OFF_MARKETExcellent Deal1 days on market

12322 N Rome Ave

12322 N Rome Ave, Tampa, FL 33612, Tampa, FL 33612
$450,000
Zestimate®:$450,200$200 Under Market

Listing Price

Property image 1
12322 N Rome Ave, Tampa, FL 33612
Loc: Tampa, FL
Days Listed
1
Tax Assessed
$360k
Zestimate®
$450k
0% Under Valued
Lot Size
0.28 acres
Rent Estimate
$2,600/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
0.2 mi away
6

Hill Middle School

6-8
4 mi away
2

Chamberlain High School

9-12
1.9 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
7.42%
Total ROI
26.8%
Cash Flow
$507/mo
DSCR
1.22
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$450,000$268
2026-03-06Pending sale$450,000$268
2026-03-03Listed for sale$450,000$268
2022-08-23Sold$405,000$242
2022-07-07Pending sale$425,000$254
2022-06-24Listed for sale$425,000$254
2016-09-13Sold$227,000$135
2002-01-16Sold$149,900$89

Tax History

YearProperty TaxTax Assessment
2025$5,104.43$288,735
2024$4,696.84$280,598
2023$4,527.01$272,425
2022$2,971.12$187,081
2021$2,932.24$181,632
2020$2,844.48$179,124
2019$2,743.57$175,097
2018$2,743.57$171,832
2017$2,689.28$168,298
2016$1,565$109,687
2015$1,556.33$108,925
2014$1,556.33$108,061
2013$1,556.33$106,464
2012$1,545.33$104,684
2002$0$110,482
2001$0$97,013
2000$2,401.53$92,555
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,676
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: $450,000Rent Basis: Observed Comp Model ($2,600/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $225/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.96%

NOI: $17,799/yr

Cash-on-Cash Yield
-9.9%

On $103,500 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+44.8%

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)-$294/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$130/mo
Repairs & Maintenance (10% of rent)-$260/mo
Property Management (8% of rent)-$208/mo
Total Pure Operating Expenses-$1,117/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,600/mo
Less: Operating Expenses-$1,117/mo
Net Operating Income (NOI)+$1,483/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-852/mo
$-10,220/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.