OFF_MARKETNeutral Deal28 days on market

20227 Still Wind Dr

20227 Still Wind Dr, Tampa, FL 33647, Tampa, FL 33647
$539,000
Zestimate®:$532,900

Listing Price

Property image 1
20227 Still Wind Dr, Tampa, FL 33647
Loc: Tampa, FL
Days Listed
28
Tax Assessed
$426k
Zestimate®
$533k
Market Rate
Lot Size
9,143 sqft
Rent Estimate
$3,237/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.

8

Heritage Elementary School

PK-5
1 mi away
9

Benito Middle School

6-8
3.1 mi away
3

Wharton High School

9-12
4.8 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
5.31%
Total ROI
16.2%
Cash Flow
$-339/mo
DSCR
0.88
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
2026-02-26Listed for sale$539,000$210
2026-02-08Pending sale$539,000$210
2026-02-04Listed for sale$539,000$210
2007-06-06Sold$322,500$126

Tax History

YearProperty TaxTax Assessment
2024$5,420.81$211,304
2023$5,287.41$205,150
2022$5,107.41$199,175
2021$5,061.63$193,374
2020$4,261.27$159,107
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,563
Built
2007
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: $539,000Rent Basis: Observed Comp Model ($3,237/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $270/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.17%

NOI: $22,491/yr

Cash-on-Cash Yield
-8.9%

On $123,970 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.5%

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)-$348/mo
Homeowner / Hazard Insurance-$270/mo
Vacancy Reserve (5% of rent)-$162/mo
Repairs & Maintenance (10% of rent)-$324/mo
Property Management (8% of rent)-$259/mo
Total Pure Operating Expenses-$1,363/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,237/mo
Less: Operating Expenses-$1,363/mo
Net Operating Income (NOI)+$1,874/mo
Less: Debt Service (30yr @ 6.75%)-$2,797/mo
Net Cash Flow
$-922/mo
$-11,070/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.