OFF_MARKETRisky Deal1 days on market

13313 Golf Crest Cir

13313 Golf Crest Cir, Tampa, FL 33618, Tampa, FL 33618
$925,000
Zestimate®:$890,800

Listing Price

Property image 1
13313 Golf Crest Cir, Tampa, FL 33618
Loc: Tampa, FL
Days Listed
1
Tax Assessed
$569k
Zestimate®
$891k
Market Rate
Lot Size
0.33 acres
Rent Estimate
$3,701/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.

6

Carrollwood Elementary School

PK-8
1 mi away
2

Chamberlain High School

9-12
3.3 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
3.41%
Total ROI
6.7%
Cash Flow
$-2,048/mo
DSCR
0.56
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
2026-05-20Sold$890,000$341
2026-04-26Pending sale$895,000$343
2026-04-20Price change$895,000$343
2026-04-09Listed for sale$925,000$355
2026-02-02Sold$560,000$215
2026-01-20Pending sale$597,600$229
2026-01-14Price change$597,600$229
2025-12-10Price change$635,000$243
2025-10-31Price change$645,000$247
2025-10-03Listed for sale$665,000$255

Tax History

YearProperty TaxTax Assessment
2025$4,721.87$265,741
2024$4,334.21$258,252
2023$4,190.41$250,730
2022$4,001.4$243,427
2021$3,941.62$236,337
2020$3,852.19$233,074
2019$3,738.92$227,834
2018$3,738.92$223,586
2017$3,684.32$280,969
2016$3,619.93$213,751
2015$3,580.73$212,265
2014$3,816.25$210,580
2013$3,816.25$207,468
2012$3,806.37$204,000
2011$3,899.3$208,219
2010$3,807.4$205,142
2009$3,712.03$199,749
2008$3,710.91$199,549
2007$3,848.88$193,737
2006$4,045.24$187,697
2005$4,042.87$182,230
2004$0$176,922
2003$0$173,623
2002$0$169,554
2001$0$166,884
2000$3,749.39$167,121
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,608
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: $925,000Rent Basis: Observed Comp Model ($3,701/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $463/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.49%

NOI: $23,066/yr

Cash-on-Cash Yield
-16.2%

On $212,750 invested

DSCR Ratio
0.40x

Negative debt coverage

5-Yr Leveraged ROI
+13.0%

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)-$465/mo
Homeowner / Hazard Insurance-$463/mo
Vacancy Reserve (5% of rent)-$185/mo
Repairs & Maintenance (10% of rent)-$370/mo
Property Management (8% of rent)-$296/mo
Total Pure Operating Expenses-$1,779/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,701/mo
Less: Operating Expenses-$1,779/mo
Net Operating Income (NOI)+$1,922/mo
Less: Debt Service (30yr @ 6.75%)-$4,800/mo
Net Cash Flow
$-2,877/mo
$-34,529/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.