OFF_MARKETExcellent Deal4 days on market

18008 Pinnacle Ct

18008 Pinnacle Ct, Tampa, FL 33647, Tampa, FL 33647
$1,250,000
Zestimate®:$1,092,800

Listing Price

Property image 1
18008 Pinnacle Ct, Tampa, FL 33647
Loc: Tampa, FL
Days Listed
4
Tax Assessed
$858k
Zestimate®
$1093k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$4,364/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

Hunter's Green Elementary School

PK-5
1.5 mi away
9

Benito Middle School

6-8
1.8 mi away
3

Wharton High School

9-12
1.7 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
7.74%
Total ROI
28.3%
Cash Flow
$1,737/mo
DSCR
1.27
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
2026-07-28Sold$1,093,000$297
2026-07-08Contingent$1,175,000$319
2026-06-29Pending sale$1,175,000$319
2026-06-05Price change$1,175,000$319
2026-04-01Listed for sale$1,250,000$340
2017-07-18Sold$632,100$172
2017-05-05Listed for sale$650,000$177
2008-11-24Sold$505,000$137
2000-11-16Sold$476,700$130
1999-01-15Sold$436,000$118
1996-12-23Sold$458,200$125
1996-01-02Sold$104,500$28

Tax History

YearProperty TaxTax Assessment
2025$10,521.03$546,982
2024$9,783.41$531,567
2023$9,520.11$516,084
2022$9,151.76$498,494
2021$9,053.58$483,975
2020$8,919.82$477,293
2019$8,475.55$453,790
2018$8,475.55$448,892
2017$8,503$456,831
2016$7,533.03$389,145
2015$7,322.46$386,440
2014$7,383.37$383,373
2013$7,383.37$377,707
2012$7,352.03$371,393
2011$7,240.1$365,530
2010$7,258.96$368,799
2009$7,083.46$359,103
2008$9,856.41$486,086
2007$9,827.13$471,928
2006$10,435.2$460,418
2005$10,419.7$447,008
2004$0$474,361
2003$0$465,516
2002$0$455,937
2001$0$448,757
2000$9,975.25$409,886
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,680
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: $1,250,000Rent Basis: Observed Comp Model ($4,364/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $625/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.95%

NOI: $24,411/yr

Cash-on-Cash Yield
-18.6%

On $287,500 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+1.3%

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)-$701/mo
Homeowner / Hazard Insurance-$625/mo
Vacancy Reserve (5% of rent)-$218/mo
Repairs & Maintenance (10% of rent)-$436/mo
Property Management (8% of rent)-$349/mo
Total Pure Operating Expenses-$2,330/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,364/mo
Less: Operating Expenses-$2,330/mo
Net Operating Income (NOI)+$2,034/mo
Less: Debt Service (30yr @ 6.75%)-$6,486/mo
Net Cash Flow
$-4,452/mo
$-53,421/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.