1204 Beacon Hill DrTampaFL33613
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
Investment Highlights
Rental property for sale in Tampa at 1204 Beacon Hill Dr, Tampa, FL, 33613 generates $5,400/mo in rent and, after a $2,765/mo payment, leaves $1,651/mo in cash flow. Total monthly income is $5,400/mo, and annual cash flow is $19,814/yr on $185,852 invested. Return on cash invested sits at 30.72% in year one, and rental yield is 11.47% on a $564,900 entry. Equity gained on principal adds $3,645/yr, while 5% annual appreciation builds toward $156,071 over five years. Five-year ROI reaches 161.4% and total cumulative return in cash sums $299,972. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,400/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33613, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,329 (100%) |
| Owner Occupied HU | 4,664 (25.4%) |
| Renter Occupied HU | 12,254 (66.9%) |
| Vacant Housing Units | 1,411 ( 7.7%) |
| Median Home Value | $417,346 |
| Average Home Value | $480,967 |
Housing Distribution
Address Breakdown
Residential
15,312
Single Family
9,274
Multi-Family
6,038
Businesses
818
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices