FOR_SALERisky Deal3 days on market

20113 BENDING CREEK PLACE

20113 BENDING CREEK PLACE, TAMPA, FL 33647, Tampa, FL 33647
$420,000
Zestimate®:$413,400

Listing Price

Property image 1
20113 BENDING CREEK PLACE, TAMPA, FL 33647
Loc: Tampa, FL
Days Listed
3
Tax Assessed
$353k
Zestimate®
$413k
Market Rate
Lot Size
4,950 sqft
Rent Estimate
$2,584/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.

7

Turner Elementary School

PK-8
2.5 mi away
3

Wharton High School

9-12
2 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
4.26%
Total ROI
51.5%
Cash Flow
$-688/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
2026-09-03Listed for sale$420,000$203
2026-01-12Sold$405,000$196
2025-12-12Pending sale$420,000$203
2025-11-14Price change$420,000$203
2025-08-02Price change$435,000$210
2025-05-19Listed for sale$459,000$222
2025-04-03Listing removed$449,900$217
2025-03-11Price change$449,900$217
2025-01-29Price change$459,900$222
2025-01-03Price change$489,900$237
2024-12-18Listed for sale$499,900$241
2022-02-24Sold$441,000$213
2022-02-13Pending sale$399,900$193
2022-02-10Listed for sale$399,900$193
2014-11-10Sold$221,000$107
2014-08-28Listed for sale$222,000$107
2009-11-24Sold$213,300$103

Tax History

YearProperty TaxTax Assessment
2025$7,378.83$352,605
2024$7,090.11$352,605
2023$7,516.06$331,490
2022$1,067.87$181,100
2021$1,054.91$178,716
2020$991.44$176,249
2019$3,539.08$172,286
2018$3,539.08$169,074
2017$3,513.46$180,311
2016$3,472.08$162,190
2015$3,471.19$161,063
2014$2,945.01$133,224
2013$2,945.01$131,038
2012$2,928.08$128,848
2011$3,102.39$136,724
2010$3,776.35$156,381
2009$1,547.62$34,560
2008$1,832.08$47,520
2007$1,017.94$47,520
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,070
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: $420,000Rent Basis: Observed Comp Model ($2,584/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $210/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.26%

NOI: $17,901/yr

Cash-on-Cash Yield
-8.5%

On $96,600 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+51.5%

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)-$288/mo
Homeowner / Hazard Insurance-$210/mo
Vacancy Reserve (5% of rent)-$129/mo
Repairs & Maintenance (10% of rent)-$258/mo
Property Management (8% of rent)-$207/mo
Total Pure Operating Expenses-$1,092/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,584/mo
Less: Operating Expenses-$1,092/mo
Net Operating Income (NOI)+$1,492/mo
Less: Debt Service (30yr @ 6.75%)-$2,179/mo
Net Cash Flow
$-688/mo
$-8,251/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.