FOR_SALERisky Deal157 days on market

507 W PARIS STREET

507 W PARIS STREET, TAMPA, FL 33604, Tampa, FL 33604
$327,500
Zestimate®:$322,000

Listing Price

Property image 1
507 W PARIS STREET, TAMPA, FL 33604
Loc: Tampa, FL
Days Listed
157
Tax Assessed
$206k
Zestimate®
$322k
Market Rate
Lot Size
4,275 sqft
Rent Estimate
$1,934/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.

4

Seminole Elementary School

PK-5
0.7 mi away
2

Memorial Middle School

6-8
1.1 mi away
3

Hillsborough High School

PK,9-12
1.1 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
4.24%
Total ROI
51.0%
Cash Flow
$-542/mo
DSCR
0.68
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
2026-07-20Price change$327,500$302
2026-05-15Price change$345,000$319
2026-04-21Price change$360,000$332
2026-04-02Listed for sale$385,000$355
2007-02-09Sold$146,500$135
2004-05-24Sold$93,000$86

Tax History

YearProperty TaxTax Assessment
2025$786.67$68,778
2024$738.39$66,840
2023$731.91$64,893
2022$725.72$63,003
2021$729.68$61,168
2020$722.57$60,323
2019$708.77$58,967
2018$708.77$57,868
2017$702.01$107,238
2016$692.33$55,512
2015$675.69$55,126
2014$593.69$54,688
2013$593.69$53,880
2012$598.07$52,979
2011$672.82$62,278
2010$679.66$64,148
2009$719.04$68,676
2008$1,394.68$103,710
2007$2,728.11$125,674
2006$2,675.98$112,642
2005$2,375.93$96,911
2004$0$83,896
2003$0$68,278
2002$0$60,467
2001$0$58,995
2000$1,017.6$39,910
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,083
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: $327,500Rent Basis: Observed Comp Model ($1,934/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $164/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.24%

NOI: $13,886/yr

Cash-on-Cash Yield
-8.6%

On $75,325 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+51.0%

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)-$168/mo
Homeowner / Hazard Insurance-$164/mo
Vacancy Reserve (5% of rent)-$97/mo
Repairs & Maintenance (10% of rent)-$193/mo
Property Management (8% of rent)-$155/mo
Total Pure Operating Expenses-$777/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,934/mo
Less: Operating Expenses-$777/mo
Net Operating Income (NOI)+$1,157/mo
Less: Debt Service (30yr @ 6.75%)-$1,699/mo
Net Cash Flow
$-542/mo
$-6,506/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.

507 W PARIS STREET | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens