FOR_SALENeutral Deal1 days on market

11609 CARROLLWOOD DRIVE

11609 CARROLLWOOD DRIVE, TAMPA, FL 33618, Tampa, FL 33618
$3,300,000

Listing Price

Property image 1
11609 CARROLLWOOD DRIVE, TAMPA, FL 33618
Loc: Tampa, FL
Days Listed
1
Tax Assessed
$1559k
Lot Size
0.37 acres
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.

6

Carrollwood Elementary School

PK-8
0.7 mi away
2

Chamberlain High School

9-12
1.9 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
6.33%
Total ROI
96.4%
Cash Flow
$282/mo
DSCR
1.02
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
2026-09-05Listed for sale$3,300,000$599
1982-12-01Sold$230,000$42

Tax History

YearProperty TaxTax Assessment
2025$29,988.02$1,559,313
2024$28,822.77$1,576,439
2023$26,636.45$1,448,173
2022$14,560.75$796,977
2021$14,232.61$773,764
2020$14,078.42$763,081
2019$13,844.03$745,925
2018$13,844.03$732,017
2017$13,729.22$886,869
2016$13,444.72$694,527
2015$13,381.14$689,699
2014$13,496.52$684,225
2013$13,496.52$674,113
2012$13,476.4$662,845
2011$14,687.8$721,323
2010$15,406$761,992
2009$17,185.2$851,708
2008$18,421.7$909,553
2007$17,963.2$883,061
2006$19,146.1$861,523
2005$19,122.5$836,430
2004$0$812,068
2003$0$796,926
2002$0$778,248
2001$0$831,207
2000$15,544.4$624,023
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
6
Sq Ft
5,510
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: $3,300,000Rent Basis: Modeled Estimate ($26,400/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,650/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.33%

NOI: $208,855/yr

Cash-on-Cash Yield
0.4%

On $759,000 invested

DSCR Ratio
1.02x

Tight qualification

5-Yr Leveraged ROI
+96.4%

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)-$1,273/mo
Homeowner / Hazard Insurance-$1,650/mo
Vacancy Reserve (5% of rent)-$1,320/mo
Repairs & Maintenance (10% of rent)-$2,640/mo
Property Management (8% of rent)-$2,112/mo
Total Pure Operating Expenses-$8,995/mo
Net Investor Cash Flow
Gross Scheduled Rent+$26,400/mo
Less: Operating Expenses-$8,995/mo
Net Operating Income (NOI)+$17,405/mo
Less: Debt Service (30yr @ 6.75%)-$17,123/mo
Net Cash Flow
$282/mo
$3,379/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.