OFF_MARKETNeutral Deal65 days on market

16105 Cambria Ct

16105 Cambria Ct, Tampa, FL 33647, Tampa, FL 33647
$479,900
Zestimate®:$457,400

Listing Price

Property image 1
16105 Cambria Ct, Tampa, FL 33647
Loc: Tampa, FL
Days Listed
65
Tax Assessed
$425k
Zestimate®
$457k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$3,376/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.

7

Tampa Palms Elementary School

PK-5
1.1 mi away
8

Liberty Middle School

6-8
2.8 mi away
3

Freedom High School

9-12
2.8 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
5.43%
Total ROI
16.8%
Cash Flow
$-256/mo
DSCR
0.89
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
2026-05-28Sold$459,000$223
2026-04-22Pending sale$464,000$226
2026-04-16Price change$464,000$226
2026-03-31Listed for sale$479,900$234
2026-03-26Pending sale$479,900$234
2026-03-16Price change$479,900$234
2026-02-23Price change$497,900$242
2026-02-02Listed for sale$513,000$250
2025-11-24Sold$513,000$250
2025-09-26Pending sale$513,000$250
2016-05-16Sold$265,100$129
2016-05-08Pending sale$259,500$126
2016-04-07Listed for sale$259,500$126
2011-02-28Sold$219,000$107
2011-01-05Listed for sale$223,800$109
2010-10-12Sold$125,000$61
2010-07-20Price change$144,400$70
2010-06-25Price change$152,000$74
2010-06-05Price change$159,900$78
2010-05-16Listed for sale$168,300$82
2003-09-16Sold$159,900$78

Tax History

YearProperty TaxTax Assessment
2025$6,282.14$284,746
2024$5,876.21$276,721
2023$5,696.17$268,661
2022$5,430.64$260,836
2021$5,334.07$253,239
2020$5,236.41$249,743
2019$5,109.21$244,128
2018$5,109.21$239,576
2017$5,063.17$234,648
2016$4,990.09$176,124
2015$3,759.07$174,900
2014$3,706.34$173,512
2013$3,706.34$170,948
2012$3,713.58$168,090
2011$4,774.08$172,217
2010$4,863.73$177,497
2009$3,684.94$163,324
2008$4,063.9$180,789
2007$4,243.32$175,523
2006$4,328.59$171,242
2005$4,298.75$166,254
2004$0$161,412
2003$0$149,279
2002$0$138,809
2001$0$136,412
2000$4,175.69$131,544
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,054
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: $479,900Rent Basis: Observed Comp Model ($3,376/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $240/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.03%

NOI: $24,148/yr

Cash-on-Cash Yield
-5.2%

On $110,377 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.2%

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)-$347/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$169/mo
Repairs & Maintenance (10% of rent)-$338/mo
Property Management (8% of rent)-$270/mo
Total Pure Operating Expenses-$1,364/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,376/mo
Less: Operating Expenses-$1,364/mo
Net Operating Income (NOI)+$2,012/mo
Less: Debt Service (30yr @ 6.75%)-$2,490/mo
Net Cash Flow
$-478/mo
$-5,733/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.