OFF_MARKETNeutral Deal4 days on market

815 W Lowry Ln

815 W Lowry Ln, Tampa, FL 33604, Tampa, FL 33604
$429,900
Zestimate®:$415,300

Listing Price

Property image 1
815 W Lowry Ln, Tampa, FL 33604
Loc: Tampa, FL
Days Listed
4
Tax Assessed
$329k
Zestimate®
$415k
Market Rate
Lot Size
8,052 sqft
Rent Estimate
$2,689/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

Forest Hills Elementary School

PK-5
1.7 mi away
2

Memorial Middle School

6-8
2.1 mi away
2

Chamberlain 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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.84%
Total ROI
18.9%
Cash Flow
$-80/mo
DSCR
0.96
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
2026-06-26Sold$416,000$252
2026-05-30Pending sale$419,000$254
2026-05-08Price change$419,000$254
2026-04-30Price change$428,900$260
2026-04-01Listed for sale$429,900$261
2026-03-13Listing removed$2,850$2
2026-02-20Listed for rent$2,850$2
2026-02-17Listing removed$430,000$261
2026-02-10Price change$430,000$261
2026-01-27Price change$442,900$269
2026-01-14Listed for sale$449,000$272
2022-12-27Listing removed$0
2022-12-08Listed for rent$2,950$2
2022-04-22Sold$442,500$269
2022-03-30Pending sale$454,900$276
2022-03-23Listed for sale$454,900$276
2022-03-14Listing removed$0
2022-02-14Pending sale$454,900$276
2022-02-01Listed for sale$454,900$276
2022-01-01Listing removed$0
2021-10-12Price change$454,900$276
2021-09-30Price change$459,900$279
2021-09-16Price change$464,900$282
2021-08-26Listed for sale$469,900$285

Tax History

YearProperty TaxTax Assessment
2025$6,707.34$329,378
2024$6,444.12$329,378
2023$5,121.02$300,787
2022$5,410.27$258,160
2021$3,526.33$170,189
2020$3,027.43$144,224
2019$747.76$66,963
2018$747.76$65,714
2017$742.16$81,944
2016$648.88$50,585
2015$631.45$50,233
2014$555.73$49,834
2013$555.73$49,098
2012$537.49$48,277
2011$598.41$52,875
2010$588.15$52,094
2009$580.96$50,724
2008$583.18$50,673
2007$554.33$49,197
2006$574.96$47,997
2005$557.5$46,599
2004$0$40,993
2003$0$40,229
2002$0$39,286
2001$0$38,667
2000$319.77$60,368
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,648
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: $429,900Rent Basis: Observed Comp Model ($2,689/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $215/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.43%

NOI: $19,038/yr

Cash-on-Cash Yield
-7.8%

On $98,877 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+55.1%

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)-$269/mo
Homeowner / Hazard Insurance-$215/mo
Vacancy Reserve (5% of rent)-$134/mo
Repairs & Maintenance (10% of rent)-$269/mo
Property Management (8% of rent)-$215/mo
Total Pure Operating Expenses-$1,102/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,689/mo
Less: Operating Expenses-$1,102/mo
Net Operating Income (NOI)+$1,587/mo
Less: Debt Service (30yr @ 6.75%)-$2,231/mo
Net Cash Flow
$-644/mo
$-7,729/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.