11103 Windsor Place CirTampaFL33626
INVESTMENT ANALYSIS
Investment Verdict
Solid Income11103 Windsor Place Cir, Tampa, FL, 33626 in Tampa earns a respectable 9.47% gross yield at $333,499, but after the $1,500/mo mortgage the net cash flow is $90/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.75) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $92,140 over five years, making equity the dominant return driver. Total projected return: $134,328.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 3.0% |
| Monthly Cash Flow | $90 | $350 |
City averages based on Tampa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,632 |
| Total Monthly Debt Service | $2,409 |
| DSCR Ratio | 1.09x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2002
1,200 sqft lot
$N/A/sqft
$242 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33626, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,989 (100%) |
| Owner Occupied HU | 8,289 (63.8%) |
| Renter Occupied HU | 4,104 (31.6%) |
| Vacant Housing Units | 596 ( 4.6%) |
| Median Home Value | $582,199 |
| Average Home Value | $649,976 |
Housing Distribution
Address Breakdown
Residential
12,856
Single Family
8,887
Multi-Family
3,969
Businesses
741
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Townhouse
Built in 2002
1,200 sqft lot
$N/A/sqft
$242 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33626, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,989 (100%) |
| Owner Occupied HU | 8,289 (63.8%) |
| Renter Occupied HU | 4,104 (31.6%) |
| Vacant Housing Units | 596 ( 4.6%) |
| Median Home Value | $582,199 |
| Average Home Value | $649,976 |
Housing Distribution
Address Breakdown
Residential
12,856
Single Family
8,887
Multi-Family
3,969
Businesses
741
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices