OFF_MARKETGood Deal4 days on market

615 N Woodlynne Ave

615 N Woodlynne Ave, Tampa, FL 33609, Tampa, FL 33609
$549,000
Zestimate®:$522,000

Listing Price

Property image 1
615 N Woodlynne Ave, Tampa, FL 33609
Loc: Tampa, FL
Days Listed
4
Tax Assessed
$356k
Zestimate®
$522k
Market Rate
Lot Size
7,700 sqft
Rent Estimate
$4,008/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
0.8 mi away
5

Madison Middle School

6-8
3.5 mi away
3

Jefferson High School

9-12
1.6 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
6.89%
Total ROI
24.1%
Cash Flow
$375/mo
DSCR
1.14
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
2026-03-04Listed for sale$549,000$383
2019-03-01Listing removed$397,000$277
2018-08-30Listed for sale$397,000$277
2015-01-11Listing removed$80,500$56
2015-01-10Pending sale$80,500$56

Tax History

YearProperty TaxTax Assessment
2024$2,745.52$178,088
2023$2,665.92$172,901
2022$2,585.06$167,865
2021$2,544.75$162,976
2020$2,511.7$160,726
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,432
Built
1957
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: $549,000Rent Basis: Observed Comp Model ($4,008/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $275/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.51%

NOI: $30,243/yr

Cash-on-Cash Yield
-3.1%

On $126,270 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+78.6%

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)-$291/mo
Homeowner / Hazard Insurance-$275/mo
Vacancy Reserve (5% of rent)-$200/mo
Repairs & Maintenance (10% of rent)-$401/mo
Property Management (8% of rent)-$321/mo
Total Pure Operating Expenses-$1,488/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,008/mo
Less: Operating Expenses-$1,488/mo
Net Operating Income (NOI)+$2,520/mo
Less: Debt Service (30yr @ 6.75%)-$2,849/mo
Net Cash Flow
$-328/mo
$-3,940/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.