OFF_MARKETExcellent Deal5 days on market

10402 N Pawnee Ave

10402 N Pawnee Ave, Tampa, FL 33617, Tampa, FL 33617
$575,000
Zestimate®:$568,900

Listing Price

Property image 1
10402 N Pawnee Ave, Tampa, FL 33617
Loc: Tampa, FL
Days Listed
5
Tax Assessed
$424k
Zestimate®
$569k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$2,766/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.

5

Pizzo K-8 School

PK-8
0.8 mi away
3

King High School

9-12
2.5 mi away
2

Greco Middle School

6-8
1.9 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
7.55%
Total ROI
27.4%
Cash Flow
$709/mo
DSCR
1.24
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
2026-08-04Sold$565,000$275
2026-06-27Pending sale$575,000$280
2026-05-26Listed for sale$575,000$280
2023-05-02Sold$640,000$312
2023-03-25Pending sale$650,000$316
2022-12-13Listed for sale$650,000$316
2022-03-02Sold$317,000$154
2021-12-17Pending sale$295,000$144
2021-12-10Listed for sale$295,000$144
2014-04-08Listing removed$1,099$1
2014-03-11Listed for rent$1,099$1
2014-03-04Sold$69,000$34

Tax History

YearProperty TaxTax Assessment
2025$6,316.46$351,477
2024$8,356.99$423,878
2023$6,402.29$361,631
2022$4,695.32$215,645
2021$3,145.44$145,193
2020$2,869.14$131,994
2019$2,709.84$119,995
2018$2,709.84$136,153
2017$2,535.48$111,443
2016$2,253.79$90,154
2015$1,968.4$85,861
2014$1,870.53$87,633
2013$1,870.53$69,231
2012$342.09$58,166
2011$420.08$67,860
2010$540.82$79,678
2009$559.19$80,450
2008$570.99$80,370
2007$885.03$78,029
2006$911.04$76,126
2005$880.29$73,909
2004$0$71,756
2003$0$70,418
2002$0$68,768
2001$0$67,685
2000$925.1$73,783
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,054
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: $575,000Rent Basis: Observed Comp Model ($2,766/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $288/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.12%

NOI: $17,948/yr

Cash-on-Cash Yield
-13.5%

On $132,250 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.7%

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)-$346/mo
Homeowner / Hazard Insurance-$288/mo
Vacancy Reserve (5% of rent)-$138/mo
Repairs & Maintenance (10% of rent)-$277/mo
Property Management (8% of rent)-$221/mo
Total Pure Operating Expenses-$1,270/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,766/mo
Less: Operating Expenses-$1,270/mo
Net Operating Income (NOI)+$1,496/mo
Less: Debt Service (30yr @ 6.75%)-$2,984/mo
Net Cash Flow
$-1,488/mo
$-17,855/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.