1004 W Fribley St, Tampa, FL 33603

5 bd · 4.5 ba · 3,768 sqft · built 2024 · Tampa · SINGLE_FAMILY·source listing ↗

$775,000

rent, three ways

OnePercent model (vv1)$6,133/mo

p10–p90 confidence band

HUD Fair Market Rent · 33603 · 5BR

—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hillsborough

Flood risk indexRelatively Low FEMA NRI

Median household income$74,081

Median area rent$1,518/mo

Median home value$391,000

the verdict

0.79%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$775,000

0.79% · rent $6,133

Intrinsic value · income approach

$1,050,775

26% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.