3311 W Douglas Street, TAMPA, FL 33607
Local realty services provided by:Better Homes and Gardens Real Estate Lifestyles Realty
Listed by:debra dolinsky
Office:downing frye realty, inc.
MLS#:C7513090
Source:MFRMLS
Price summary
- Price:$575,000
- Price per sq. ft.:$414.86
About this home
A rare opportunity to acquire a turnkey cash-flowing 6 Room Padsplit in one of Tampa’s most in-demand West Tampa rental corridors- walk to Raymond James Stadium. 3311 W Douglas St is fully leased, stabilized, and operated by PadSplit, a nationally recognized co-living platform focused on affordable housing. PadSplit handles all resident screening, compliance, and day-to-day management, delivering a single monthly rent deposit directly to the owner’s account monthly. The property is currently leased exclusively to PadSplit, who subleases individual rooms to professionally vetted members.
This fully occupied asset includes (6) 1-bedroom units, two of which feature upgrades (one with a private entrance and one with a private bath), with a blended average of $885/month in rent (after vacancy and booking fees). That translates to $5,310/month in gross rent or $56,875/year under pro forma conditions.
T-12 performance shows $53,279 in gross income with $16,772 in operating expenses, yielding an NOI of $36,507 and a 6.35 cap rate. The pro forma assumes improved net returns due to a decrease in new management booking costs and platform fees, resulting in an NOI of $40,103 and a 6.97 cap rate, all with expenses held constant. It’s a lean, predictable operation ideal for passive investors seeking immediate returns & tax benefits with minimal overhead.
Management is already in place and can remain for a seamless transition, making this a true turnkey asset. With PadSplit acting as your master tenant and manager, you benefit from operational simplicity, low vacancy, and passive income flow from day one.
Please conduct all due diligence prior to submitting an contract. $10,000 Earnest Money Deposit (EMD) required with accepted contract. Contact us for preferred lender referrals.
Reach out now for the full financial package or to schedule a private showing. This offering combines stable return with long-term upside and it's priced to move.
Contact an agent
Home facts
- Year built:1964
- Listing Id #:C7513090
- Added:12 day(s) ago
- Updated:August 14, 2025 at 11:45 AM
Rooms and interior
- Bedrooms:6
- Total bathrooms:2
- Full bathrooms:2
- Living area:1,616 sq. ft.
Heating and cooling
- Cooling:Central Air
- Heating:Electric
Structure and exterior
- Roof:Shingle
- Year built:1964
- Building area:1,616 sq. ft.
- Lot area:0.1 Acres
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$575,000
- Price per sq. ft.:$414.86
- Tax amount:$4,596 (2024)
The information being provided by My Florida Regional MLS DBA Stellar MLS. is for the consumer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumer may be interested in purchasing. Any information relating to real estate for sale referenced on this web site comes from the Internet Data Exchange (IDX) program of the My Florida Regional MLS DBA Stellar MLS.. Better Homes and Gardens Real Estate Lifestyles Realty is not a Multiple Listing Service (MLS), nor does it offer MLS access. This website is a service of Better Homes and Gardens Real Estate Lifestyles Realty, a broker participant of My Florida Regional MLS DBA Stellar MLS.. This web site may reference real estate listing(s) held by a brokerage firm other than the broker and/or agent who owns this web site.
The accuracy of all information, regardless of source, including but not limited to open house information, square footages and lot sizes, is deemed reliable but not guaranteed and should be personally verified through personal inspection by and/or with the appropriate professionals. The data contained herein is copyrighted by My Florida Regional MLS DBA Stellar MLS. and is protected by all applicable copyright laws. Any unauthorized dissemination of this information is in violation of copyright laws and is strictly prohibited.
Properties in listings may have been sold or may no longer be available.
Copyright 2025 My Florida Regional MLS DBA Stellar MLS.. All rights reserved.New listings near 3311 W Douglas Street
- New
$725,000Active3 beds 2 baths2,026 sq. ft.4905 W Juno Street, TAMPA, FL 33629
MLS# TB8417420Listed by: IMPACT REALTY TAMPA BAY - Open Sun, 1 to 4pmNew
$2,095,000Active4 beds 3 baths3,041 sq. ft.90 Columbia Drive #2, TAMPA, FL 33606
MLS# TB8417512Listed by: FADAL & CO - New
$653,000Active5 beds 4 baths3,191 sq. ft.10206 Shadow Branch Drive, TAMPA, FL 33647
MLS# O6335676Listed by: BAY STREET GROUP FLORIDA LLC - New
$424,900Active2 beds 2 baths1,280 sq. ft.4716 W Cherokee Road, TAMPA, FL 33629
MLS# TB8417576Listed by: DALTON WADE INC - New
$69,000Active0.13 Acres0 Anno St, Tampa, FL 33625
MLS# F10520476Listed by: ALLSTAR REALTY INC - New
$339,000Active3 beds 2 baths950 sq. ft.4308 W Oklahoma Avenue, TAMPA, FL 33616
MLS# TB8414003Listed by: IMPACT REALTY TAMPA BAY - New
$739,950Active4 beds 4 baths2,124 sq. ft.205 S Occident Street, TAMPA, FL 33609
MLS# TB8415561Listed by: AGILE GROUP REALTY - Open Sun, 2 to 4:30pmNew
$425,000Active3 beds 2 baths1,483 sq. ft.1528 W River Shore Way, TAMPA, FL 33603
MLS# TB8417195Listed by: CHARLES RUTENBERG REALTY INC - New
$625,000Active4 beds 3 baths2,318 sq. ft.4933 Ebensburg Drive, TAMPA, FL 33647
MLS# TB8417536Listed by: CENTURY 21 CIRCLE - New
$253,000Active2 beds 1 baths969 sq. ft.6812 S Cortez Street, TAMPA, FL 33616
MLS# TB8417600Listed by: RE/MAX REALTY UNLIMITED
Protect your home and budget with an American Home Shield© home warranty. Learn more© 2025 Better Homes and Gardens Real Estate LLC. An Anywhere Real Estate company. All rights reserved. Better Homes and Gardens® Real Estate is a registered trademark owned by Meredith Operations Corporation, licensed to Better Homes and Gardens Real Estate LLC and used with permission. Better Homes and Gardens Real Estate LLC fully supports the principles of the Fair Housing Act and the Equal Opportunity Act. Listing information is deemed reliable but is not guaranteed accurate.
Each Office is Independently Owned and Operated.
Any services or products provided by third parties are not provided by, affiliated with or related to Better Homes and Gardens Real Estate LLC, or its affiliated companies.