OFF_MARKETExcellent Deal5 days on market

10117 Deercliff Dr

10117 Deercliff Dr, Tampa, FL 33647, Tampa, FL 33647
$719,000
Zestimate®:$739,900$20,900 Under Market

Listing Price

Property image 1
10117 Deercliff Dr, Tampa, FL 33647
Loc: Tampa, FL
Days Listed
5
Tax Assessed
$647k
Zestimate®
$740k
3% Under Valued
Lot Size
10,000 sqft
Rent Estimate
$4,972/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.

8

Hunter's Green Elementary School

PK-5
0.9 mi away
9

Benito Middle School

6-8
0.8 mi away
3

Wharton High School

9-12
2.8 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
7.39%
Total ROI
26.6%
Cash Flow
$794/mo
DSCR
1.22
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$740,000$229
2026-07-08Contingent$719,000$222
2026-06-05Pending sale$719,000$222
2026-05-26Listed for sale$719,000$222
2020-12-10Sold$539,000$167
2020-10-13Pending sale$543,900$168
2020-10-08Price change$543,900$168
2020-09-06Listed for sale$549,900$170
2020-06-29Sold$325,500$101
2020-05-15Pending sale$399,900$124
2020-04-23Listed for sale$399,900$124
2020-04-08Sold$315,200$97
2020-01-28Listed for sale$0
2017-08-21Listing removed$2,900$1
2017-08-13Sold$2,700$1
2017-06-27Listed for rent$2,900$1
2004-05-07Sold$343,900$106

Tax History

YearProperty TaxTax Assessment
2025$15,119.65$622,501
2024$13,796.07$565,910
2023$12,972.5$514,464
2022$12,309.31$467,695
2021$10,837.43$425,177
2020$7,116.73$279,941
2019$7,019.1$273,647
2018$7,019.1$268,545
2017$7,114.32$320,978
2016$7,228.36$257,612
2015$7,033.87$255,821
2014$7,063.05$253,791
2013$7,063.05$250,040
2012$7,102.21$245,860
2011$6,910.61$238,699
2010$7,009.71$246,477
2009$7,547.21$268,714
2008$8,159.47$297,833
2007$8,207.21$289,158
2006$8,409.34$282,105
2005$9,112.98$273,888
2004$0$54,264
2003$0$50,388
2002$0$50,388
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,236
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: $719,000Rent Basis: Observed Comp Model ($4,972/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $360/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.91%

NOI: $35,284/yr

Cash-on-Cash Yield
-5.7%

On $165,370 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+65.5%

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)-$528/mo
Homeowner / Hazard Insurance-$360/mo
Vacancy Reserve (5% of rent)-$249/mo
Repairs & Maintenance (10% of rent)-$497/mo
Property Management (8% of rent)-$398/mo
Total Pure Operating Expenses-$2,032/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,972/mo
Less: Operating Expenses-$2,032/mo
Net Operating Income (NOI)+$2,940/mo
Less: Debt Service (30yr @ 6.75%)-$3,731/mo
Net Cash Flow
$-790/mo
$-9,485/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.