FOR_SALERisky Deal27 days on market

7314 WOODKIRK COURT

7314 WOODKIRK COURT, TAMPA, FL 33634, Tampa, FL 33634
$545,000
Zestimate®:$534,300

Listing Price

Property image 1
7314 WOODKIRK COURT, TAMPA, FL 33634
Loc: Tampa, FL
Days Listed
27
Tax Assessed
$392k
Zestimate®
$534k
Market Rate
Lot Size
9,198 sqft
Rent Estimate
$3,755/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.

5

Morgan Woods Elementary School

PK-5
0.3 mi away
3

Webb Middle School

6-8
0.9 mi away
4

Leto High School

9-12
2.6 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
5.06%
Total ROI
68.8%
Cash Flow
$-530/mo
DSCR
0.81
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
2026-09-13Listing removed$545,000$270
2026-08-10Listed for sale$545,000$270
2006-03-16Sold$275,000$136
1995-08-25Sold$95,000$47

Tax History

YearProperty TaxTax Assessment
2025$3,346.49$181,668
2024$3,088.59$176,548
2023$2,965.88$171,406
2022$2,800.6$166,414
2021$2,752.53$161,567
2020$2,667.02$159,336
2019$2,570.62$155,754
2018$2,570.62$152,850
2017$2,521.39$197,959
2016$2,483.07$146,627
2015$2,445.39$145,608
2014$2,444.52$144,452
2013$2,444.52$142,317
2012$2,432.96$139,938
2011$2,387.15$137,443
2010$2,326.3$135,412
2009$2,726.2$154,952
2008$3,681.98$202,046
2007$4,476.47$228,998
2006$5,017.02$211,441
2005$4,176.9$167,604
2004$0$137,554
2003$0$123,181
2002$0$115,092
2001$0$101,901
2000$2,540.14$93,947
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,016
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: $545,000Rent Basis: Observed Comp Model ($3,755/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $273/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.06%

NOI: $27,574/yr

Cash-on-Cash Yield
-5.1%

On $125,350 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.8%

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)-$321/mo
Homeowner / Hazard Insurance-$273/mo
Vacancy Reserve (5% of rent)-$188/mo
Repairs & Maintenance (10% of rent)-$376/mo
Property Management (8% of rent)-$300/mo
Total Pure Operating Expenses-$1,457/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,755/mo
Less: Operating Expenses-$1,457/mo
Net Operating Income (NOI)+$2,298/mo
Less: Debt Service (30yr @ 6.75%)-$2,828/mo
Net Cash Flow
$-530/mo
$-6,361/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.