FOR_SALEExcellent Deal6 days on market

4109 W WATROUS AVENUE

4109 W WATROUS AVENUE, TAMPA, FL 33629, Tampa, FL 33629
$3,399,990

Listing Price

Property image 1
4109 W WATROUS AVENUE, TAMPA, FL 33629
Loc: Tampa, FL
Days Listed
6
Tax Assessed
$384k
Lot Size
10,350 sqft
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.

10

Mabry Elementary School

PK-5
0.2 mi away
10

Coleman Middle School

6-8
0.4 mi away
8

Plant High School

9-12
0.9 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
8.47%
Total ROI
32.0%
Cash Flow
$6,803/mo
DSCR
1.40
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
2026-08-21Listed for sale$3,399,990$654
2026-07-21Listing removed$3,550,000$683
2026-05-27Price change$3,550,000$683
2026-04-21Listed for sale$3,700,000$711
2024-02-01Sold$725,000$139
2023-10-03Listing removed$0
2023-09-13Listed for rent$3,000$1
2023-08-15Listing removed$0
2023-07-13Listed for rent$3,000$1
2022-08-05Listing removed$0
2022-07-12Listed for rent$3,660$1
2020-04-07Sold$451,500$87
2020-02-24Pending sale$435,000$84
2020-02-21Listed for sale$435,000$84
1999-06-01Sold$70,000$13
1997-03-07Sold$225,000$43

Tax History

YearProperty TaxTax Assessment
2025$7,624.47$384,244
2024$10,057.15$379,120
2023$9,326.15$458,840
2022$8,683.84$417,127
2021$7,646.5$379,206
2020$2,082.56$139,105
2019$2,028.44$135,978
2018$2,028.44$133,443
2017$2,000.65$287,524
2016$1,958.05$126,976
2015$1,871.87$126,093
2014$1,791.35$125,092
2013$1,791.35$123,243
2012$1,766.45$121,183
2011$1,694.2$117,653
2010$1,639.59$115,914
2009$1,584.65$112,867
2008$1,550.06$111,562
2007$1,406.76$89,028
2006$1,484.7$86,857
2005$1,467.43$84,327
2004$0$77,215
2003$0$75,775
2002$0$73,999
2001$0$72,834
2000$1,164.79$99,639
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
7
Sq Ft
5,201
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: $3,399,990Rent Basis: Modeled Estimate ($27,200/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,700/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.68%

NOI: $227,162/yr

Cash-on-Cash Yield
2.0%

On $781,998 invested

DSCR Ratio
1.07x

Tight qualification

5-Yr Leveraged ROI
+104.1%

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)-$314/mo
Homeowner / Hazard Insurance-$1,700/mo
Vacancy Reserve (5% of rent)-$1,360/mo
Repairs & Maintenance (10% of rent)-$2,720/mo
Property Management (8% of rent)-$2,176/mo
Total Pure Operating Expenses-$8,270/mo
Net Investor Cash Flow
Gross Scheduled Rent+$27,200/mo
Less: Operating Expenses-$8,270/mo
Net Operating Income (NOI)+$18,930/mo
Less: Debt Service (30yr @ 6.75%)-$17,642/mo
Net Cash Flow
$1,288/mo
$15,461/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.

4109 W WATROUS AVENUE | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens