OFF_MARKETRisky Deal16 days on market

7048 Samuel Ivy Dr

7048 Samuel Ivy Dr, Tampa, FL 33619, Tampa, FL 33619
$449,900
Zestimate®:$450,400$500 Under Market

Listing Price

Property image 1
7048 Samuel Ivy Dr, Tampa, FL 33619
Loc: Tampa, FL
Days Listed
16
Tax Assessed
$338k
Zestimate®
$450k
0% Under Valued
Lot Size
4,833 sqft
Rent Estimate
$2,704/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

Bing Elementary School

PK-5
0.6 mi away
2

Giunta Middle School

6-8
1 mi away
3

Spoto High School

9-12
2.1 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
4.22%
Total ROI
50.5%
Cash Flow
$-753/mo
DSCR
0.68
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
2026-05-13Sold$450,000$199
2026-04-21Pending sale$439,900$194
2026-04-09Price change$439,900$194
2026-03-20Listed for sale$449,900$199
2026-03-13Listing removed$2,700$1
2026-03-02Listed for rent$2,700$1
2026-01-29Listing removed$2,650$1
2026-01-06Listed for rent$2,650$1
2024-02-09Listing removed$0
2024-01-11Price change$2,595$1
2023-12-18Listed for rent$2,650$1
2021-12-06Sold$357,300$158

Tax History

YearProperty TaxTax Assessment
2025$9,628.19$337,621
2024$9,286.4$337,621
2023$9,119.41$331,274
2022$8,216.46$301,158
2021$2,513.89$36,867
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,264
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: $449,900Rent Basis: Observed Comp Model ($2,704/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $225/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.22%

NOI: $18,976/yr

Cash-on-Cash Yield
-8.7%

On $103,477 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+50.5%

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)-$276/mo
Homeowner / Hazard Insurance-$225/mo
Vacancy Reserve (5% of rent)-$135/mo
Repairs & Maintenance (10% of rent)-$270/mo
Property Management (8% of rent)-$216/mo
Total Pure Operating Expenses-$1,123/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,704/mo
Less: Operating Expenses-$1,123/mo
Net Operating Income (NOI)+$1,581/mo
Less: Debt Service (30yr @ 6.75%)-$2,334/mo
Net Cash Flow
$-753/mo
$-9,037/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.

7048 Samuel Ivy Dr | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens