OFF_MARKETExcellent Deal4 days on market

4203 Fairway Run

4203 Fairway Run, Tampa, FL 33618, Tampa, FL 33618
$399,900
Zestimate®:$389,800

Listing Price

Property image 1
4203 Fairway Run, Tampa, FL 33618
Loc: Tampa, FL
Days Listed
4
Tax Assessed
$326k
Zestimate®
$390k
Market Rate
Lot Size
2,828 sqft
Rent Estimate
$2,811/mo
Est. Cash Flow base
Type
condo

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.

6

Carrollwood Elementary School

PK-8
1.2 mi away
2

Chamberlain High School

9-12
3.5 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
7.36%
Total ROI
26.5%
Cash Flow
$431/mo
DSCR
1.21
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
2026-07-28Sold$390,000$179
2026-06-19Pending sale$399,900$183
2026-05-22Listed for sale$399,900$183
2025-10-09Listing removed$2,900$1
2025-09-30Listing removed$427,000$196
2025-09-30Listed for rent$2,900$1
2025-07-16Price change$427,000$196
2025-06-20Listed for sale$435,000$199
2024-06-11Sold$420,000$192
2024-04-24Pending sale$425,000$195
2024-04-05Listed for sale$425,000$195
2015-03-24Sold$185,000$85

Tax History

YearProperty TaxTax Assessment
2024$2,390.68$325,717
2023$2,287.69$150,109
2022$2,150.71$145,737
2021$2,120.28$141,492
2020$2,042.53$139,538
2019$1,950.65$136,401
2018$1,950.65$133,858
2017$1,929.79$196,628
2016$1,826.33$124,679
2015$1,803.74$168,594
2014$3,221.16$148,132
2013$3,221.16$134,665
2012$2,997.2$134,428
2011$2,987.74$122,207
2010$2,955.15$111,097
2009$2,249.42$100,997
2008$3,127.64$144,366
2007$4,265.21$203,592
2006$4,488.2$196,631
2005$3,599.04$151,130
2004$0$155,537
2003$0$143,342
2002$0$130,501
2001$0$122,503
2000$2,068.09$79,840
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,184
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: $399,900Rent Basis: Observed Comp Model ($2,811/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $200/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.10%

NOI: $20,382/yr

Cash-on-Cash Yield
-4.9%

On $91,977 invested

DSCR Ratio
0.82x

Negative debt coverage

5-Yr Leveraged ROI
+69.6%

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)-$266/mo
Homeowner / Hazard Insurance-$200/mo
Vacancy Reserve (5% of rent)-$141/mo
Repairs & Maintenance (10% of rent)-$281/mo
Property Management (8% of rent)-$225/mo
Total Pure Operating Expenses-$1,113/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,811/mo
Less: Operating Expenses-$1,113/mo
Net Operating Income (NOI)+$1,698/mo
Less: Debt Service (30yr @ 6.75%)-$2,075/mo
Net Cash Flow
$-377/mo
$-4,518/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.