6502 Crystal Brook DrTampaFL33625
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 6502 Crystal Brook Dr, Tampa, FL, 33625 in Tampa: $4,697/mo in rent, $1,390/mo net, 11.68% gross yield, all on a $482,500 acquisition. The 2.16 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $133,306 in value, and $4,444/yr in principal paydown steadily builds equity. Projected total cumulative return: $273,856.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 3.0% |
| Monthly Cash Flow | $1,390 | $350 |
City averages based on Tampa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,697 |
| Total Monthly Debt Service | $3,115 |
| DSCR Ratio | 1.51x |
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 1982
7,992 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
Single Family
Built in 1982
7,992 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