OFF_MARKETGood Deal117 days on market

8214 Riverboat Dr

8214 Riverboat Dr, Tampa, FL 33637, Tampa, FL 33637
$274,900
Zestimate®:$268,300

Listing Price

Property image 1
8214 Riverboat Dr, Tampa, FL 33637
Loc: Tampa, FL
Days Listed
117
Tax Assessed
$217k
Zestimate®
$268k
Market Rate
Lot Size
0.51 acres
Rent Estimate
$1,983/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.

2

Folsom Elementary School

PK-5
3.3 mi away
2

Greco Middle School

6-8
2.4 mi away
3

King High School

9-12
1.6 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
6.41%
Total ROI
21.7%
Cash Flow
$77/mo
DSCR
1.06
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
2026-01-29Price change$274,900$259
2026-01-08Price change$279,900$264
2025-11-21Price change$289,990$273
2025-11-07Listed for sale$300,000$282
2024-10-16Listing removed$1,845$2

Tax History

YearProperty TaxTax Assessment
2024$4,070.61$191,648
2023$3,662.92$174,225
2022$3,496.81$158,386
2021$3,045.08$143,987
2020$2,756.88$130,897
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,062
Built
1986
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: $274,900Rent Basis: Observed Comp Model ($1,983/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.24%

NOI: $14,394/yr

Cash-on-Cash Yield
-4.3%

On $63,227 invested

DSCR Ratio
0.84x

Negative debt coverage

5-Yr Leveraged ROI
+72.7%

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)-$177/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$99/mo
Repairs & Maintenance (10% of rent)-$198/mo
Property Management (8% of rent)-$159/mo
Total Pure Operating Expenses-$784/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,983/mo
Less: Operating Expenses-$784/mo
Net Operating Income (NOI)+$1,199/mo
Less: Debt Service (30yr @ 6.75%)-$1,426/mo
Net Cash Flow
$-227/mo
$-2,723/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.