What does this example Duplex analysis show?

This example models a Duplex in Tampa, FL using standard investor assumptions. It shows estimated monthly cash flow of $412, a cap rate of 6.8%, and a cash-on-cash return of 5.3%.

Are these real deal numbers?

No — this is an illustrative example using market-representative assumptions. The numbers are estimates intended to demonstrate how DealPrism models a deal. Actual returns depend on the specific property, financing terms, and local market conditions.

How do I run this analysis on my own deal?

Sign in to DealPrism and enter your own numbers — purchase price, rent, financing, and expense assumptions. You will get the same metrics instantly, tailored to your specific deal.

What is DSCR and why does it matter?

DSCR (Debt Service Coverage Ratio) measures how many times rental income covers the mortgage payment. This example shows a DSCR of 1.24. Lenders typically require a minimum of 1.20–1.25 for investment property loans. Below 1.0 means income does not cover the mortgage.

Tampa, FL · Duplex

Tampa FL Duplex Rental Example

A duplex example in Tampa, Florida with estimated cash flow and return metrics under current financing assumptions.

Analyze your own deal — free

Estimated deal metrics

Monthly cash flow

+$412/mo

After all expenses + mortgage

Cap rate

6.8%

Net operating income / price

Cash-on-cash return

5.3%

Annual cash / equity invested

DSCR

1.24

Income / mortgage payment

Assumptions used in this example

Assumption	Value
Purchase price	$395,000
Monthly rent	$3,800/mo
Down payment	25%
Interest rate	6.5%
Loan term	30 years
Vacancy allowance	7%
Property management	10%
Maintenance	5%
CapEx reserve	5%
Annual property taxes	$3,950
Annual insurance	$4,200

Risk factors to consider

Florida insurance premiums have risen sharply — verify current rates with a local insurer.
Duplex rent is split across two units; vacancy risk is higher if one unit turns.
Hurricane and flood insurance may be required separately.
Actual property taxes depend on the assessed value after purchase.

How investors typically use this example

This page is useful as a benchmark, not a template. Investors usually compare the purchase price, rent, leverage, and risk assumptions here against the exact property they are underwriting so they can see which variable is actually driving the result.

In practice, that means checking whether your target property is cheaper or more expensive than this example, whether your rent comps are stronger or weaker, and whether the financing terms improve or degrade DSCR and monthly cash flow.

Frequently asked questions

What does this example Duplex analysis show?: This example models a Duplex in Tampa, FL using standard investor assumptions. It shows estimated monthly cash flow of $412, a cap rate of 6.8%, and a cash-on-cash return of 5.3%.
Are these real deal numbers?: No — this is an illustrative example using market-representative assumptions. The numbers are estimates intended to demonstrate how DealPrism models a deal. Actual returns depend on the specific property, financing terms, and local market conditions.
How do I run this analysis on my own deal?: Sign in to DealPrism and enter your own numbers — purchase price, rent, financing, and expense assumptions. You will get the same metrics instantly, tailored to your specific deal.
What is DSCR and why does it matter?: DSCR (Debt Service Coverage Ratio) measures how many times rental income covers the mortgage payment. This example shows a DSCR of 1.24. Lenders typically require a minimum of 1.20–1.25 for investment property loans. Below 1.0 means income does not cover the mortgage.

Analyze your own deal

Enter your actual purchase price, rent, and financing terms to see personalized estimates — not just a static example.