SOLDRisky Deal167 days on market

7418 Seagull Way

7418 Seagull Way, Tampa, FL 33635, Tampa, FL 33635
$489,000
Zestimate®:$491,600$2,600 Under Market

Listing Price

Property image 1
7418 Seagull Way, Tampa, FL 33635
Loc: Tampa, FL
Days Listed
167
Tax Assessed
$307k
Zestimate®
$492k
1% Under Valued
Lot Size
7,800 sqft
Rent Estimate
$2,583/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

Lowry Elementary School

PK-5
2.5 mi away
8

Farnell Middle School

6-8
3.8 mi away
6

Alonso High School

9-12
2.5 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
4.71%
Total ROI
13.2%
Cash Flow
$-555/mo
DSCR
0.78
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
2026-03-04Price change$499,500$277
2026-02-17Price change$529,900$293
2026-01-12Price change$549,900$304
2025-11-04Price change$565,000$313
2025-10-26Price change$575,000$318

Tax History

YearProperty TaxTax Assessment
2024$4,470.43$269,784
2023$4,305.52$261,926
2022$5,446.82$288,431
2021$1,962.8$129,408
2020$1,880.92$127,621
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,806
Built
1979
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: $489,000Rent Basis: Observed Comp Model ($2,583/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $245/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.66%

NOI: $17,918/yr

Cash-on-Cash Yield
-11.1%

On $112,470 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.5%

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)-$251/mo
Homeowner / Hazard Insurance-$245/mo
Vacancy Reserve (5% of rent)-$129/mo
Repairs & Maintenance (10% of rent)-$258/mo
Property Management (8% of rent)-$207/mo
Total Pure Operating Expenses-$1,090/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,583/mo
Less: Operating Expenses-$1,090/mo
Net Operating Income (NOI)+$1,493/mo
Less: Debt Service (30yr @ 6.75%)-$2,537/mo
Net Cash Flow
$-1,044/mo
$-12,530/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.