OFF_MARKETNeutral Deal12 days on market

3212 W San Pedro St

3212 W San Pedro St, Tampa, FL 33629, Tampa, FL 33629
$1,350,000
Zestimate®:$1,281,000

Listing Price

Property image 1
3212 W San Pedro St, Tampa, FL 33629
Loc: Tampa, FL
Days Listed
12
Tax Assessed
$894k
Zestimate®
$1281k
Market Rate
Lot Size
5,000 sqft
Rent Estimate
$7,425/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.

10

Roosevelt Elementary School

PK-5
0.1 mi away
10

Coleman Middle School

6-8
1.5 mi away
8

Plant High School

9-12
0.6 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
5.06%
Total ROI
14.9%
Cash Flow
$-1,137/mo
DSCR
0.83
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
2026-02-21Listed for sale$1,350,000$507
2019-08-01Sold$725,000$272
2019-06-05Listed for sale$735,000$276
2019-06-05Pending sale$735,000$276
2019-06-05Listed for sale$735,000$276

Tax History

YearProperty TaxTax Assessment
2024$11,934.85$660,628
2023$11,659.63$641,386
2022$11,369.43$622,705
2021$10,630.05$573,145
2020$10,540.75$565,232
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,663
Built
2011
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: $1,350,000Rent Basis: Observed Comp Model ($7,425/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $675/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.83%

NOI: $51,750/yr

Cash-on-Cash Yield
-10.4%

On $310,500 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.2%

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)-$730/mo
Homeowner / Hazard Insurance-$675/mo
Vacancy Reserve (5% of rent)-$371/mo
Repairs & Maintenance (10% of rent)-$743/mo
Property Management (8% of rent)-$594/mo
Total Pure Operating Expenses-$3,112/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,425/mo
Less: Operating Expenses-$3,112/mo
Net Operating Income (NOI)+$4,313/mo
Less: Debt Service (30yr @ 6.75%)-$7,005/mo
Net Cash Flow
$-2,692/mo
$-32,308/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.