OFF_MARKETRisky Deal6 days on market

8907 N Tampa St

8907 N Tampa St, Tampa, FL 33604, Tampa, FL 33604
$400,000
Zestimate®:$393,300

Listing Price

Property image 1
8907 N Tampa St, Tampa, FL 33604
Loc: Tampa, FL
Days Listed
6
Tax Assessed
$250k
Zestimate®
$393k
Market Rate
Lot Size
8,188 sqft
Rent Estimate
$2,214/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.

4

Forest Hills Elementary School

PK-5
0.8 mi away
N/A

Chamberlain Adult/Community Center

Elementary
0.5 mi away
1

Chamberlain High School

9-12
0.5 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
4.93%
Total ROI
14.3%
Cash Flow
$-380/mo
DSCR
0.81
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$400,000$361
2021-05-11Listing removed$0
2021-01-12Sold$220,000$199
2020-11-07Pending sale$215,900$195
2020-11-07Listed for sale$215,900$195

Tax History

YearProperty TaxTax Assessment
2024$3,666.96$229,986
2023$3,566.31$223,287
2022$3,954.6$242,241
2021$3,849.84$189,994
2020$1,672.5$67,253
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,108
Built
1956
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: $400,000Rent Basis: Observed Comp Model ($2,214/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $200/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.90%

NOI: $15,608/yr

Cash-on-Cash Yield
-10.1%

On $92,000 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+43.7%

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)-$204/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$111/mo
Repairs & Maintenance (10% of rent)-$221/mo
Property Management (8% of rent)-$177/mo
Total Pure Operating Expenses-$913/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,214/mo
Less: Operating Expenses-$913/mo
Net Operating Income (NOI)+$1,301/mo
Less: Debt Service (30yr @ 6.75%)-$2,076/mo
Net Cash Flow
$-775/mo
$-9,298/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.