OFF_MARKETExcellent Deal13 days on market

19212 Wood Sage Dr

19212 Wood Sage Dr, Tampa, FL 33647, Tampa, FL 33647
$535,000
Zestimate®:$510,000

Listing Price

Property image 1
19212 Wood Sage Dr, Tampa, FL 33647
Loc: Tampa, FL
Days Listed
13
Tax Assessed
$334k
Zestimate®
$510k
Market Rate
Lot Size
5,799 sqft
Rent Estimate
$3,212/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.

10

Clark Elementary School

PK-5
0.1 mi away
8

Liberty Middle School

6-8
1.8 mi away
3

Freedom High School

9-12
1.7 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
7.68%
Total ROI
28.1%
Cash Flow
$718/mo
DSCR
1.27
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
2026-08-11Sold$510,000$231
2026-07-11Contingent$499,000$226
2026-07-09Price change$499,000$226
2026-06-26Price change$519,000$235
2026-06-07Price change$525,000$238
2026-05-18Listed for sale$535,000$242
2026-04-30Listing removed$535,000$242
2026-04-26Price change$535,000$242
2026-04-22Listed for sale$550,000$249
2019-05-22Sold$289,900$131
2019-03-23Listed for sale$289,900$131
2001-10-22Sold$139,800$63

Tax History

YearProperty TaxTax Assessment
2025$5,304.21$241,287
2024$4,995.67$234,487
2023$4,852.82$227,657
2022$4,616.8$221,026
2021$4,567.19$214,588
2020$4,450.39$211,625
2019$3,113.28$145,952
2018$3,113.28$144,259
2017$3,110.38$172,413
2016$3,356.18$138,386
2015$3,286.5$137,424
2014$3,257.73$136,333
2013$3,257.73$134,318
2012$3,240.64$132,073
2011$3,240.82$131,877
2010$3,502.39$144,970
2009$3,733.55$155,426
2008$4,135.49$173,986
2007$4,305.9$168,918
2006$4,060.68$146,461
2005$4,035.66$142,195
2004$0$138,053
2003$0$135,479
2002$0$142,793
2001$0$5,103
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,208
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: $535,000Rent Basis: Observed Comp Model ($3,212/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $268/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.33%

NOI: $23,192/yr

Cash-on-Cash Yield
-8.2%

On $123,050 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.1%

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)-$273/mo
Homeowner / Hazard Insurance-$268/mo
Vacancy Reserve (5% of rent)-$161/mo
Repairs & Maintenance (10% of rent)-$321/mo
Property Management (8% of rent)-$257/mo
Total Pure Operating Expenses-$1,279/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,212/mo
Less: Operating Expenses-$1,279/mo
Net Operating Income (NOI)+$1,933/mo
Less: Debt Service (30yr @ 6.75%)-$2,776/mo
Net Cash Flow
$-843/mo
$-10,120/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.

19212 Wood Sage Dr | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens