OFF_MARKETExcellent Deal56 days on market

8817 Audrey Ln

8817 Audrey Ln, Tampa, FL 33615, Tampa, FL 33615
$340,000
Zestimate®:$328,200

Listing Price

Property image 1
8817 Audrey Ln, Tampa, FL 33615
Loc: Tampa, FL
Days Listed
56
Tax Assessed
$247k
Zestimate®
$328k
Market Rate
Lot Size
8,152 sqft
Rent Estimate
$2,252/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

Bay Crest Elementary School

PK-5
0.9 mi away
3

Davidsen Middle School

6-8
3.8 mi away
6

Alonso High School

9-12
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
7.35%
Total ROI
26.4%
Cash Flow
$364/mo
DSCR
1.21
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
2026-06-01Listing removed$340,000$272
2026-04-07Pending sale$340,000$272
2026-02-11Price change$340,000$272
2026-01-07Listed for sale$350,000$280
2025-12-21Listing removed$385,000$308
2025-09-18Price change$385,000$308
2025-06-20Listed for sale$399,900$320
2025-01-07Sold$277,500$222
2019-07-02Sold$230,000$184
2019-03-29Price change$235,000$188
2018-11-02Listed for sale$240,000$192
2012-06-13Listing removed$94,900$76
2012-06-12Listed for sale$94,900$76
2012-04-27Sold$94,900$76
2012-03-12Listed for sale$94,900$76

Tax History

YearProperty TaxTax Assessment
2025$5,083.87$246,579
2024$3,215.19$194,523
2023$3,084.35$188,857
2022$2,951.54$183,356
2021$3,031.21$185,334
2020$2,943.05$182,775
2019$1,594.65$110,256
2018$1,594.65$108,200
2017$1,365.65$131,232
2016$1,365.65$96,151
2015$1,334.76$95,483
2014$1,323.17$94,725
2013$1,323.17$96,805
2012$860.4$61,917
2011$823.87$60,114
2010$810.24$59,226
2009$794.07$57,669
2008$783.92$57,611
2007$822.81$55,933
2006$829.97$54,569
2005$815.59$52,980
2004$0$51,437
2003$0$50,478
2002$0$45,908
2001$0$45,185
2000$509.61$48,163
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,250
Built
1963
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: $340,000Rent Basis: Observed Comp Model ($2,252/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $170/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.81%

NOI: $16,352/yr

Cash-on-Cash Yield
-6.2%

On $78,200 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+63.4%

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)-$201/mo
Homeowner / Hazard Insurance-$170/mo
Vacancy Reserve (5% of rent)-$113/mo
Repairs & Maintenance (10% of rent)-$225/mo
Property Management (8% of rent)-$180/mo
Total Pure Operating Expenses-$889/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,252/mo
Less: Operating Expenses-$889/mo
Net Operating Income (NOI)+$1,363/mo
Less: Debt Service (30yr @ 6.75%)-$1,764/mo
Net Cash Flow
$-402/mo
$-4,818/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.