4924 S 82nd StTampaFL33619
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4924 S 82nd St, Tampa, FL, 33619 in Tampa. Priced at $223,600, it generates $2,156/mo in gross rent and $605/mo in net monthly cash flow, a 11.57% yield that comfortably supports the 2.15 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,263. Five-year appreciation: $61,777. Equity from principal paydown: $2,059/yr. Total projected cumulative return: $124,496.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 3.0% |
| Monthly Cash Flow | $605 | $350 |
City averages based on Tampa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,156 |
| Total Monthly Debt Service | $1,462 |
| DSCR Ratio | 1.47x |
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.
Single Family
Built in 1961
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33619, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,338 (100%) |
| Owner Occupied HU | 8,063 (46.5%) |
| Renter Occupied HU | 8,062 (46.5%) |
| Vacant Housing Units | 1,213 ( 7.0%) |
| Median Home Value | $291,506 |
| Average Home Value | $307,279 |
Housing Distribution
Address Breakdown
Residential
16,750
Single Family
11,534
Multi-Family
5,216
Businesses
2,690
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
Single Family
Built in 1961
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33619, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,338 (100%) |
| Owner Occupied HU | 8,063 (46.5%) |
| Renter Occupied HU | 8,062 (46.5%) |
| Vacant Housing Units | 1,213 ( 7.0%) |
| Median Home Value | $291,506 |
| Average Home Value | $307,279 |
Housing Distribution
Address Breakdown
Residential
16,750
Single Family
11,534
Multi-Family
5,216
Businesses
2,690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices