OFF_MARKETGood Deal7 days on market

13317 Lake George Ln

13317 Lake George Ln, Tampa, FL 33618, Tampa, FL 33618
$425,000
Zestimate®:$413,600

Listing Price

Property image 1
13317 Lake George Ln, Tampa, FL 33618
Loc: Tampa, FL
Days Listed
7
Tax Assessed
$328k
Zestimate®
$414k
Market Rate
Lot Size
0.26 acres
Rent Estimate
$2,941/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

Lake Magdalene Elementary School

PK-5
0.8 mi away
N/A

Dorothy Thomas Center

K-12
0.6 mi away
1

Chamberlain High School

9-12
2.5 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
6.27%
Total ROI
21.0%
Cash Flow
$70/mo
DSCR
1.03
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$425,000$258
2023-03-15Listing removed$0
2023-02-28Listed for rent$2,250$1
2021-03-24Listing removed$0
2019-09-03Listing removed$1,650$1

Tax History

YearProperty TaxTax Assessment
2024$5,888.83$290,838
2023$5,450.95$264,398
2022$4,962.81$240,362
2021$4,399.39$218,511
2020$4,090.42$203,245
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,645
Built
1975
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: $425,000Rent Basis: Observed Comp Model ($2,941/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $213/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.04%

NOI: $21,405/yr

Cash-on-Cash Yield
-5.2%

On $97,750 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.3%

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)-$268/mo
Homeowner / Hazard Insurance-$213/mo
Vacancy Reserve (5% of rent)-$147/mo
Repairs & Maintenance (10% of rent)-$294/mo
Property Management (8% of rent)-$235/mo
Total Pure Operating Expenses-$1,157/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,941/mo
Less: Operating Expenses-$1,157/mo
Net Operating Income (NOI)+$1,784/mo
Less: Debt Service (30yr @ 6.75%)-$2,205/mo
Net Cash Flow
$-421/mo
$-5,057/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.