OFF_MARKETRisky Deal5 days on market

202 W Curtis St

202 W Curtis St, Tampa, FL 33603, Tampa, FL 33603
$489,900
Zestimate®:$474,900

Listing Price

Property image 1
202 W Curtis St, Tampa, FL 33603
Loc: Tampa, FL
Days Listed
5
Tax Assessed
$409k
Zestimate®
$475k
Market Rate
Lot Size
5,100 sqft
Rent Estimate
$2,431/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.

6

Broward Elementary School

PK-5
0.2 mi away
2

Memorial Middle School

6-8
0.2 mi away
3

Hillsborough High School

9-12
0.3 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
4.11%
Total ROI
10.2%
Cash Flow
$-798/mo
DSCR
0.68
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
2026-02-27Listed for sale$489,900$427
2020-07-31Sold$371,000$324
2020-06-15Pending sale$350,000$305
2020-06-12Listed for sale$350,000$305
2015-02-16Sold$173,000$151

Tax History

YearProperty TaxTax Assessment
2024$5,469.83$321,144
2023$5,332.24$311,790
2022$5,189.32$302,709
2021$5,125.39$293,892
2020$2,764.82$173,477
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,146
Built
1923
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: $489,900Rent Basis: Observed Comp Model ($2,431/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $245/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.17%

NOI: $15,516/yr

Cash-on-Cash Yield
-13.3%

On $112,677 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.7%

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)-$334/mo
Homeowner / Hazard Insurance-$245/mo
Vacancy Reserve (5% of rent)-$122/mo
Repairs & Maintenance (10% of rent)-$243/mo
Property Management (8% of rent)-$194/mo
Total Pure Operating Expenses-$1,138/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,431/mo
Less: Operating Expenses-$1,138/mo
Net Operating Income (NOI)+$1,293/mo
Less: Debt Service (30yr @ 6.75%)-$2,542/mo
Net Cash Flow
$-1,249/mo
$-14,988/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.