FOR_SALERisky Deal178 days on market

8212 CYPRESS BREEZE WAY

8212 CYPRESS BREEZE WAY, TAMPA, FL 33647, Tampa, FL 33647
$469,900
Zestimate®:$471,800$1,900 Under Market

Listing Price

Property image 1
8212 CYPRESS BREEZE WAY, TAMPA, FL 33647
Loc: Tampa, FL
Days Listed
178
Tax Assessed
$326k
Zestimate®
$472k
0% Under Valued
Lot Size
5,750 sqft
Rent Estimate
$3,036/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.

10

Clark Elementary School

PK-5
1 mi away
8

Liberty Middle School

6-8
1.1 mi away
3

Freedom High School

9-12
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
4.69%
Total ROI
60.8%
Cash Flow
$-601/mo
DSCR
0.75
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
2026-07-23Price change$469,900$193
2026-06-05Price change$479,900$197
2026-05-16Price change$489,900$201
2026-03-31Price change$494,900$203
2026-03-18Listing removed$3,450$1
2026-03-12Listed for sale$499,900$205
2026-02-04Listed for rent$3,450$1
2026-01-23Listing removed$479,900$197
2025-10-31Listed for sale$479,900$197
2025-04-29Sold$374,100$153
2022-03-22Listing removed$0
2022-01-30Listed for rent$2,850$1
2016-06-24Listing removed$1,695$1
2015-07-05Listing removed$1,595$1
2015-07-04Price change$1,595$1
2015-06-26Listed for rent$1,675$1
2006-11-14Sold$355,000$146
2004-03-17Sold$199,900$82

Tax History

YearProperty TaxTax Assessment
2025$7,722.25$325,596
2024$7,032.07$294,301
2023$6,581.9$267,546
2022$6,034.47$243,224
2021$5,461.4$221,113
2020$5,047.18$202,925
2019$4,697.23$186,364
2018$4,697.23$179,628
2017$4,612.7$165,227
2016$4,637.23$168,576
2015$4,677.94$155,855
2014$4,258.87$144,502
2013$4,258.87$133,510
2012$3,869.3$121,899
2011$3,855.72$121,029
2010$4,147.27$135,394
2009$4,420.36$147,675
2008$5,205.38$183,806
2007$6,002.23$224,618
2006$6,625.3$230,888
2005$5,514.31$178,435
2004$0$29,100
2003$0$25,462
2002$0$25,462
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,439
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: $469,900Rent Basis: Observed Comp Model ($3,036/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $235/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.69%

NOI: $22,042/yr

Cash-on-Cash Yield
-6.7%

On $108,077 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.8%

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)-$266/mo
Homeowner / Hazard Insurance-$235/mo
Vacancy Reserve (5% of rent)-$152/mo
Repairs & Maintenance (10% of rent)-$304/mo
Property Management (8% of rent)-$243/mo
Total Pure Operating Expenses-$1,199/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,036/mo
Less: Operating Expenses-$1,199/mo
Net Operating Income (NOI)+$1,837/mo
Less: Debt Service (30yr @ 6.75%)-$2,438/mo
Net Cash Flow
$-601/mo
$-7,217/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.

8212 CYPRESS BREEZE WAY | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens