OFF_MARKETNeutral Deal5 days on market

8510 N Seminole Ave

8510 N Seminole Ave, Tampa, FL 33604, Tampa, FL 33604
$399,000
Zestimate®:$401,400$2,400 Under Market

Listing Price

Property image 1
8510 N Seminole Ave, Tampa, FL 33604
Loc: Tampa, FL
Days Listed
5
Tax Assessed
$275k
Zestimate®
$401k
1% Under Valued
Lot Size
10,000 sqft
Rent Estimate
$2,614/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.

3

Sulphur Springs Elementary School

PK-8
0.6 mi away
2

Chamberlain High School

9-12
0.8 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
5.81%
Total ROI
18.7%
Cash Flow
$-86/mo
DSCR
0.96
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
2026-07-27Sold$401,500$224
2026-06-08Pending sale$399,000$222
2026-05-21Listed for sale$399,000$222
2026-03-16Sold$260,000$145
2026-02-23Pending sale$349,000$194
2026-01-09Listed for sale$349,000$194
1994-12-19Sold$85,000$47

Tax History

YearProperty TaxTax Assessment
2025$4,422.01$177,107
2024$3,967.08$161,006
2023$3,747.51$146,369
2022$3,646.89$133,063
2021$3,092.25$120,966
2020$2,769.72$109,969
2019$2,559.22$99,972
2018$2,559.22$136,855
2017$2,380.91$108,180
2016$2,090$75,111
2015$1,792.75$68,283
2014$643.63$58,249
2013$643.63$57,388
2012$649$56,429
2011$702.2$62,988
2010$743.08$69,371
2009$1,494.81$107,601
2008$1,760.1$119,471
2007$2,008.92$115,991
2006$2,126.01$113,162
2005$2,108.85$109,866
2004$0$104,721
2003$0$64,193
2002$0$62,688
2001$0$61,701
2000$889.97$64,227
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,795
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: $399,000Rent Basis: Observed Comp Model ($2,614/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $200/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.78%

NOI: $19,055/yr

Cash-on-Cash Yield
-6.3%

On $91,770 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+62.7%

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)-$225/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$261/mo
Property Management (8% of rent)-$209/mo
Total Pure Operating Expenses-$1,026/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,614/mo
Less: Operating Expenses-$1,026/mo
Net Operating Income (NOI)+$1,588/mo
Less: Debt Service (30yr @ 6.75%)-$2,070/mo
Net Cash Flow
$-482/mo
$-5,789/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.