Representative image, not the propertyRepresentative house near water. Not a Tiki listing. Unsplash contributor. The photographer name is not available without an Unsplash API key, so it is not invented here.. Unsplash License. Source
TR-1042 · Permanent demonstration record
Davis Island Walk
8 Davis Island Walk, Tampa, FL 33606
$1,190,000
3 bedrooms · 2.5 baths · 2,100 sf · built 1950
A Davis Islands house on the bay, several miles from the gulf beaches.
Davis Islands · Tampa · 33606
City and ZIP names are real Florida places. Property addresses, parcel pins, and ownership histories are fictional. Map markers are approximate demonstration coordinates near the named city, not surveyed parcels.
Tiles © OpenStreetMap contributors. Markers are approximate demonstration coordinates near the named city, not surveyed parcels.
Constructed price path
Simulated history ending at the demonstration price. Not a sale record. As of 2026-10-01.
Ownership screen
Inputs start from the numbers stored on this fictional house. Change them. The results stay in the page.
- Monthly principal and interest
- $5,967
- Monthly housing carry
- $7,942
- NOI, annual
- $29,689
- Debt service, annual
- $71,607
- Cash flow after debt
- −$41,918
- Cap rate
- 2.5%
- Cash on cash
- -15.3%
- Initial cash
- $273,700
- Breakeven rent
- $9,283
NOI is effective income minus tax, insurance, HOA, maintenance, management, and reserves. Principal and interest are not inside NOI. Cash flow subtracts debt service once. Cap rate is NOI divided by price. Cash-on-cash is annual cash flow divided by down payment plus closing costs. Zero interest is allowed and amortizes as straight principal.
| Rate | Occupancy | NOI | Cash flow |
|---|---|---|---|
| 5% | 85% | $25,097 | −$36,230 |
| 5% | 93% | $29,689 | −$31,637 |
| 5% | 100% | $33,708 | −$27,618 |
| 6.42% | 85% | $25,097 | −$46,511 |
| 6.42% | 93% | $29,689 | −$41,918 |
| 6.42% | 100% | $33,708 | −$37,899 |
| 7.5% | 85% | $25,097 | −$54,781 |
| 7.5% | 93% | $29,689 | −$50,189 |
| 7.5% | 100% | $33,708 | −$46,170 |
Buy now or wait
Educational scenarios only. Appreciation and the future rate are numbers you type. They are not a forecast, a guarantee, or personal advice.
Buy now
Equity $489,184
Value $1,379,536 · balance $890,352 · interest paid $296,389
Wait, then buy
Equity $405,744
Future price $1,262,471 · rent paid $67,200 · cash out $432,998
Coastal Risk Score 44
Higher means greater illustrative exposure. Not a flood certificate, an insurance rating, or an engineering opinion.
Flood52 × 28% = 14.56
Illustrative exposure to flooding for a demonstration pin near this coast. It is not a FEMA determination, an elevation certificate, or a flood-zone quote.
Storm44 × 22% = 9.68
Illustrative wind and storm exposure for the stretch of coast, not a hurricane model and not an engineering study.
Insurance pressure48 × 20% = 9.6
A demonstration stand-in for how hard a coastal policy might be to place or price. The dollar insurance line on a listing is also simulated. Neither is a carrier rating.
Sea level36 × 18% = 6.48
Illustrative long-horizon water exposure for the barrier, marsh, or bay setting. Not a survey and not a projection of a parcel.
Setting34 × 12% = 4.08
Whether the demonstration pin sits on the open beach, a dune street, a river, or farther inland. Geography only. It does not describe the people who live there.
Investment Index 54
A weighted reading of this demonstration screen. Not a recommendation to buy.
Yield31 · weight 28%
Cap rate divided by 8 percent, then capped at 100. An 8 percent demonstration cap rate scores 100. This uses the standard long-term screen, not the short-term scenario.
Value41 · weight 18%
Price compared with the city demonstration median. A home at 70 percent of the median scores 100. A home at 150 percent of the median scores 0.
Liquidity91 · weight 16%
Demonstration days on market. 20 days scores 100. 180 days scores 0. This is not an MLS absorption statistic.
Market path65 · weight 18%
The city's constructed one-year median change. Minus 5 percent scores 0. Plus 8 percent scores 100. The path is simulated.
Risk offset56 · weight 20%
100 minus the Coastal Risk Score, so lower illustrative exposure raises the index. It does not reduce physical risk.
House and shore
- Screened porch
- Outdoor shower
- Two-car garage
- Updated kitchen
- Dock
Place notes: boating, historic. These describe the shore or the street, not a preferred resident.
Walkable streets in Hyde Park. The open gulf is across the bay.