OFF_MARKETRisky Deal5 days on market

1811 W Hills Ave

1811 W Hills Ave, Tampa, FL 33606, Tampa, FL 33606
$2,150,000
Zestimate®:$2,001,800

Listing Price

Property image 1
1811 W Hills Ave, Tampa, FL 33606
Loc: Tampa, FL
Days Listed
5
Tax Assessed
$1873k
Zestimate®
$2002k
Market Rate
Lot Size
7,500 sqft
Rent Estimate
$6,947/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

Mitchell Elementary School

PK-5
1.1 mi away
9

Wilson Middle School

6-8
0.8 mi away
8

Plant High School

9-12
1.5 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
2.56%
Total ROI
2.5%
Cash Flow
$-6,280/mo
DSCR
0.42
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
2026-06-10Sold$2,000,000$646
2026-05-27Pending sale$2,150,000$695
2026-05-08Listed for sale$2,150,000$695
2018-11-03Sold$1,110,000$359
2013-12-10Sold$950,000$307
2013-06-11Listing removed$1,049,000$339
2013-06-01Price change$1,049,000$339
2013-04-20Price change$1,100,000$355
2013-03-15Listed for sale$1,150,000$372
1993-12-15Sold$153,500$50

Tax History

YearProperty TaxTax Assessment
2025$34,583.27$1,660,891
2024$30,952.28$1,509,901
2023$28,124.28$1,372,637
2022$25,896.02$1,247,852
2021$22,646.4$1,134,411
2020$20,954.79$1,041,933
2019$15,826.64$1,045,375
2018$15,826.64$721,238
2017$10,254.23$897,385
2016$10,165.44$691,875
2015$9,999.16$687,066
2014$10,077.4$681,613
2013$10,077.4$259,065
2012$3,580.33$254,735
2011$3,385.67$247,316
2010$3,221.83$243,661
2009$3,110.31$237,255
2008$2,733.92$165,492
2007$2,942.26$160,672
2006$3,123.91$156,753
2005$3,173.87$154,959
2004$0$150,446
2003$0$147,641
2002$0$144,181
2001$0$141,910
2000$2,875.54$216,333
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,095
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: $2,150,000Rent Basis: Observed Comp Model ($6,947/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,075/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.53%

NOI: $32,940/yr

Cash-on-Cash Yield
-20.4%

On $494,500 invested

DSCR Ratio
0.25x

Negative debt coverage

5-Yr Leveraged ROI
+-7.9%

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)-$1,529/mo
Homeowner / Hazard Insurance-$1,075/mo
Vacancy Reserve (5% of rent)-$347/mo
Repairs & Maintenance (10% of rent)-$695/mo
Property Management (8% of rent)-$556/mo
Total Pure Operating Expenses-$4,202/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,947/mo
Less: Operating Expenses-$4,202/mo
Net Operating Income (NOI)+$2,745/mo
Less: Debt Service (30yr @ 6.75%)-$11,156/mo
Net Cash Flow
$-8,411/mo
$-100,931/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.