Back to Dashboard
OFF_MARKETRisky Deal4 days on market

14927 W Hardy Dr

14927 W Hardy Dr, Tampa, FL 33613, Tampa, FL 33613
$419,900
Zestimate®:$402,500

Listing Price

Log in to unlock AI Insights
Property image 1
14927 W Hardy Dr, Tampa, FL 33613
Loc: Tampa, FL
Days Listed
4
Tax Assessed
$282k
Zestimate®
$403k
Market Rate
Lot Size
7,888 sqft
Rent Estimate
$2,154/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
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
4.45%
Total ROI
11.9%
Cash Flow
$-567/mo
DSCR
0.73
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,480
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: $419,900Rent Basis: Observed Comp Model ($2,154/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $210/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.48%

NOI: $14,615/yr

Cash-on-Cash Yield
-11.9%

On $96,577 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+34.5%

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)-$231/mo
Homeowner / Hazard Insurance-$210/mo
Vacancy Reserve (5% of rent)-$108/mo
Repairs & Maintenance (10% of rent)-$215/mo
Property Management (8% of rent)-$172/mo
Total Pure Operating Expenses-$936/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,154/mo
Less: Operating Expenses-$936/mo
Net Operating Income (NOI)+$1,218/mo
Less: Debt Service (30yr @ 6.75%)-$2,179/mo
Net Cash Flow
$-961/mo
$-11,530/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Tampa.

14927 W Hardy Dr | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens