Less: Debt Service (30yr @ 6.75%)-$6,149/mo
Net Cash Flow
$-2,884/mo
$-34,604/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.