CashFlowRE
Sign in Sign up
12674 Seminole Blvd Unit C35
B Composite 71.27
Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +4.1/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

12674 Seminole Blvd Unit C35 · Largo, FL 33778
1 bd · 1.0 ba · 460 sqft · Manufactured public records · 182 Days on market
Built 1959 8.56 ac lot $192/mo HOA · 13% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into the epitome of serene, easy living with this charming mobile home nestled within the exclusive Midway community. Offering a tranquil haven for those aged 55 and above, this delightful 1 bed, 1 bath unit invites you to embrace the quintessential Florida lifestyle at an affordable price point. Immaculately maintained and radiating warmth, this home exudes a sense of care and attention to detail. Impeccably clean and well-cared-for, it stands as a testament to comfort and quality living. Imagine stepping into a space where every corner whispers of relaxation and ease, where the worries of monthly maintenance fade away into a remarkably low monthly cost of just $176—a true testament to the meaning of affordability. The Midway community itself boasts proximity to a myriad of conveniences, from fitness centers to bustling malls, enticing restaurants, and vibrant shops. Your every need is within reach, promising a lifestyle of convenience and leisure. Seize the opportunity to witness this gem firsthand; arrange a showing and step into a stress-free, blissful life. Don't miss the chance to make this haven your own, where affordability meets comfort, and the vibrant Florida lifestyle awaits.

Key facts

  • Shuffleboard courts
  • Newly paved roads
  • Welcoming clubhouse

Tags

MOBILE HOME PARK COOPERATIVEWELCOMING CLUBHOUSESHUFFLEBOARD COURTSON-SITE LAUNDRY FACILITYFUNCTIONAL STORAGE SHEDNEWLY PAVED ROADS

Property features AI

Finance

  • Other: Furnished; Directions available from Ulmerton Road and Seminole Blvd
  • Financial info: Total annual fees $2,304; Lease restrictions apply
  • HOA & community: Has HOA (monthly fee $192); HOA fee includes cable TV, escrow reserves fund, grounds maintenance, management, sewer, trash, and water; Association amenities: clubhouse, laundry, shuffleboard court, cable TV; Association approval required; Senior community; Pets not allowed; Full-time management; Golf carts allowed

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Public sewer; Cable connected; Sewer connected; Water connected
  • Home design: Residential mobile home (single wide); One level; Faces west
  • Construction: Metal frame construction; Roof over; Crawlspace with pillar/post/pier foundation
  • Exterior features: Awning(s); Private mailbox; Storage shed(s)

Interior

  • Kitchen: Microwave; Range; Range hood; Refrigerator; Electric water heater
  • Bedrooms: 1 bedroom
  • Flooring: Laminate; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ductless heating; Wall/window air conditioning unit(s)
  • Interior features: Ceiling fans; Eat-in kitchen; Kitchen/family room combo; Window treatments; Blinds
  • Laundry & utility: Laundry in common area

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $724 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.
  • Cap rate 23.7% vs local median 4.2% in Largo — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 82/100 on livability (#82 in FL, #1,240 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, amenities F.
  • Pinellas (suburban): math 51% / reading 51% proficiency, ranked #31 of 73 in FL (top 42%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.4%/yr); 139 active listings in the ZIP; 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Pinellas County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 1.4% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 182 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $10k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $43,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 182 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
3.06%
Cap rate
23.70%
Cash-on-cash
62.16%
DSCR
3.77
GRM
2.7

CMA / ARV

ARV (on-the-fly)
$25,300
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12674 Seminole Blvd Unit M1 0.00mi 1/1.0 420 (-9%) 4mo $23,000 $55 82

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.38% rent growth · sell at horizon

5-year hold
IRR
59.1%
Equity multiple
3.55×
Total profit
$35,669
Equity at exit
$7,440
10-year hold
IRR
63.2%
Equity multiple
6.81×
Total profit
$81,119
Equity at exit
$4,314

Cash invested: $13,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33778

Rents YoY
1.4%
Active inventory
139
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$1,529 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$10 /mo · $118/yr
Insurance
$21
HOA
$192
Vacancy / Maint / Mgmt
$321
Net cashflow
$724

Break-even live

Break-even rent $613
Max offer price $49,900
Occupancy floor 48%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$12,475
Closing costs
$1,497
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

HOA detail

Monthly dues
$192 · $2,304/yr
Likely covers
gym

Listing history 22 events

  1. 2026-06-18
    days on market $49,900 Active 182 DOM
  2. 2026-06-17
    days on market $49,900 Active 181 DOM
  3. 2026-06-16
    days on market $49,900 Active 180 DOM
  4. 2026-06-15
    days on market $49,900 Active 179 DOM
  5. 2026-06-13
    days on market $49,900 Active 177 DOM
  6. 2026-06-09
    days on market $49,900 Active 173 DOM
  7. 2026-06-08
    days on market $49,900 Active 172 DOM
  8. 2026-06-07
    days on market $49,900 Active 171 DOM
  9. 2026-06-04
    days on market $49,900 Active 168 DOM
  10. 2026-06-03
    days on market $49,900 Active 167 DOM
  11. 2026-06-01
    days on market $49,900 Active 165 DOM
  12. 2026-05-31
    days on market $49,900 Active 164 DOM
  13. 2026-03-14
    price $49,900
  14. 2025-12-30
    price $55,900
  15. 2025-12-18
    listed $59,900 Active
  16. 2024-06-05
    soldstatus $50,000 Closed 1217-char remark
    Show marketing remark (1217 chars)

    Step into the epitome of serene, easy living with this charming mobile home nestled within the exclusive Midway community. Offering a tranquil haven for those aged 55 and above, this delightful 1 bed, 1 bath unit invites you to embrace the quintessential Florida lifestyle at an affordable price point. Immaculately maintained and radiating warmth, this home exudes a sense of care and attention to detail. Impeccably clean and well-cared-for, it stands as a testament to comfort and quality living. Imagine stepping into a space where every corner whispers of relaxation and ease, where the worries of monthly maintenance fade away into a remarkably low monthly cost of just $176—a true testament to the meaning of affordability. The Midway community itself boasts proximity to a myriad of conveniences, from fitness centers to bustling malls, enticing restaurants, and vibrant shops. Your every need is within reach, promising a lifestyle of convenience and leisure. Seize the opportunity to witness this gem firsthand; arrange a showing and step into a stress-free, blissful life. Don't miss the chance to make this haven your own, where affordability meets comfort, and the vibrant Florida lifestyle awaits.

  17. 2024-05-27
    status Pending 1217-char remark
    Show marketing remark (1217 chars)

    Step into the epitome of serene, easy living with this charming mobile home nestled within the exclusive Midway community. Offering a tranquil haven for those aged 55 and above, this delightful 1 bed, 1 bath unit invites you to embrace the quintessential Florida lifestyle at an affordable price point. Immaculately maintained and radiating warmth, this home exudes a sense of care and attention to detail. Impeccably clean and well-cared-for, it stands as a testament to comfort and quality living. Imagine stepping into a space where every corner whispers of relaxation and ease, where the worries of monthly maintenance fade away into a remarkably low monthly cost of just $176—a true testament to the meaning of affordability. The Midway community itself boasts proximity to a myriad of conveniences, from fitness centers to bustling malls, enticing restaurants, and vibrant shops. Your every need is within reach, promising a lifestyle of convenience and leisure. Seize the opportunity to witness this gem firsthand; arrange a showing and step into a stress-free, blissful life. Don't miss the chance to make this haven your own, where affordability meets comfort, and the vibrant Florida lifestyle awaits.

  18. 2024-04-17
    price $60,000 1217-char remark
    Show marketing remark (1217 chars)

    Step into the epitome of serene, easy living with this charming mobile home nestled within the exclusive Midway community. Offering a tranquil haven for those aged 55 and above, this delightful 1 bed, 1 bath unit invites you to embrace the quintessential Florida lifestyle at an affordable price point. Immaculately maintained and radiating warmth, this home exudes a sense of care and attention to detail. Impeccably clean and well-cared-for, it stands as a testament to comfort and quality living. Imagine stepping into a space where every corner whispers of relaxation and ease, where the worries of monthly maintenance fade away into a remarkably low monthly cost of just $176—a true testament to the meaning of affordability. The Midway community itself boasts proximity to a myriad of conveniences, from fitness centers to bustling malls, enticing restaurants, and vibrant shops. Your every need is within reach, promising a lifestyle of convenience and leisure. Seize the opportunity to witness this gem firsthand; arrange a showing and step into a stress-free, blissful life. Don't miss the chance to make this haven your own, where affordability meets comfort, and the vibrant Florida lifestyle awaits.

  19. 2024-02-06
    price $67,500 1217-char remark
    Show marketing remark (1217 chars)

    Step into the epitome of serene, easy living with this charming mobile home nestled within the exclusive Midway community. Offering a tranquil haven for those aged 55 and above, this delightful 1 bed, 1 bath unit invites you to embrace the quintessential Florida lifestyle at an affordable price point. Immaculately maintained and radiating warmth, this home exudes a sense of care and attention to detail. Impeccably clean and well-cared-for, it stands as a testament to comfort and quality living. Imagine stepping into a space where every corner whispers of relaxation and ease, where the worries of monthly maintenance fade away into a remarkably low monthly cost of just $176—a true testament to the meaning of affordability. The Midway community itself boasts proximity to a myriad of conveniences, from fitness centers to bustling malls, enticing restaurants, and vibrant shops. Your every need is within reach, promising a lifestyle of convenience and leisure. Seize the opportunity to witness this gem firsthand; arrange a showing and step into a stress-free, blissful life. Don't miss the chance to make this haven your own, where affordability meets comfort, and the vibrant Florida lifestyle awaits.

  20. 2024-01-02
    price $70,000 1217-char remark
    Show marketing remark (1217 chars)

    Step into the epitome of serene, easy living with this charming mobile home nestled within the exclusive Midway community. Offering a tranquil haven for those aged 55 and above, this delightful 1 bed, 1 bath unit invites you to embrace the quintessential Florida lifestyle at an affordable price point. Immaculately maintained and radiating warmth, this home exudes a sense of care and attention to detail. Impeccably clean and well-cared-for, it stands as a testament to comfort and quality living. Imagine stepping into a space where every corner whispers of relaxation and ease, where the worries of monthly maintenance fade away into a remarkably low monthly cost of just $176—a true testament to the meaning of affordability. The Midway community itself boasts proximity to a myriad of conveniences, from fitness centers to bustling malls, enticing restaurants, and vibrant shops. Your every need is within reach, promising a lifestyle of convenience and leisure. Seize the opportunity to witness this gem firsthand; arrange a showing and step into a stress-free, blissful life. Don't miss the chance to make this haven your own, where affordability meets comfort, and the vibrant Florida lifestyle awaits.

  21. 2023-12-07
    listed $75,000 Active 1217-char remark
    Show marketing remark (1217 chars)

    Step into the epitome of serene, easy living with this charming mobile home nestled within the exclusive Midway community. Offering a tranquil haven for those aged 55 and above, this delightful 1 bed, 1 bath unit invites you to embrace the quintessential Florida lifestyle at an affordable price point. Immaculately maintained and radiating warmth, this home exudes a sense of care and attention to detail. Impeccably clean and well-cared-for, it stands as a testament to comfort and quality living. Imagine stepping into a space where every corner whispers of relaxation and ease, where the worries of monthly maintenance fade away into a remarkably low monthly cost of just $176—a true testament to the meaning of affordability. The Midway community itself boasts proximity to a myriad of conveniences, from fitness centers to bustling malls, enticing restaurants, and vibrant shops. Your every need is within reach, promising a lifestyle of convenience and leisure. Seize the opportunity to witness this gem firsthand; arrange a showing and step into a stress-free, blissful life. Don't miss the chance to make this haven your own, where affordability meets comfort, and the vibrant Florida lifestyle awaits.

  22. 2006-06-01
    soldstatus $30,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$118 · $10/mo
Projected year-2 tax
$414 · $35/mo
Expected delta
+$296/yr (+$25/mo · 251.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,351
− Mortgage interest
−$2,795
− Property taxes
−$118
− Insurance
−$250
− Repairs & maintenance
−$1,468
− Management
−$1,468
− HOA
−$2,304
− Depreciation
−$1,452
Taxable income
$8,497
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,039
After-tax cash flow
$6,646/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Pinellas
NCES district ID
1201560
Math proficiency
51% ▼ -5.00%
Reading proficiency
51% ▼ -3.00%
Median HH income
$46,270
Composite
43.27/100
National rank
#3046
State rank
#31 of 73 in FL

Livability — Largo

Score
82/100
State rank
#82
US rank
#1240

Category grades

Amenities F Commute A+ Cost of living A+ Crime C Employment D+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Largo, FL
County
Pinellas County · 939,478 people
City population
106,311
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
16,807
Household income
$65,355
Rent vs Own
17.1% rent · 82.9% own
Severe rent burden
261.0

Population outlook (Pinellas County) Hauer SSP2

Today (2025)
1,027,532 people
By 2030
1,063,586 · +3.5%
By 2040
1,125,020 · +9.5%
By 2050
1,168,637 · +13.7%
By 2075
1,265,188 · +23.1%
By 2100
1,260,357 · +22.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 15% Two or more races 11% Black 9% Asian 2%
Hispanic origin (detail)
Puerto Rican 3% Cuban 6%
Common ancestry
Romanian 3% Italian 3% Lithuanian 3%
Foreign-born
13% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 10% Vietnamese 1% French/Haitian/Cajun 1%

Political lean MEDSL · Pinellas

2024 margin
Lean R (+5.2) · D 46.9% · R 52.1%
2008→2024 swing
-13.5pp toward R · 2008: 8.3pp · 2024: -5.2pp
All cycles
2024: R+5.2 2020: D+0.2 2016: R+1.1 2012: D+5.6 2008: D+8.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -320.64%
Current HPI
369.3008
Rent YoY
▲ 1.38%
Metro
Tampa-St. Petersburg-Clearwater, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+66.3% since first listed
10 events — show timeline
  • 2026-03-14 Price Changed $49,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-30 Price Changed $55,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-18 Listed $59,900 Stellar MLS as Distributed by MLS Grid
  • 2024-06-05 Sold (MLS) $50,000 Stellar MLS as Distributed by MLS Grid
  • 2024-05-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-04-17 Price Changed $60,000 Stellar MLS as Distributed by MLS Grid
  • 2024-02-06 Price Changed $67,500 Stellar MLS as Distributed by MLS Grid
  • 2024-01-02 Price Changed $70,000 Stellar MLS as Distributed by MLS Grid
  • 2023-12-07 Listed $75,000 Stellar MLS as Distributed by MLS Grid
  • 2006-06-01 Sold (Public Records) $30,000 Public Records

Property tax history

-6.1%/yr

Latest (2025): $118 · -77.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…