FOR_SALERisky Deal1 days on market

4737 FOXSHIRE CIRCLE

4737 FOXSHIRE CIRCLE, TAMPA, FL 33624, Tampa, FL 33624
$599,000
Zestimate®:$599,100$100 Under Market

Listing Price

Property image 1
4737 FOXSHIRE CIRCLE, TAMPA, FL 33624
Loc: Tampa, FL
Days Listed
1
Tax Assessed
$448k
Zestimate®
$599k
0% Under Valued
Lot Size
9,100 sqft
Rent Estimate
$3,572/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.

7

Essrig Elementary School

PK-5
1.1 mi away
6

Hill Middle School

6-8
1.3 mi away
6

Gaither High School

9-12
2.5 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
4.18%
Total ROI
49.6%
Cash Flow
$-1,023/mo
DSCR
0.67
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
2026-08-24Pending sale$599,000$274
2026-08-20Listed for sale$599,000$274
1997-08-01Sold$123,900$57

Tax History

YearProperty TaxTax Assessment
2025$3,469.08$191,910
2024$3,211.14$186,501
2023$3,083.93$181,069
2022$2,914.84$175,795
2021$2,865.62$170,675
2020$2,779.1$168,319
2019$2,680.64$164,535
2018$2,680.64$161,467
2017$2,661.09$229,956
2016$2,621.29$154,893
2015$2,583.22$153,816
2014$2,762.01$152,595
2013$2,762.01$150,340
2012$2,750.31$147,827
2011$2,875.16$153,740
2010$2,808.41$151,528
2009$2,734.17$147,544
2008$2,728.76$147,397
2007$2,909.84$143,104
2006$2,758.85$131,338
2005$2,846.56$127,513
2004$0$123,799
2003$0$121,491
2002$0$118,644
2001$0$116,776
2000$2,628.9$115,230
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,186
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: $599,000Rent Basis: Observed Comp Model ($3,572/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $300/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.18%

NOI: $25,018/yr

Cash-on-Cash Yield
-8.9%

On $137,770 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.6%

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)-$366/mo
Homeowner / Hazard Insurance-$300/mo
Vacancy Reserve (5% of rent)-$179/mo
Repairs & Maintenance (10% of rent)-$357/mo
Property Management (8% of rent)-$286/mo
Total Pure Operating Expenses-$1,487/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,572/mo
Less: Operating Expenses-$1,487/mo
Net Operating Income (NOI)+$2,085/mo
Less: Debt Service (30yr @ 6.75%)-$3,108/mo
Net Cash Flow
$-1,023/mo
$-12,279/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.