Back to Dashboard
OFF_MARKETGood Deal55 days on market

3127 W Sligh Ave APT 303B

3127 W Sligh Ave APT 303B, Tampa, FL 33614, Tampa, FL 33614
$180,000
Zestimate®:$164,100

Listing Price

Log in to unlock AI Insights
Property image 1
3127 W Sligh Ave APT 303B, Tampa, FL 33614
Loc: Tampa, FL
Days Listed
55
Tax Assessed
$197k
Zestimate®
$164k
Market Rate
Lot Size
1,640 sqft
Rent Estimate
$2,283/mo
Est. Cash Flow base
Type
condo

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
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
6.68%
Total ROI
23.1%
Cash Flow
$92/mo
DSCR
1.10
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,692
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: $180,000Rent Basis: Observed Comp Model ($2,283/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.64%

NOI: $17,360/yr

Cash-on-Cash Yield
14.9%

On $41,400 invested

DSCR Ratio
1.55x

Prime loan qualification

5-Yr Leveraged ROI
+168.5%

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)-$161/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$114/mo
Repairs & Maintenance (10% of rent)-$228/mo
Property Management (8% of rent)-$183/mo
Total Pure Operating Expenses-$836/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,283/mo
Less: Operating Expenses-$836/mo
Net Operating Income (NOI)+$1,447/mo
Less: Debt Service (30yr @ 6.75%)-$934/mo
Net Cash Flow
$513/mo
$6,153/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Tampa.