OFF_MARKETGood Deal2 days on market

6702 Village Grove Ct

6702 Village Grove Ct, Tampa, FL 33615, Tampa, FL 33615
$320,000
Zestimate®:$320,200$200 Under Market

Listing Price

Property image 1
6702 Village Grove Ct, Tampa, FL 33615
Loc: Tampa, FL
Days Listed
2
Tax Assessed
$277k
Zestimate®
$320k
0% Under Valued
Lot Size
5,795 sqft
Rent Estimate
$2,111/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.

5

Davis Elementary School

PK-5
0.5 mi away
3

Davidsen Middle School

6-8
3 mi away
6

Alonso 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
7.24%
Total ROI
25.9%
Cash Flow
$312/mo
DSCR
1.19
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
2026-04-10Sold$320,000$249
2026-03-09Pending sale$320,000$249
2026-03-02Listed for sale$320,000$249
2021-03-24Listing removed$0
2015-05-19Sold$126,000$98
2015-03-16Price change$126,000$98
2015-01-25Listed for sale$121,500$95
2009-05-21Sold$80,000$62
2005-06-01Sold$154,000$120

Tax History

YearProperty TaxTax Assessment
2025$2,053.07$117,411
2024$1,894.93$114,102
2023$1,800.5$110,779
2022$1,656.82$107,552
2021$3,718.62$180,149
2020$1,534.58$102,977
2019$1,451.03$100,662
2018$1,451.03$98,785
2017$1,399.39$115,920
2016$1,370.3$94,763
2015$1,335.16$84,857
2014$856.94$60,496
2013$856.94$60,827
2012$880.84$59,810
2011$877.49$59,209
2010$978.84$73,397
2009$1,058.32$78,486
2008$1,805.27$115,645
2007$2,193.16$121,251
2006$2,293.52$118,294
2005$1,178.39$66,283
2004$0$64,352
2003$0$63,152
2002$0$61,672
2001$0$60,012
2000$1,029.43$65,132
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,284
Built
1983
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: $320,000Rent Basis: Observed Comp Model ($2,111/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $160/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.65%

NOI: $14,874/yr

Cash-on-Cash Yield
-6.9%

On $73,600 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+59.9%

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)-$226/mo
Homeowner / Hazard Insurance-$160/mo
Vacancy Reserve (5% of rent)-$106/mo
Repairs & Maintenance (10% of rent)-$211/mo
Property Management (8% of rent)-$169/mo
Total Pure Operating Expenses-$872/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,111/mo
Less: Operating Expenses-$872/mo
Net Operating Income (NOI)+$1,239/mo
Less: Debt Service (30yr @ 6.75%)-$1,660/mo
Net Cash Flow
$-421/mo
$-5,051/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.