12718 Wood Trail BlvdTampaFL33625
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who treat current yield as secondary to long-run equity growth will find 12718 Wood Trail Blvd, Tampa, FL, 33625 in Tampa worth modelling. At $227,000 with a 10.5% gross yield, the $1,986/mo rent leaves $16/mo after the $1,021/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.95 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $62,716 by year five; $2,091/yr in principal reduction adds further equity. Total projected return: $117,381.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 3.0% |
| Monthly Cash Flow | $16 | $350 |
City averages based on Tampa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,986 |
| Total Monthly Debt Service | $1,416 |
| DSCR Ratio | 1.40x |
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 1986
1,666 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33625, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,658 (100%) |
| Owner Occupied HU | 7,516 (64.5%) |
| Renter Occupied HU | 3,760 (32.3%) |
| Vacant Housing Units | 382 ( 3.3%) |
| Median Home Value | $428,634 |
| Average Home Value | $480,368 |
Housing Distribution
Address Breakdown
Residential
11,438
Single Family
8,490
Multi-Family
2,948
Businesses
533
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 1986
1,666 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33625, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,658 (100%) |
| Owner Occupied HU | 7,516 (64.5%) |
| Renter Occupied HU | 3,760 (32.3%) |
| Vacant Housing Units | 382 ( 3.3%) |
| Median Home Value | $428,634 |
| Average Home Value | $480,368 |
Housing Distribution
Address Breakdown
Residential
11,438
Single Family
8,490
Multi-Family
2,948
Businesses
533
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices