OFF_MARKETExcellent Deal6 days on market

4304 W Jetton Ave

4304 W Jetton Ave, Tampa, FL 33629, Tampa, FL 33629
$3,249,000
Zestimate®:$3,027,800

Listing Price

Property image 1
4304 W Jetton Ave, Tampa, FL 33629
Loc: Tampa, FL
Days Listed
6
Tax Assessed
$1866k
Zestimate®
$3028k
Market Rate
Lot Size
10,549 sqft
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.

10

Mabry Elementary School

PK-5
0.2 mi away
10

Coleman Middle School

6-8
0.4 mi away
8

Plant High School

9-12
1 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
7.92%
Total ROI
29.2%
Cash Flow
$5,003/mo
DSCR
1.30
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
2026-06-01Sold$3,025,000$572
2026-04-23Pending sale$3,149,000$595
2026-04-07Price change$3,149,000$595
2026-03-05Listed for sale$3,249,000$614
2022-05-25Sold$1,951,400$369

Tax History

YearProperty TaxTax Assessment
2025$32,773.94$1,684,831
2024$30,553.21$1,637,348
2023$29,881.2$1,589,658
2022$5,848.74$298,684
2021$5,352.46$271,531
2020$7,012.75$339,527
2019$6,708.87$322,254
2018$6,708.87$129,539
2017$1,061.86$290,570
2016$1,046.1$122,085
2015$1,272.33$121,236
2014$903.73$120,274
2013$903.73$118,497
2012$1,306.09$116,516
2011$1,236.47$113,122
2010$1,183.97$111,450
2009$1,130.83$108,520
2008$1,135.72$108,412
2007$1,486.55$105,548
2006$1,551$102,974
2005$1,520.09$99,975
2004$0$96,588
2003$0$94,787
2002$0$92,565
2001$0$91,107
2000$1,616.83$120,791
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
5,293
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: $3,249,000Rent Basis: Modeled Estimate ($25,992/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,625/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.23%

NOI: $202,382/yr

Cash-on-Cash Yield
0.0%

On $747,270 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.3%

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)-$1,524/mo
Homeowner / Hazard Insurance-$1,625/mo
Vacancy Reserve (5% of rent)-$1,300/mo
Repairs & Maintenance (10% of rent)-$2,599/mo
Property Management (8% of rent)-$2,079/mo
Total Pure Operating Expenses-$9,127/mo
Net Investor Cash Flow
Gross Scheduled Rent+$25,992/mo
Less: Operating Expenses-$9,127/mo
Net Operating Income (NOI)+$16,865/mo
Less: Debt Service (30yr @ 6.75%)-$16,858/mo
Net Cash Flow
$7/mo
$82/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.