5304 Ladywell CtTampaFL33624
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow5304 Ladywell Ct, Tampa, FL, 33624 in Tampa is a solid income-producing rental, 13.48% gross yield, $2,190/mo rent, $437/mo net cash flow on a $195,000 buy. DSCR 2.50 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $53,875 and $1,796/yr in principal reduction project a total cumulative return of $104,461.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.5% | 3.0% |
| Monthly Cash Flow | $437 | $350 |
City averages based on Tampa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,190 |
| Total Monthly Debt Service | $1,676 |
| DSCR Ratio | 1.31x |
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
962 sqft lot
$N/A/sqft
$326 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33624, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,603 (100%) |
| Owner Occupied HU | 11,095 (66.8%) |
| Renter Occupied HU | 5,051 (30.4%) |
| Vacant Housing Units | 457 ( 2.8%) |
| Median Home Value | $433,467 |
| Average Home Value | $483,831 |
Housing Distribution
Address Breakdown
Residential
16,420
Single Family
13,026
Multi-Family
3,394
Businesses
588
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
962 sqft lot
$N/A/sqft
$326 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33624, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,603 (100%) |
| Owner Occupied HU | 11,095 (66.8%) |
| Renter Occupied HU | 5,051 (30.4%) |
| Vacant Housing Units | 457 ( 2.8%) |
| Median Home Value | $433,467 |
| Average Home Value | $483,831 |
Housing Distribution
Address Breakdown
Residential
16,420
Single Family
13,026
Multi-Family
3,394
Businesses
588
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lindsay Blaylock • CHARLES RUTENBERG REALTY INC
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #TB8427802
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Some IDX listings have been excluded from this website. Listing Information presented by local MLS brokerage: Zillow, Inc - (407) 904-3511