Detached-Residence
For Sale
Under Contract
$320,000
405 E CAYUGA Street, Tampa, FL 33603
Residential Income, TAMPA, FL
Property Size1,338 SF
Lot Size0.13 Acres
Price / SF$239.16
Days on Market53
Property Features for 405 E CAYUGA Street
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Zoning
SH-RS
Bedrooms
3
Bathrooms
2
Full bathrooms
2
Rooms
Bathroom 1, Bedroom 3, Bedroom 1, Bathroom 2, Bedroom 2, Family Room
Interior features
Ceiling Fans(s), Eat-in Kitchen, Kitchen/Family Room Combo, Open Floorplan, Walk-In Closet(s)
Exterior features
Storage
Appliances
Dishwasher, Microwave, Range, Refrigerator
Subdivision
LESLEYS
Elementary school
Broward-HB
Middle school
Memorial-HB
High school
Hillsborough-HB
Directions
Central Avenue to Cayuga,-West on Cayuga, 1/2 block to property on left
Standard status
Active Under Contract
APN
A-01-29-18-4GT-000026-00003.0
Size
1,338 SF
Lot size
0.13 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
LESLEY'S PLAT W 41 FT OF LOT 3 BLOCK 26 AND N 20 FT OF CLOSED ST ABUTTING THEREON
Tax Annual Amount
7015
Legal Description
LESLEY'S PLAT W 41 FT OF LOT 3 BLOCK 26 AND N 20 FT OF CLOSED ST ABUTTING THEREON
Utilities
Sewer type
Public Sewer
Heating system
Heat Pump (Heating), Central
Cooling system
Central Air
Water source
Public
Amenities
in-unit laundry
Building Details
Year built
1938
Floors in Building
2
Flooring type
Laminate
Building materials
Cedar, Frame
Roof type
Shingle
Additional Structures
Storage
Listing Agency:
LOMBARDO HEIGHTS LLC
(813) 335-2626
Listed By:
Jackie De La Rosa · License #3303867
(813) 995-5558
Added: Aug 5
Changed: Sep 26
Last Checked: Sep 26 at 6:06PM
MLS# TB8536201
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 duplex comprises two detached homes with no shared walls. The front residence has 1 bedroom, 1 bathroom, and 658 square feet; the rear carriage house has 2 bedrooms, 1 bathroom, and 680 square feet. Together, the buildings contain 1,338 square feet on a 0.13-acre lot. Each home has central heating and air conditioning, private laundry, and separate water, sewer, and electric meters. The rear home also has alley access and off-street parking, while a privacy fence separates the residences.
The front home features cedar-shingle construction, newer windows, updated interior paint, shaker cabinetry, granite countertops, laminate flooring, and a walk-in closet. Appliances include a refrigerator, range, microwave, and dishwasher. Storage is located beneath the carriage house. Roofs and water heaters were replaced in 2018, and HVAC systems were installed in 2019 and 2020. Built in 1938, the property is zoned SH-RS.
The front home features cedar-shingle construction, newer windows, updated interior paint, shaker cabinetry, granite countertops, laminate flooring, and a walk-in closet. Appliances include a refrigerator, range, microwave, and dishwasher. Storage is located beneath the carriage house. Roofs and water heaters were replaced in 2018, and HVAC systems were installed in 2019 and 2020. Built in 1938, the property is zoned SH-RS.
Key Highlights
- Two detached residences: a 1‑bedroom, 1‑bath home and a 2‑bedroom, 1‑bath carriage house
- Front residence measures 658sqft; rear carriage house measures 680sqft
- 1,338 square feet of building area on a 0.13‑acre lot
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
$15,618
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
4.88%
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%
$312,360
$312.4K
Cap Rate 7%
$223,114
$223.1K
Cap Rate 9%
$173,533
$173.5K
Market Conditions
NOI Build-Up for 1,338 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
$23.9K $17.88/SF
− Vacancy
−$1.6K −$1.21/SF
EGI
$22.3K $16.67/SF
− OpEx
−$6.7K −$5.00/SF
NOI
$15.6K $11.67/SF
Area
Tampa, FL
Vacancy
6.74%
Lease Rate
$17.88 /SF/Yr
Expense Ratio
30.00%
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%
$312,360
Cap Rate 7%
$223,114
Cap Rate 9%
$173,533
Alternative Uses
Best Use
Multifamily LT 5
$223.1K
$195.2K – $260.3K
NOI $15,618 @ 7.0% cap · market cap 4.88%
Second Best
Apartment 5plus
$207.4K
$181.5K – $242.0K
NOI $14,521 @ 7.0% cap · market cap 4.54%
Theoretical Best
Office A
$311.7K
$272.8K – $363.7K
NOI $21,820 @ 7.0% cap · market cap 6.82%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
2
Residential units
Yes
Utilities to site
Location Intelligence
Trade Area within ½ mile
1,197
Businesses Nearby
Explore this area
Business Placement
Demographics for 33603, FL
19,070
Population
9,592
Households
2
Avg Household Size
38
Median Age
39%
College-Educated
90%
High-School Grad
4.1 sq mi
ZIP Area
4,651
Density / Sq Mi
$64,632
Median Household Income
$43,136
Median Earnings
$1,320
Median Rent
$344,100
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
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?
Duplex - Separate utility meters and private laundry support independent operation of both homes.
Where is this duplex located?
The property is located at 405 E CAYUGA Street Tampa, FL.
What is the asking price?
The asking price for this property is $320,000.
What are key features of this property?
This property features: Two detached residences: a 1‑bedroom, 1‑bath home and a 2‑bedroom, 1‑bath carriage house; Front residence measures 658sqft; rear carriage house measures 680sqft; 1,338 square feet of building area on a 0.13‑acre lot
