FOR_SALERisky Deal4 days on market

7203 N NAVIN AVENUE

7203 N NAVIN AVENUE, TAMPA, FL 33604, Tampa, FL 33604

$265,000

Listing Price

Log in to unlock AI Insights

7203 N NAVIN AVENUE, TAMPA, FL 33604

Loc: Tampa, FL

Days Listed

4

Lot Size

4,305 sqft

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.

4

Seminole Elementary School

PK-5

0.7 mi away

2

Memorial Middle School

6-8

1.8 mi away

2

Chamberlain High School

9-12

1.6 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

5.73%

Total ROI

83.5%

Cash Flow

$-109/mo

DSCR

0.92

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

Date	Event	Price	Price/sqft
2026-09-02	Listed for sale	$265,000	$199

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

3

Baths

2

Sq Ft

1,330

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: $265,000Rent Basis: Modeled Estimate ($2,120/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo

Haven ScoreRisky

2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

5.73%

NOI: $15,192/yr

Cash-on-Cash Yield

-2.1%

On $60,950 invested

DSCR Ratio

0.92x

Negative debt coverage

5-Yr Leveraged ROI

+83.5%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.98% of basis)-$216/mo

Homeowner / Hazard Insurance-$150/mo

Vacancy Reserve (5% of rent)-$106/mo

Repairs & Maintenance (10% of rent)-$212/mo

Property Management (8% of rent)-$170/mo

Total Pure Operating Expenses-$854/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,120/mo

Less: Operating Expenses-$854/mo

Net Operating Income (NOI)+$1,266/mo

Less: Debt Service (30yr @ 6.75%)-$1,375/mo

Net Cash Flow

$-109/mo

$-1,309/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.