11-Unit Apartment Building
For Sale
$1,599,000
2806 N TAMPA Street, Tampa, FL 33602
Residential Income, TAMPA, FL
Property Size7,942 SF
Lot Size0.42 Acres
Price / SF$201.33
Days on Market358
Property Features for 2806 N TAMPA Street
General Information
Property type
Residential Multi Family
Property subtype
Other
Zoning
RM-16
Bedrooms
18
Bathrooms
11
Full bathrooms
11
Rooms
Bedroom 15, Bedroom 1, Bedroom 14, Bathroom 11, Bedroom 18, Bedroom 7, Bathroom 6, Bathroom 9, Bedroom 2, Bedroom 17, Bedroom 9, Bedroom 5, Bedroom 11, Bedroom 10, Bathroom 1, Bedroom 8, Bedroom 13, Bedroom 6, Bathroom 8, Bathroom 3, Bathroom 7, Bathroom 2, Bathroom 4, Bedroom 12, Bedroom 4, Bedroom 16, Bathroom 10, Bathroom 5, Bedroom 3
Subdivision
WARREN & KEYES
Elementary school
Graham-HB
Middle school
Madison-HB
High school
Hillsborough-HB
Directions
I-275 to Floribraska exit turn right go to Tampa St turn left property next block down on the left.
Standard status
Active
APN
A-12-29-18-4R5-000007-00001.0
Size
7,942 SF
Lot size
0.42 Acres
Taxes and HOA fees
Tax Year
2024
Tax Description
WARREN AND KEYES N 1/2 OF LOTS 1 AND 2 BLOCK 7
Tax Annual Amount
14541
Legal Description
WARREN AND KEYES N 1/2 OF LOTS 1 AND 2 BLOCK 7
Utilities
Sewer type
Public Sewer
Heating system
Ductless (Heating)
Cooling system
Window Unit(s), Wall/Window Unit(s)
Water source
Public
Building Details
Year built
1945
Number of units
11
Flooring type
Carpet, Vinyl
Building materials
Stucco, Frame
Roof type
Shingle, Metal
Listing Agency:
SERRALLES GROUP,INC
(813) 307-0007
Listed By:
Eddie Serralles · License #508984
(813) 610-1563
Added: Sep 12, 2025
Changed: Sep 4
Last Checked: Sep 4 at 7:06PM
MLS# TB8427112
Copyright © 2026 Stellar MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This apartment property includes 11 units across a five-parcel assemblage totaling 7,942 square feet on 0.42 acres. The improvements date to 1945 and feature stucco and frame construction, vinyl and carpet flooring, ductless heating, and wall or window cooling units. Public water and sewer serve the property, with shingle and metal roofing represented across the improvements. RM-16 zoning applies to the site.
The property is located at 2806 N TAMPA Street in Tampa, near Armature Works, the Tampa Riverwalk, and the Hillsborough River. Raymond James Stadium is also identified in the surrounding context, with access to I-275 and I-4 and proximity to downtown Tampa, Midtown, and Seminole Heights.
The property is located at 2806 N TAMPA Street in Tampa, near Armature Works, the Tampa Riverwalk, and the Hillsborough River. Raymond James Stadium is also identified in the surrounding context, with access to I-275 and I-4 and proximity to downtown Tampa, Midtown, and Seminole Heights.
Key Highlights
- 11 units across a five‑parcel package
- 7,942 square feet of property improvements on 0.42 acres
- RM‑16 zoning
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$86,191
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
5.39%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$1,723,820
$1.7M
Cap Rate 7%
$1,231,300
$1.2M
Cap Rate 9%
$957,678
$957.7K
Market Conditions
NOI Build-Up for 7,942 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$168.7K $21.24/SF
− Vacancy
−$12.0K −$1.51/SF
EGI
$156.7K $19.73/SF
− OpEx
−$70.5K −$8.88/SF
NOI
$86.2K $10.85/SF
Area
Tampa, FL
Vacancy
7.10%
Lease Rate
$21.24 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$1,723,820
Cap Rate 7%
$1,231,300
Cap Rate 9%
$957,678
Alternative Uses
Best Use
Apartment 5plus
$1.23M
$1.08M – $1.44M
NOI $86,191 @ 7.0% cap · market cap 5.39%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$1.85M
$1.62M – $2.16M
NOI $129,518 @ 7.0% cap · market cap 8.10%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
11
Residential units
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
1,005
Businesses Nearby
Explore this area
Business Placement
Demographics for 33602, FL
19,936
Population
11,972
Households
1.7
Avg Household Size
36
Median Age
61%
College-Educated
92%
High-School Grad
2.6 sq mi
ZIP Area
7,668
Density / Sq Mi
$88,569
Median Household Income
$66,434
Median Earnings
$2,119
Median Rent
$560,400
Median Home Value
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Apartment building - Multifamily package with RM-16 zoning, public utilities, and a five-parcel configuration.
Where is this apartment building located?
The property is located at 2806 N TAMPA Street Tampa, FL.
What is the asking price?
The asking price for this property is $1,599,000.
What are key features of this property?
This property features: 11 units across a five‑parcel package; 7,942 square feet of property improvements on 0.42 acres; RM‑16 zoning
