FOR_SALERisky Deal78 days on market

2601 E LAKE AVENUE #A

2601 E LAKE AVENUE #A, TAMPA, FL 33610, Tampa, FL 33610
$353,500

Listing Price

Property image 1
2601 E LAKE AVENUE #A, TAMPA, FL 33610
Loc: Tampa, FL
Days Listed
78
Tax Assessed
$297k
Lot Size
4,070 sqft
Rent Estimate
$2,560/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.

1

Potter Elementary School

PK-5
0.8 mi away
3

Sligh Middle School

6-8
2.3 mi away
4

Middleton 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
5.27%
Total ROI
73.3%
Cash Flow
$-283/mo
DSCR
0.85
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
2026-09-04Price change$353,500$199
2026-08-10Price change$358,500$202
2026-07-05Listed for sale$379,999$214
2026-01-25Listing removed$380,350$214
2025-11-25Price change$380,350$214
2025-10-25Listed for sale$399,500$225
2025-10-24Listing removed$2,975$2
2025-09-09Listed for rent$2,975$2

Tax History

YearProperty TaxTax Assessment
2025$6,006.64$297,437
2024$5,768.95$297,437
2023$6,049.55$309,672
2022$5,910.38$300,610
2021$458.25$23,248
2020$190.25$7,281
2019$183.61$6,619
2018$183.61$13,492
2017$170.33$6,227
2016$117.43$4,973
2015$110.25$4,521
2014$90.9$4,110
2012$80.5$3,736
2011$75.65$3,504
2010$93.95$4,380
2009$302.4$14,016
2008$493.72$22,776
2007$525.42$24,528
2006$410.61$17,520
2005$253.82$10,512
2004$0$10,512
2003$0$4,380
2002$0$4,380
2001$0$4,380
2000$111.69$4,380
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,776
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: $353,500Rent Basis: Observed Comp Model ($2,560/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $177/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.27%

NOI: $18,616/yr

Cash-on-Cash Yield
-4.2%

On $81,305 invested

DSCR Ratio
0.85x

Negative debt coverage

5-Yr Leveraged ROI
+73.3%

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)-$243/mo
Homeowner / Hazard Insurance-$177/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$256/mo
Property Management (8% of rent)-$205/mo
Total Pure Operating Expenses-$1,009/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,560/mo
Less: Operating Expenses-$1,009/mo
Net Operating Income (NOI)+$1,551/mo
Less: Debt Service (30yr @ 6.75%)-$1,834/mo
Net Cash Flow
$-283/mo
$-3,395/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.