OFF_MARKETExcellent Deal4 days on market

2609 E 28th Ave

2609 E 28th Ave, Tampa, FL 33605, Tampa, FL 33605
$199,900
Zestimate®:$194,000

Listing Price

Property image 1
2609 E 28th Ave, Tampa, FL 33605
Loc: Tampa, FL
Days Listed
4
Tax Assessed
$148k
Zestimate®
$194k
Market Rate
Lot Size
4,750 sqft
Rent Estimate
$2,360/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.

1

Potter Elementary School

PK-5
0.8 mi away
3

Sligh Middle School

6-8
2.4 mi away
4

Middleton High School

9-12
1 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
9.26%
Total ROI
36.0%
Cash Flow
$532/mo
DSCR
1.53
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
2026-06-24Sold$160,000$125
2026-06-10Pending sale$199,900$156
2026-05-21Listed for sale$199,900$156
2009-05-20Sold$35,000$27
2009-03-28Listed for sale$36,900$29

Tax History

YearProperty TaxTax Assessment
2025$2,123.44$80,214
2024$1,904.26$72,922
2023$1,788.33$66,293
2022$1,707.96$60,266
2021$1,418.58$54,787
2020$1,235.42$49,806
2019$1,138.19$45,278
2018$1,138.19$60,406
2017$1,047.93$41,625
2016$878.89$34,018
2015$772.27$32,777
2014$645.54$29,797
2013$645.54$26,478
2012$549.14$24,470
2011$714.18$32,068
2010$842.35$38,248
2009$1,562.93$71,424
2008$2,175.76$99,360
2007$2,152.13$99,441
2006$2,081.01$87,855
2005$1,732.08$70,827
2004$0$26,036
2003$0$16,782
2002$0$43,624
2001$0$39,166
2000$834.12$32,714
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,279
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: $199,900Rent Basis: Observed Comp Model ($2,360/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.28%

NOI: $18,560/yr

Cash-on-Cash Yield
13.3%

On $45,977 invested

DSCR Ratio
1.49x

Prime loan qualification

5-Yr Leveraged ROI
+160.7%

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)-$121/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$118/mo
Repairs & Maintenance (10% of rent)-$236/mo
Property Management (8% of rent)-$189/mo
Total Pure Operating Expenses-$813/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,360/mo
Less: Operating Expenses-$813/mo
Net Operating Income (NOI)+$1,547/mo
Less: Debt Service (30yr @ 6.75%)-$1,037/mo
Net Cash Flow
$509/mo
$6,113/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.

2609 E 28th Ave | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens