OFF_MARKETRisky Deal4 days on market

5201 S Jules Verne Ct

5201 S Jules Verne Ct, Tampa, FL 33611, Tampa, FL 33611
$1,050,000
Zestimate®:$1,025,900

Listing Price

Property image 1
5201 S Jules Verne Ct, Tampa, FL 33611
Loc: Tampa, FL
Days Listed
4
Tax Assessed
$782k
Zestimate®
$1026k
Market Rate
Lot Size
6,615 sqft
Rent Estimate
$4,899/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.

9

Ballast Point Elementary School

PK-5
0.2 mi away
5

Madison Middle School

6-8
2.5 mi away
6

Robinson High School

9-12
2.2 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
3.58%
Total ROI
7.5%
Cash Flow
$-2,180/mo
DSCR
0.59
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
2026-06-12Sold$1,025,000$370
2026-04-21Pending sale$1,050,000$379
2026-04-10Listed for sale$1,050,000$379
2021-03-01Sold$695,000$251
2021-01-25Pending sale$749,999$270
2021-01-13Listing removed$0
2020-11-17Listed for sale$749,999$270

Tax History

YearProperty TaxTax Assessment
2025$13,984.1$738,602
2024$13,023.36$717,786
2023$12,724.96$696,880
2022$12,409.99$676,583
2021$10,957.3$547,164
2020$5,222.99$297,321
2019$5,126.26$290,636
2018$5,126.26$285,217
2017$5,087.83$452,409
2016$5,013.67$273,605
2015$4,866.79$271,703
2014$4,814.48$269,547
2013$4,814.48$265,564
2012$4,781.3$261,125
2011$4,627.02$253,519
2010$4,510.75$249,772
2009$4,396.69$243,205
2008$4,413.19$242,962
2007$4,553.42$235,885
2006$4,843.68$230,132
2005$5,162.14$237,307
2004$0$230,395
2003$0$226,099
2002$0$220,800
2001$0$217,323
2000$4,742.37$250,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,773
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: $1,050,000Rent Basis: Observed Comp Model ($4,899/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $525/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.98%

NOI: $31,307/yr

Cash-on-Cash Yield
-14.1%

On $241,500 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+23.7%

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)-$638/mo
Homeowner / Hazard Insurance-$525/mo
Vacancy Reserve (5% of rent)-$245/mo
Repairs & Maintenance (10% of rent)-$490/mo
Property Management (8% of rent)-$392/mo
Total Pure Operating Expenses-$2,290/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,899/mo
Less: Operating Expenses-$2,290/mo
Net Operating Income (NOI)+$2,609/mo
Less: Debt Service (30yr @ 6.75%)-$5,448/mo
Net Cash Flow
$-2,839/mo
$-34,072/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.