FOR_SALEExcellent Deal6 days on market

16159 MONTEREY GREENS CIRCLE

16159 MONTEREY GREENS CIRCLE, TAMPA, FL 33647, Tampa, FL 33647
$525,000

Listing Price

Property image 1
16159 MONTEREY GREENS CIRCLE, TAMPA, FL 33647
Loc: Tampa, FL
Days Listed
6
Tax Assessed
$390k
Lot Size
6,250 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.

8

Heritage Elementary School

PK-5
0.7 mi away
9

Benito Middle School

6-8
3 mi away
3

Wharton High School

9-12
4.7 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
7.52%
Total ROI
27.3%
Cash Flow
$635/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
2026-08-28Price change$520,000$196
2026-08-21Listed for sale$525,000$198
2021-11-29Sold$487,820$184

Tax History

YearProperty TaxTax Assessment
2025$7,493.11$384,664
2024$6,972.28$373,823
2023$6,772.98$362,935
2022$7,059.16$360,733
2021$447.48$6,875
2020$180.4$6,250
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,652
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: $525,000Rent Basis: Modeled Estimate ($4,200/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $263/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.06%

NOI: $31,831/yr

Cash-on-Cash Yield
-0.7%

On $120,750 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.6%

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)-$318/mo
Homeowner / Hazard Insurance-$263/mo
Vacancy Reserve (5% of rent)-$210/mo
Repairs & Maintenance (10% of rent)-$420/mo
Property Management (8% of rent)-$336/mo
Total Pure Operating Expenses-$1,547/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,200/mo
Less: Operating Expenses-$1,547/mo
Net Operating Income (NOI)+$2,653/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-72/mo
$-859/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.

16159 MONTEREY GREENS CIRCLE | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens