3311 W Douglas Street, Tampa, FL 33607
Local realty services provided by:ERA Grizzard Real Estate
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:110 day(s) ago
- Updated:November 20, 2025 at 12:54 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
- New
$409,900Active4 beds 2 baths1,620 sq. ft.4409 N Troy Street, TAMPA, FL 33610
MLS# TB8449147Listed by: FL PREMIER REALTY - New
$3,500,000Active5 beds 6 baths5,777 sq. ft.420 S Royal Poinciana Drive, TAMPA, FL 33609
MLS# TB8449812Listed by: JPT REALTY LLC - New
$255,000Active2 beds 1 baths916 sq. ft.6902 E 26th Avenue, TAMPA, FL 33619
MLS# TB8449442Listed by: AVISTA BAY REALTY, LLC - New
$180,000Active2 beds 2 baths1,191 sq. ft.4821 Puritan Circle #104, TAMPA, FL 33617
MLS# TB8449149Listed by: TROPIC SHORES REALTY LLC
$948,306Active-- beds 1 baths578 sq. ft.1101 E Jackson Street #3206, TAMPA, FL 33602
MLS# TB8342990Listed by: ARC REALTY GROUP- New
$600,000Active5 beds 3 baths3,153 sq. ft.18310 Eastwyck Drive, TAMPA, FL 33647
MLS# TB8449048Listed by: KELLER WILLIAMS REALTY AT THE LAKES - New
$199,900Active2 beds 1 baths594 sq. ft.1705 W Powhatan Avenue, TAMPA, FL 33603
MLS# TB8449862Listed by: MC HOMES REALTY INC - New
$1,600,000Active47 beds 28 baths1,372 sq. ft.2306 N Morgan Street, TAMPA, FL 33602
MLS# TB8449870Listed by: SERRALLES GROUP,INC - New
$425,000Active2 beds 2 baths1,050 sq. ft.3011 W Spruce Street, TAMPA, FL 33607
MLS# TB8449874Listed by: IMPACT REALTY TAMPA BAY - New
$459,000Active3 beds 3 baths1,363 sq. ft.1803 E Frierson Avenue, TAMPA, FL 33610
MLS# TB8420943Listed by: LOMBARDO TEAM REAL ESTATE LLC