FOR_SALENeutral Deal4 days on market

2802 W ESTRELLA STREET

2802 W ESTRELLA STREET, TAMPA, FL 33629, Tampa, FL 33629
$1,200,000

Listing Price

Property image 1
2802 W ESTRELLA STREET, TAMPA, FL 33629
Loc: Tampa, FL
Days Listed
4
Tax Assessed
$596k
Lot Size
3,000 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.

9

Mitchell Elementary School

PK-5
1 mi away
9

Wilson Middle School

6-8
1.3 mi away
8

Plant 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
6.31%
Total ROI
95.9%
Cash Flow
$78/mo
DSCR
1.01
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
2014-11-19Sold$400,000$193
2014-09-14Listed for sale$429,000$207
2012-12-03Sold$296,500$143
2009-01-18Listing removed$529,000$255
2008-07-20Listed for sale$529,000$255
2005-04-05Sold$399,000$193
2003-02-18Sold$285,000$138

Tax History

YearProperty TaxTax Assessment
2025$6,583.67$365,651
2024$6,121.16$355,346
2023$5,969.71$344,996
2022$5,811.95$334,948
2021$5,742.39$325,192
2020$5,687.09$320,702
2019$5,584.08$313,492
2018$5,584.08$307,647
2017$5,544.05$328,139
2016$5,465.22$294,579
2015$5,295.19$292,531
2014$5,306.18$265,148
2013$4,722.42$261,230
2012$5,061.07$233,252
2011$5,380.92$247,608
2010$4,299.98$239,946
2009$4,190.29$233,638
2008$5,218.02$280,090
2007$6,038.91$305,231
2006$7,209.82$331,089
2005$7,076.84$291,607
2004$0$258,234
2003$0$244,134
2002$0$217,176
2001$0$116,722
2000$2,251.98$161,096
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
2,071
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: $1,200,000Rent Basis: Modeled Estimate ($9,600/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $600/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.31%

NOI: $75,660/yr

Cash-on-Cash Yield
0.3%

On $276,000 invested

DSCR Ratio
1.01x

Tight qualification

5-Yr Leveraged ROI
+95.9%

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)-$487/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$480/mo
Repairs & Maintenance (10% of rent)-$960/mo
Property Management (8% of rent)-$768/mo
Total Pure Operating Expenses-$3,295/mo
Net Investor Cash Flow
Gross Scheduled Rent+$9,600/mo
Less: Operating Expenses-$3,295/mo
Net Operating Income (NOI)+$6,305/mo
Less: Debt Service (30yr @ 6.75%)-$6,227/mo
Net Cash Flow
$78/mo
$942/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.