800 S Dakota Ave APT 221TampaFL33606
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderReliable and efficiently structured, 800 S Dakota Ave APT 221, Tampa, FL, 33606 in Tampa is a conservative rental investment at $349,900. Rental yield 7.78%. A 1.44 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $96,671; $3,223/yr in principal paydown supplements. Total projected return: $100,894.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 3.0% |
| Monthly Cash Flow | $(538) | $350 |
City averages based on Tampa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,269 |
| Total Monthly Debt Service | $2,668 |
| DSCR Ratio | 0.85x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Condo
Built in 1996
4 sqft lot
$N/A/sqft
$485 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33606, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,087 (100%) |
| Owner Occupied HU | 4,274 (38.5%) |
| Renter Occupied HU | 5,727 (51.7%) |
| Vacant Housing Units | 1,086 ( 9.8%) |
| Median Home Value | $842,522 |
| Average Home Value | $1,009,283 |
Housing Distribution
Address Breakdown
Residential
10,738
Single Family
5,560
Multi-Family
5,178
Businesses
1,082
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
Condo
Built in 1996
4 sqft lot
$N/A/sqft
$485 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33606, Tampa, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,087 (100%) |
| Owner Occupied HU | 4,274 (38.5%) |
| Renter Occupied HU | 5,727 (51.7%) |
| Vacant Housing Units | 1,086 ( 9.8%) |
| Median Home Value | $842,522 |
| Average Home Value | $1,009,283 |
Housing Distribution
Address Breakdown
Residential
10,738
Single Family
5,560
Multi-Family
5,178
Businesses
1,082
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paul DeSantis, PA • PREMIER SOTHEBYS INTL REALTY
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #TB8480735
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