3311 W Douglas Street, Tampa, FL 33607
Local realty services provided by:Better Homes and Gardens Real Estate Synergy
Listed by: debra dolinsky
Office: downing frye realty, inc.
MLS#:C7513090
Source:MFRMLS
Price summary
- Price:$555,000
- Price per sq. ft.:$400.43
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:105 day(s) ago
- Updated:November 15, 2025 at 12:42 PM
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:$555,000
- Price per sq. ft.:$400.43
- Tax amount:$4,596 (2024)
New listings near 3311 W Douglas Street
$1,350,000Pending3 beds 3 baths2,944 sq. ft.Address Withheld By Seller, TAMPA, FL 33629
MLS# TB8440285Listed by: COASTAL PROPERTIES GROUP INTERNATIONAL- New
$589,000Active3 beds 2 baths2,111 sq. ft.8120 N Albany Avenue, TAMPA, FL 33604
MLS# TB8447320Listed by: KELLER WILLIAMS TAMPA PROP. - New
$499,000Active3 beds 2 baths2,000 sq. ft.11313 Marjory Avenue, TAMPA, FL 33612
MLS# TB8448392Listed by: MIHARA & ASSOCIATES INC. - New
$415,000Active4 beds 2 baths1,845 sq. ft.10224 Grant Creek Drive, TAMPA, FL 33647
MLS# TB8448578Listed by: QUICKSILVER REAL ESTATE GROUP - New
$419,900Active3 beds 2 baths1,482 sq. ft.6906 Mirror Lake Avenue, TAMPA, FL 33634
MLS# TB8448290Listed by: KELLER WILLIAMS SOUTH TAMPA - New
$425,000Active4 beds 3 baths2,196 sq. ft.7010 Doreen Street, TAMPA, FL 33617
MLS# TB8448053Listed by: THE WILKINS WAY LLC - New
$1,400,000Active5 beds 3 baths3,350 sq. ft.7201 Hodgewood Ct Court, TAMPA, FL 33614
MLS# TB8448439Listed by: YELLOWFIN REALTY - New
$1,425,000Active4 beds 4 baths3,329 sq. ft.13510 Westshire Drive, TAMPA, FL 33618
MLS# TB8448568Listed by: ALIGN RIGHT REALTY LLC - New
$329,000Active4 beds 2 baths1,358 sq. ft.3206 N 29th Street, TAMPA, FL 33605
MLS# O6357763Listed by: FLORIDA CONNEXION PROPERTIES - New
$599,900Active3 beds 3 baths2,429 sq. ft.5305 Redfield Lane, TAMPA, FL 33624
MLS# TB8444587Listed by: FUTURE HOME REALTY INC