2906 N 21st St, Tampa, FL 33605

3 bd · 1.5 ba · 1,325 sqft · built 1955 · Tampa · SINGLE_FAMILY·source listing ↗

$260,000

rent, three ways

OnePercent model (vv1)$2,223/mo

p10–p90 confidence band

HUD Fair Market Rent · 33605 · 3BR$2,100/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hillsborough

Flood risk indexRelatively High FEMA NRI

Median household income$36,975

Median area rent$1,135/mo

Median home value$264,400

the verdict

0.85%vs 1.0% target

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

$260,000

0.85% · rent $2,223

Intrinsic value · income approach

$317,719

18% 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.