OFF_MARKETRisky Deal6 days on market

15830 Glenarn Dr

15830 Glenarn Dr, Tampa, FL 33618, Tampa, FL 33618
$587,000
Zestimate®:$569,700

Listing Price

Property image 1
15830 Glenarn Dr, Tampa, FL 33618
Loc: Tampa, FL
Days Listed
6
Tax Assessed
$393k
Zestimate®
$570k
Market Rate
Lot Size
7,700 sqft
Rent Estimate
$2,998/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

Claywell Elementary School

PK-5
1.6 mi away
6

Hill Middle School

6-8
2.5 mi away
6

Gaither High School

9-12
0.8 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
4.51%
Total ROI
12.2%
Cash Flow
$-763/mo
DSCR
0.74
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$587,000$266
2026-02-17Listing removed$599,900$272
2025-11-12Price change$599,900$272
2025-10-25Price change$625,000$283
2025-08-20Listed for sale$574,999$260

Tax History

YearProperty TaxTax Assessment
2024$3,576.08$211,186
2023$3,437.7$205,035
2022$3,257.01$199,063
2021$3,198.34$193,265
2020$3,109.32$190,597
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,208
Built
1987
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: $587,000Rent Basis: Observed Comp Model ($2,998/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $294/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.46%

NOI: $20,325/yr

Cash-on-Cash Yield
-12.0%

On $135,010 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+34.1%

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)-$321/mo
Homeowner / Hazard Insurance-$294/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$300/mo
Property Management (8% of rent)-$240/mo
Total Pure Operating Expenses-$1,304/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,998/mo
Less: Operating Expenses-$1,304/mo
Net Operating Income (NOI)+$1,694/mo
Less: Debt Service (30yr @ 6.75%)-$3,046/mo
Net Cash Flow
$-1,352/mo
$-16,225/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.