OFF_MARKETNeutral Deal6 days on market

19117 Mandarin Grove Pl

19117 Mandarin Grove Pl, Tampa, FL 33647, Tampa, FL 33647
$800,000
Zestimate®:$808,300$8,300 Under Market

Listing Price

Property image 1
19117 Mandarin Grove Pl, Tampa, FL 33647
Loc: Tampa, FL
Days Listed
6
Tax Assessed
$727k
Zestimate®
$808k
1% Under Valued
Lot Size
0.41 acres
Rent Estimate
$4,633/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
0.5 mi away
8

Liberty Middle School

6-8
1.4 mi away
3

Freedom High School

9-12
1.3 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
5.25%
Total ROI
15.9%
Cash Flow
$-546/mo
DSCR
0.86
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
2026-06-18Sold$810,000$209
2026-05-13Pending sale$800,000$207
2026-05-06Listed for sale$800,000$207
2013-02-26Sold$305,000$79
2012-07-26Price change$335,900$87
2012-07-15Price change$339,900$88
2012-07-07Price change$344,900$89
2012-06-28Price change$349,000$90
2012-06-15Price change$355,000$92
2012-06-05Price change$360,000$93
2012-05-11Price change$365,000$94
2012-05-01Price change$370,000$96
2012-04-14Price change$379,000$98
2012-04-07Listed for sale$383,000$99
2003-06-23Sold$325,900$84
1999-06-16Sold$295,100$76

Tax History

YearProperty TaxTax Assessment
2025$8,267.81$394,257
2024$7,756.21$383,146
2023$7,553.08$371,986
2022$7,249.27$361,151
2021$7,175.1$350,632
2020$7,039.66$345,791
2019$6,886.58$338,017
2018$6,886.58$331,714
2017$6,849.55$368,403
2016$7,056.3$318,209
2015$6,885.58$315,997
2014$6,946.86$304,537
2013$6,888.77$293,561
2012$6,161.76$269,169
2011$6,179.96$269,537
2010$6,547.66$288,456
2009$7,465.85$329,920
2008$8,480.1$375,908
2007$8,472.97$364,959
2006$8,940.6$356,058
2005$8,970.22$345,687
2004$0$335,618
2003$0$268,329
2002$0$262,040
2001$0$257,913
2000$7,230.43$246,187
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,869
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: $800,000Rent Basis: Observed Comp Model ($4,633/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.86%

NOI: $30,883/yr

Cash-on-Cash Yield
-10.3%

On $184,000 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.8%

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)-$594/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$232/mo
Repairs & Maintenance (10% of rent)-$463/mo
Property Management (8% of rent)-$371/mo
Total Pure Operating Expenses-$2,059/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,633/mo
Less: Operating Expenses-$2,059/mo
Net Operating Income (NOI)+$2,574/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-1,577/mo
$-18,930/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.

19117 Mandarin Grove Pl | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens