OFF_MARKETNeutral Deal4 days on market

6130 Oak Cluster Cir

6130 Oak Cluster Cir, Tampa, FL 33634, Tampa, FL 33634
$249,000
Zestimate®:$244,500

Listing Price

Property image 1
6130 Oak Cluster Cir, Tampa, FL 33634
Loc: Tampa, FL
Days Listed
4
Tax Assessed
$164k
Zestimate®
$245k
Market Rate
Lot Size
2,945 sqft
Rent Estimate
$1,643/mo
Est. Cash Flow base
Type
townhouse

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.

5

Morgan Woods Elementary School

PK-5
0.8 mi away
3

Webb Middle School

6-8
1.3 mi away
5

Leto High School

9-12
1.8 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
Average
Confidence Score: 6/10
Exercise caution due to potential market volatility.
Cap Rate
5.85%
Total ROI
18.9%
Cash Flow
$-44/mo
DSCR
0.96
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

At a $249,000 price point, this Tampa townhouse offers an accessible entry into a high-growth market, but the financial metrics demand a conservative approach. A gross rental yield of 5.85% is marginal for Florida, where escalating insurance premiums, property taxes, and HOA fees significantly compress Net Operating Income (NOI). While the 3-bedroom configuration is attractive for long-term family tenants, the thin margin between gross yield and operating expenses suggests that cash flow may be neutral or even slightly negative after accounting for a 5% vacancy rate and a 10% maintenance reserve. Investors must verify the HOA’s reserve funds and the age of the roof and HVAC to prevent capital expenditures from eroding the projected 4% appreciation gains.

Strengths
  • Accessible entry-level price point for the Tampa MSA
  • 3-bedroom layout provides higher utility and lower tenant turnover
  • Located in a region with strong historical appreciation and population growth
Considerations
  • Gross yield of 5.85% is low relative to current debt service costs and inflation
  • High sensitivity to rising Florida property insurance and HOA assessments
  • Capital expenditure risk for older townhouse units can severely impact annual cash flow
  • Projected net cash flow is likely thin after conservative expense budgeting
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-02-28Listed for sale$249,000$220
2018-04-21Sold$88,900$79
2018-03-19Listed for sale$79,900$71
2018-01-09Listing removed$80,545$71
2017-10-20Listed for sale$79,947$71

Tax History

YearProperty TaxTax Assessment
2024$2,818.71$112,639
2023$2,628.22$102,399
2022$2,454.89$93,090
2021$2,071.18$84,627
2020$1,760.39$76,934
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,131
Built
1984
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: $249,000Rent Basis: Observed Comp Model ($1,643/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.73%

NOI: $11,774/yr

Cash-on-Cash Yield
-6.5%

On $57,270 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+61.6%

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)-$134/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$82/mo
Repairs & Maintenance (10% of rent)-$164/mo
Property Management (8% of rent)-$131/mo
Total Pure Operating Expenses-$662/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,643/mo
Less: Operating Expenses-$662/mo
Net Operating Income (NOI)+$981/mo
Less: Debt Service (30yr @ 6.75%)-$1,292/mo
Net Cash Flow
$-311/mo
$-3,730/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.