OFF_MARKETGood Deal187 days on market

8202 Natchez St

8202 Natchez St, Tampa, FL 33637, Tampa, FL 33637
$285,000
Zestimate®:$290,100$5,100 Under Market

Listing Price

Property image 1
8202 Natchez St, Tampa, FL 33637
Loc: Tampa, FL
Days Listed
187
Tax Assessed
$115k
Zestimate®
$290k
2% Under Valued
Lot Size
6,000 sqft
Rent Estimate
$2,089/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.

2

Folsom Elementary School

PK-5
3.1 mi away
2

Greco Middle School

6-8
2.4 mi away
3

King High School

9-12
1.7 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
7.01%
Total ROI
24.7%
Cash Flow
$223/mo
DSCR
1.16
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
2026-02-26Price change$285,000$276
2026-01-24Price change$300,000$290
2025-12-14Price change$315,000$305
2025-10-23Listed for sale$325,000$314
2025-10-17Pending sale$325,000$314

Tax History

YearProperty TaxTax Assessment
2018$1,709.16$0
2017$1,709.16$92,152
2016$1,924.01$73,860
2015$1,752.15$67,145
2014$1,538.42$61,041
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,034
Built
1990
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: $285,000Rent Basis: Observed Comp Model ($2,089/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.74%

NOI: $16,370/yr

Cash-on-Cash Yield
-2.1%

On $65,550 invested

DSCR Ratio
0.92x

Negative debt coverage

5-Yr Leveraged ROI
+83.7%

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)-$94/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$104/mo
Repairs & Maintenance (10% of rent)-$209/mo
Property Management (8% of rent)-$167/mo
Total Pure Operating Expenses-$725/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,089/mo
Less: Operating Expenses-$725/mo
Net Operating Income (NOI)+$1,364/mo
Less: Debt Service (30yr @ 6.75%)-$1,479/mo
Net Cash Flow
$-115/mo
$-1,375/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.