S 86th St #5016TampaFL33619
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.22% yield at S 86th St #5016, Tampa, FL, 33619 in Tampa is solid, but the $832/mo payment compresses net cash flow to $193/mo at $185,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $51,112 by year five, and $1,704/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.71) without U.S. income documentation. Total projected return: $82,949.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 3.0% |
| Monthly Cash Flow | $193 | $350 |
City averages based on Tampa market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,421 |
| Total Monthly Debt Service | $1,154 |
| DSCR Ratio | 1.23x |
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
888 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
888 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