OFF_MARKETGood Deal2 days on market

8315 Terrace Wood Cir

8315 Terrace Wood Cir, Tampa, FL 33615, Tampa, FL 33615
$639,900
Zestimate®:$660,600$20,700 Under Market

Listing Price

Property image 1
8315 Terrace Wood Cir, Tampa, FL 33615
Loc: Tampa, FL
Days Listed
2
Tax Assessed
$426k
Zestimate®
$661k
3% Under Valued
Lot Size
0.51 acres
Rent Estimate
$4,198/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.

4

Woodbridge Elementary School

PK-5
0.7 mi away
3

Webb Middle School

6-8
1.6 mi away
4

Leto High School

9-12
3.2 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
6.47%
Total ROI
22.0%
Cash Flow
$215/mo
DSCR
1.07
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
2026-05-22Sold$660,000$308
2026-04-29Pending sale$639,900$299
2026-04-27Listed for sale$639,900$299
2021-03-24Listing removed$0
2009-07-17Listing removed$389,000$182
2009-06-05Price change$389,000$182
2009-02-27Price change$407,000$190
2008-05-23Price change$409,000$191
2008-04-01Listed for sale$370,000$173
1997-08-21Sold$112,500$53

Tax History

YearProperty TaxTax Assessment
2025$8,417.08$425,892
2024$3,104.52$185,894
2023$2,977.59$180,480
2022$2,802.91$175,223
2021$2,758.78$170,119
2020$2,672.32$167,770
2019$2,573.98$163,998
2018$2,573.98$160,940
2017$2,520.1$214,407
2016$2,480.41$154,388
2015$2,446.65$153,315
2014$2,447.45$152,098
2013$2,447.45$149,850
2012$2,690.37$159,943
2011$2,767.92$163,496
2010$2,695.77$161,080
2009$2,617.6$156,845
2008$2,612.83$156,688
2007$2,786.12$152,124
2006$2,801.64$142,574
2005$2,795.29$138,421
2004$0$128,677
2003$0$126,278
2002$0$123,318
2001$0$121,376
2000$2,436.59$119,847
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,141
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: $639,900Rent Basis: Observed Comp Model ($4,198/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $320/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.81%

NOI: $30,776/yr

Cash-on-Cash Yield
-6.2%

On $147,177 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+63.4%

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)-$348/mo
Homeowner / Hazard Insurance-$320/mo
Vacancy Reserve (5% of rent)-$210/mo
Repairs & Maintenance (10% of rent)-$420/mo
Property Management (8% of rent)-$336/mo
Total Pure Operating Expenses-$1,633/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,198/mo
Less: Operating Expenses-$1,633/mo
Net Operating Income (NOI)+$2,565/mo
Less: Debt Service (30yr @ 6.75%)-$3,320/mo
Net Cash Flow
$-756/mo
$-9,068/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.