OFF_MARKETRisky Deal7 days on market

7502 S West Shore Blvd

7502 S West Shore Blvd, Tampa, FL 33616, Tampa, FL 33616
$614,900
Zestimate®:$604,100

Listing Price

Property image 1
7502 S West Shore Blvd, Tampa, FL 33616
Loc: Tampa, FL
Days Listed
7
Tax Assessed
$555k
Zestimate®
$604k
Market Rate
Lot Size
8,000 sqft
Rent Estimate
$4,400/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

Westshore Elementary School

PK-5
0.3 mi away
5

Madison Middle School

6-8
3.3 mi away
6

Robinson High School

9-12
1.2 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
Risky
Confidence Score: 4.8/10
Exercise caution due to potential market volatility.
Cap Rate
4.87%
Total ROI
14.0%
Cash Flow
$-613/mo
DSCR
0.80
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This South Tampa property presents a challenging profile for cash-flow-focused investors. At a 4.87% gross yield, the asset is virtually guaranteed to be cash-flow negative under current interest rate environments, especially considering Florida's high non-homestead property taxes and escalating insurance premiums in coastal zones. While the 4-bedroom configuration and square footage offer utility, the net cap rate is heavily compressed. South West Shore Blvd is a high-demand submarket, yet the investment relies heavily on the projected 4% appreciation to justify the holding costs. From a conservative standpoint, the entry price relative to market rents provides a narrow margin of safety for the investor.

Strengths
  • Strong rental demand in the South Tampa submarket
  • Desirable 4-bedroom, 3-bathroom configuration for families
  • Large 2,575 sqft footprint provides competitive market positioning
  • Consistent 4% expected annual appreciation in a high-growth corridor
Considerations
  • Gross rental yield of 4.87% is insufficient to cover debt service at current rates
  • High exposure to escalating Florida homeowner insurance and flood premiums
  • Significant negative cash flow expected after accounting for non-homestead taxes
  • Low cap rate provides minimal buffer against market volatility
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-16Sold$604,000$235
2026-03-05Pending sale$614,900$239
2026-02-25Listed for sale$614,900$239
2020-02-08Listing removed$0
2020-01-29Listed for sale$0
2007-06-11Sold$474,000$184

Tax History

YearProperty TaxTax Assessment
2025$5,272.02$299,547
2024$4,897.77$291,105
2023$4,772.37$282,626
2022$4,642.47$274,394
2021$4,583.52$266,402
2020$4,536.28$262,724
2019$4,448.87$256,817
2018$4,448.87$252,028
2017$4,412.73$341,143
2016$4,345.47$241,767
2015$4,216.49$240,086
2014$4,158.07$238,181
2013$4,158.07$234,661
2012$4,126.67$230,738
2011$4,340.02$240,224
2010$4,680.71$257,696
2009$5,539.26$296,163
2008$5,994.07$316,046
2007$7,374.49$342,781
2006$2,068.44$88,320
2005$776.92$32,200
2004$0$23,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,575
Built
2006
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: $614,900Rent Basis: Observed Comp Model ($4,400/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $307/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.13%

NOI: $31,531/yr

Cash-on-Cash Yield
-4.8%

On $141,427 invested

DSCR Ratio
0.82x

Negative debt coverage

5-Yr Leveraged ROI
+70.3%

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)-$453/mo
Homeowner / Hazard Insurance-$307/mo
Vacancy Reserve (5% of rent)-$220/mo
Repairs & Maintenance (10% of rent)-$440/mo
Property Management (8% of rent)-$352/mo
Total Pure Operating Expenses-$1,772/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,400/mo
Less: Operating Expenses-$1,772/mo
Net Operating Income (NOI)+$2,628/mo
Less: Debt Service (30yr @ 6.75%)-$3,191/mo
Net Cash Flow
$-563/mo
$-6,756/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.