OFF_MARKETGood Deal5 days on market

2014 Hemlock St

2014 Hemlock St, Tampa, FL 33605, Tampa, FL 33605
$130,000

Listing Price

Property image 1
2014 Hemlock St, Tampa, FL 33605
Loc: Tampa, FL
Days Listed
5
Tax Assessed
$125k
Lot Size
5,000 sqft
Rent Estimate
$1,776/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.

8

Desoto Elementary School

PK-5
0.8 mi away
2

Dowdell Middle Magnet School

6-8
3.9 mi away
2

Blake High School

9-12
2.4 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
6.63%
Total ROI
22.8%
Cash Flow
$61/mo
DSCR
1.09
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
2026-05-18Sold$121,500$158
2026-03-13Pending sale$130,000$169
2026-02-27Listed for sale$130,000$169

Tax History

YearProperty TaxTax Assessment
2025$1,705.41$59,886
2024$1,481.26$54,442
2023$1,353.9$49,493
2022$1,312.89$44,994
2021$1,085.99$40,904
2020$967.06$37,185
2019$882.45$32,986
2018$882.45$51,290
2017$833.82$38,433
2016$716.04$24,783
2015$622.02$22,530
2014$501.85$20,482
2013$501.85$18,620
2012$386.62$16,927
2011$520.44$23,092
2010$640.27$28,827
2009$21.96$23,436
2008$21.96$23,413
2007$21.96$23,193
2006$21.96$22,627
2005$21.96$20,864
2004$0$20,256
2003$0$19,878
2002$0$19,412
2001$0$19,106
2000$0$25,682
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
768
Built
1942
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: $130,000Rent Basis: Observed Comp Model ($1,776/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
10.30%

NOI: $13,386/yr

Cash-on-Cash Yield
17.7%

On $29,900 invested

DSCR Ratio
1.65x

Prime loan qualification

5-Yr Leveraged ROI
+182.7%

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)-$102/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$89/mo
Repairs & Maintenance (10% of rent)-$178/mo
Property Management (8% of rent)-$142/mo
Total Pure Operating Expenses-$661/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,776/mo
Less: Operating Expenses-$661/mo
Net Operating Income (NOI)+$1,115/mo
Less: Debt Service (30yr @ 6.75%)-$675/mo
Net Cash Flow
$441/mo
$5,291/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.