FOR_SALERisky Deal10 days on market

2123 S CORTEZ AVENUE

2123 S CORTEZ AVENUE, TAMPA, FL 33629, Tampa, FL 33629
$2,450,000

Listing Price

Property image 1
2123 S CORTEZ AVENUE, TAMPA, FL 33629
Loc: Tampa, FL
Days Listed
10
Tax Assessed
$1802k
Lot Size
7,290 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.

10

Mabry Elementary School

PK-5
0.4 mi away
10

Coleman Middle School

6-8
0.2 mi away
8

Plant 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
6.07%
Total ROI
90.8%
Cash Flow
$-317/mo
DSCR
0.98
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
2026-09-04Listed for sale$2,450,000$591
2022-05-13Sold$2,098,000$506
2022-04-07Pending sale$2,098,000$506
2022-04-02Listed for sale$2,098,000$506
2022-04-01Listing removed$0
2022-02-21Price change$2,098,000$506
2021-12-08Price change$1,998,000$482
2021-09-13Listed for sale$1,899,000$458
2021-06-02Listing removed$0
2021-05-03Listed for sale$1,799,000$434
2020-11-30Sold$380,000$92
2020-11-01Pending sale$415,000$100
2020-04-14Price change$415,000$100
2020-03-06Pending sale$425,000$102
2019-12-27Listed for sale$425,000$102

Tax History

YearProperty TaxTax Assessment
2025$32,987.95$1,690,617
2024$30,755.55$1,642,971
2023$28,715.2$1,523,921
2022$4,915.2$250,193
2021$6,361.93$314,040
2020$5,861.54$287,007
2019$5,827.37$283,289
2018$5,827.37$136,591
2017$2,064.69$253,536
2016$2,021.46$131,030
2015$1,954.69$130,119
2014$1,874.93$129,086
2013$1,874.93$127,178
2012$1,849.8$125,052
2011$1,775.3$121,410
2010$1,719.01$119,616
2009$1,662.42$116,471
2008$1,667.96$116,355
2007$1,919.23$112,966
2006$2,031.65$110,211
2005$2,014.51$107,001
2004$0$103,884
2003$0$101,947
2002$0$99,558
2001$0$97,990
2000$1,787.11$118,588
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
4,149
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: $2,450,000Rent Basis: Modeled Estimate ($19,600/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,225/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.07%

NOI: $148,743/yr

Cash-on-Cash Yield
-0.7%

On $563,500 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+90.8%

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)-$1,472/mo
Homeowner / Hazard Insurance-$1,225/mo
Vacancy Reserve (5% of rent)-$980/mo
Repairs & Maintenance (10% of rent)-$1,960/mo
Property Management (8% of rent)-$1,568/mo
Total Pure Operating Expenses-$7,205/mo
Net Investor Cash Flow
Gross Scheduled Rent+$19,600/mo
Less: Operating Expenses-$7,205/mo
Net Operating Income (NOI)+$12,395/mo
Less: Debt Service (30yr @ 6.75%)-$12,713/mo
Net Cash Flow
$-317/mo
$-3,807/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.