OFF_MARKETExcellent Deal3 days on market

8107 N 12th St

8107 N 12th St, Tampa, FL 33604, Tampa, FL 33604
$149,900
Zestimate®:$181,100$31,200 Under Market

Listing Price

Property image 1
8107 N 12th St, Tampa, FL 33604
Loc: Tampa, FL
Days Listed
3
Tax Assessed
$131k
Zestimate®
$181k
17% Under Valued
Lot Size
5,000 sqft
Rent Estimate
$1,770/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.

3

Sulphur Springs Elementary School

PK-8
0.4 mi away
1

Chamberlain High School

9-12
1.5 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
10.90%
Total ROI
44.2%
Cash Flow
$604/mo
DSCR
1.80
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
2026-03-01Listed for sale$149,900$136
2020-03-10Listing removed$1,100$1
2020-03-03Listed for rent$1,100$1
2019-10-10Sold$78,000$71
2019-09-10Pending sale$78,000$71

Tax History

YearProperty TaxTax Assessment
2024$2,059.38$91,347
2023$1,944.36$83,043
2022$1,525.1$63,534
2021$1,268.54$57,758
2020$1,142.69$52,507
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,100
Built
1922
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: $149,900Rent Basis: Observed Comp Model ($1,770/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.85%

NOI: $13,268/yr

Cash-on-Cash Yield
11.4%

On $34,477 invested

DSCR Ratio
1.42x

Prime loan qualification

5-Yr Leveraged ROI
+151.3%

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)-$107/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$89/mo
Repairs & Maintenance (10% of rent)-$177/mo
Property Management (8% of rent)-$142/mo
Total Pure Operating Expenses-$664/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,770/mo
Less: Operating Expenses-$664/mo
Net Operating Income (NOI)+$1,106/mo
Less: Debt Service (30yr @ 6.75%)-$778/mo
Net Cash Flow
$328/mo
$3,935/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.