product

markets

method

5612 Pinnacle Heights Cir, Tampa, FL 33624 — $179,000 · 2bd · ~0.8% rule | OnePercent

5612 Pinnacle Heights Cir, Tampa, FL 33624

$179,000

Home·Tampa 33624·5612 Pinnacle Heights Cir, Tampa, FL 33624

Confirmed 1 day ago

5612 Pinnacle Heights Cir, Tampa, FL 33624

2 bd · 1 ba · 868 sqft · built 1998 · Tampa · CONDOS·source listing ↗

$179,000

rent, three ways

OnePercent model (vv1)$1,417/mo

p10–p90 confidence band

HUD Fair Market Rent · 33624 · 2BR$2,210/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hillsborough

Flood risk indexRelatively Moderate FEMA NRI

Median household income$87,760

Median area rent$1,782/mo

Median home value$386,100

the verdict

0.79%vs 0.8% target

wide confidence band

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

$179,000

0.79% · rent $1,417

Intrinsic value · income approach

$228,631

22% 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.