FOR_SALERisky Deal33 days on market

6105 N 23RD STREET

6105 N 23RD STREET, TAMPA, FL 33610, Tampa, FL 33610
$289,900
Zestimate®:$288,700

Listing Price

Property image 1
6105 N 23RD STREET, TAMPA, FL 33610
Loc: Tampa, FL
Days Listed
33
Tax Assessed
$191k
Zestimate®
$289k
Market Rate
Lot Size
8,460 sqft
Rent Estimate
$1,830/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.

3

Foster Elementary School

PK-5
0.4 mi away
3

Sligh Middle School

6-8
0.6 mi away
4

Middleton High School

9-12
0.9 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
4.56%
Total ROI
58.1%
Cash Flow
$-401/mo
DSCR
0.73
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
2026-08-29Price change$289,900$282
2026-08-04Price change$314,500$306
2026-06-25Listed for sale$339,900$331
2020-05-29Listing removed$1,375$1
2020-05-20Price change$1,375$1
2020-05-20Listing removed$169,000$164
2020-05-06Price change$169,000$164
2020-04-23Listed for rent$1,500$1
2020-04-16Listed for sale$179,900$175
2014-01-30Listing removed$59,500$58
2014-01-23Price change$59,500$58
2014-01-07Price change$65,900$64
2013-12-22Listed for sale$69,900$68
2013-12-12Sold$29,400$29
2012-11-04Listing removed$40,000$39
2012-05-06Price change$40,000$39
2012-04-19Listed for sale$30,000$29
2001-09-17Sold$74,900$73

Tax History

YearProperty TaxTax Assessment
2025$2,917.78$118,459
2024$2,652.18$107,690
2023$2,531.03$97,900
2022$2,338.39$89,000
2021$1,973.31$80,909
2020$1,779.66$73,554
2019$1,691.05$66,867
2018$1,691.05$95,971
2017$1,549.37$70,810
2016$1,320.44$50,238
2015$1,153.78$45,671
2014$1,021.11$47,743
2013$1,021.11$41,712
2012$346.5$40,064
2011$487.41$46,563
2010$603.17$55,922
2009$632.22$59,213
2008$635.09$59,154
2007$716.68$57,431
2006$749.21$56,030
2005$731.77$54,398
2004$0$52,814
2003$0$51,829
2002$0$50,875
2001$0$41,432
2000$914.87$35,881
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,028
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: $289,900Rent Basis: Observed Comp Model ($1,830/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.56%

NOI: $13,233/yr

Cash-on-Cash Yield
-7.2%

On $66,677 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+58.1%

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)-$156/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$92/mo
Repairs & Maintenance (10% of rent)-$183/mo
Property Management (8% of rent)-$146/mo
Total Pure Operating Expenses-$727/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,830/mo
Less: Operating Expenses-$727/mo
Net Operating Income (NOI)+$1,103/mo
Less: Debt Service (30yr @ 6.75%)-$1,504/mo
Net Cash Flow
$-401/mo
$-4,817/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.