CashFlowRE
Sign in Sign up
6019 Venetian Blvd NE
B+ Composite 77.03
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • Schools +4.3/10.0
  • Rent growth +3.1/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

6019 Venetian Blvd NE · St. Petersburg, FL 33703
3 bd · 2.0 ba · 1,373 sqft · SingleFamily public records · 17 Days on market
Built 1968 7,292 sqft lot Est $306k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Auction Property. Short Sale. Short sale - Auction Property. This property is scheduled for an upcoming auction event. Please see the auction site for current auction dates. Bids MUST be submitted via Auction.com. The house has water damage from Hurricane Helene and has been remediated. Super priced for land value only. Solid Block Construction with a Pool, 3 Bedroom, 2 Bath home with a 2 Car Garage. This home is perfect for rehabbing or tear down and rebuild! Located on a beautiful street in the popular Shore Acres Neighborhood. So close to downtown happenings, shopping, and restaurants. * * * The sale will be subject to a 5% buyer’s premium pursuant to the Auction Terms and Condit

Key facts

  • Pool
  • 7,292 sq ft lot
  • 2 garage spots

Tags

SOLID BLOCK CONSTRUCTIONPOOLSHORE ACRES NEIGHBORHOOD

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 3-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $663 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $250k).
  • Recommended offer: $246k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.5% vs local median 2.6% in St. Petersburg — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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 (+2.2%/yr); 451 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).
  • At $3,662/mo this rent would consume 46% of the median local household income ($95k/yr) (locally 509% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 20y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $246,250 (1.5% below list)

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.46%
Cap rate
11.52%
Cash-on-cash
18.67%
DSCR
1.83
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$306,179
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6001 19th St NE 0.12mi 3/2.0 1,432 (+4%) 4mo $529,000 $369 84
5523 18th St NE 0.30mi 3/2.0 1,384 (+1%) 9mo $527,000 $381 77
5428 Denver St NE 0.32mi 2/2.0 (-1) 1,372 (-0%) 6mo $261,000 $190 74
6000 19th St NE 0.15mi 3/2.0 1,556 (+13%) 2mo $525,000 $337 69
1850 Oregon Ave NE 0.41mi 3/2.0 1,276 (-7%) 9mo $190,000 $149 62
5730 16th Ln NE 0.34mi 3/2.0 1,190 (-13%) 2mo $462,000 $388 60
6034 Bayou Grande Blvd NE 0.04mi 2/1.0 (-1) 1,209 (-12%) 11mo $270,000 $223 60
1798 New Hampshire Ave NE 0.60mi 4/2.0 (+1) 1,296 (-6%) 3mo $187,000 $144 55
1834 New Hampshire Ave NE 0.62mi 3/2.0 1,195 (-13%) 2mo $205,000 $172 48
1875 Mississippi Ave NE 0.75mi 3/2.0 1,264 (-8%) 6mo $162,500 $129 47
1899 Shore Acres Blvd NE 0.66mi 3/2.0 1,560 (+14%) 0mo $575,000 $369 46
1878 New Hampshire Ave NE 0.63mi 3/1.5 1,168 (-15%) 10mo $185,000 $158 35

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 · 2.21% rent growth · sell at horizon

5-year hold
IRR
-0.3%
Equity multiple
0.99×
Total profit
$-828
Equity at exit
$37,276
10-year hold
IRR
8.5%
Equity multiple
1.62×
Total profit
$43,441
Equity at exit
$21,615

Cash invested: $70,000 (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 33703

Rents YoY
2.2%
Active inventory
451
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$3,662 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$389 /mo · $4,666/yr
Insurance
$104
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$769
Net cashflow
$663

Break-even live

Break-even rent $2,823
Max offer price $250,000
Occupancy floor 77%

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
$62,500
Closing costs
$7,500
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.

Rent comps 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6060 Denver St NE Saint Petersburg, FL 3.0 2.0 1523 $3,950 $2.59 4d 1 0.06mi
5923 19th St NE Saint Petersburg, FL 3.0 2.0 1336 $3,500 $2.62 4d 1 0.14mi
5840 Tanglewood Dr NE Saint Petersburg, FL 4.0 3.0 1680 $3,150 $1.88 4d 1 0.15mi
6016 18th St NE Saint Petersburg, FL 4.0 2.0 1692 $3,900 $2.30 4d 1 0.20mi
1733 Bayou Grande Blvd NE Saint Petersburg, FL 2.0 1.0 1735 $4,750 $2.74 24d 1 0.24mi
1739 Bayou Grande Blvd NE St Petersburg, FL 3.0 2.0 1658 $5,500 $3.32 4d 1 0.25mi
5510 Bayou Grande Blvd NE Saint Petersburg, FL 3.0 2.0 1232 $2,750 $2.23 16d 1 0.26mi
5541 Bayou Grande Blvd NE Saint Petersburg, FL 3.0 2.0 1532 $5,000 $3.26 4d 1 0.28mi
5541 Bayou Grande Blvd NE Saint Petersburg, FL 3.0 2.0 1532 $5,000 $3.26 2d 1 0.28mi
1640 Cape Hope Ave NE #4 Saint Petersburg, FL 4.0 3.0 1610 $3,400 $2.11 24d 1 0.48mi
1885 Shore Acres Blvd NE Saint Petersburg, FL 3.0 2.0 1040 $2,498 $2.40 14d 1 0.65mi
1867 Michigan Ave NE Saint Petersburg, FL 2.0 1.0 1044 $2,349 $2.25 4d 1 0.79mi
4560 Overlook Dr NE #167 Saint Petersburg, FL 2.0 1.5 1015 $2,050 $2.02 24d 1 1.01mi
4480 Overlook Dr NE #17 Saint Petersburg, FL 2.0 2.0 1145 $2,250 $1.97 20d 1 1.05mi
4227 Helena St NE Saint Petersburg, FL 2.0 1.0 1134 $3,200 $2.82 4d 1 1.13mi
4165 13th Ln NE Saint Petersburg, FL 2.0 2.0 1438 $4,700 $3.27 4d 1 1.18mi
4095 14th St NE Saint Petersburg, FL 2.0 2.0 1791 $3,795 $2.12 4d 1 1.20mi
517 Hampton Ave NE St Petersburg, FL 3.0 2.0 896 $2,950 $3.29 24d 1 1.21mi
5516 Pine Cir NE Saint Petersburg, FL 3.0 1.0 1205 $2,500 $2.07 4d 1 1.27mi
4026 Indianapolis St NE Saint Petersburg, FL 3.0 2.0 1364 $3,200 $2.35 4d 1 1.28mi
525 Moreno Cir NE Saint Petersburg, FL 3.0 2.0 1587 $3,500 $2.21 14d 1 1.28mi
4036 Overlook Dr NE Saint Petersburg, FL 3.0 2.0 1412 $2,645 $1.87 14d 1 1.29mi
4011 Helena St NE St Petersburg, FL 3.0 1.5 1005 $2,500 $2.49 24d 1 1.30mi
617 Segovia Ct NE Saint Petersburg, FL 2.0 2.5 1420 $2,950 $2.08 24d 1 1.32mi
1070 Sanabel Ct NE Saint Petersburg, FL 3.0 3.0 1804 $4,500 $2.49 24d 1 1.35mi
3901 Helena St NE Saint Petersburg, FL 3.0 2.0 1195 $2,590 $2.17 14d 1 1.38mi
4843 Napoli Ct NE Saint Petersburg, FL 2.0 2.5 1210 $3,200 $2.64 4d 1 1.39mi
1524 Arizona Ave NE Saint Petersburg, FL 3.0 2.0 1092 $2,800 $2.56 4d 1 1.42mi
3727 Overlook Dr NE Saint Petersburg, FL 3.0 2.0 1124 $2,750 $2.45 24d 1 1.48mi
4920 Locust St NE St. Petersburg, FL 2.0 2.0 1035 $1,825 $1.76 24d 1 1.48mi

Listing history 23 events

  1. 2026-03-06
    status Pending
  2. 2026-02-18
    status Active
  3. 2026-02-17
    listed $250,000 Active
  4. 2024-07-15
    soldstatus $550,000
  5. 2024-06-11
    historical
  6. 2024-04-13
    price $535,000
  7. 2024-04-03
    price $550,000
  8. 2023-12-11
    listed $600,000 Active
  9. 2023-11-29
    listed $600,000 Active
  10. 2015-10-19
    soldstatus $302,000
  11. 2015-10-16
    soldstatus $302,000 Sold
  12. 2015-08-31
    historical Contingent - Inspections
  13. 2015-08-20
    listed $299,000 Active
  14. 2012-04-12
    soldstatus $135,500
  15. 2012-04-04
    soldstatus $135,500
  16. 2011-09-10
    listed $129,900
  17. 2009-10-10
    listed $155,000
  18. 2006-07-06
    soldstatus $275,000
  19. 2006-06-15
    soldstatus $275,000
  20. 2006-04-01
    listed $274,500
  21. 1999-04-05
    soldstatus $113,900
  22. 1985-05-01
    soldstatus $79,900
  23. 1983-04-01
    soldstatus $64,000

ⓘ 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
$4,666 · $389/mo
Projected year-2 tax
$4,666 · $389/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 28 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
$43,948
− Mortgage interest
−$14,004
− Property taxes
−$4,666
− Insurance
−$6,368
− Repairs & maintenance
−$3,516
− Management
−$3,516
− Depreciation
−$7,273
Taxable income
$4,605
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,105
After-tax cash flow
$6,847/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 — St. Petersburg

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Petersburg, FL
County
Pinellas County · 939,478 people
City population
249,151
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
25,264
Household income
$95,224
Rent vs Own
19.1% rent · 80.9% own
Severe rent burden
509.0

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 (76%)
Race & ethnicity
White 76% Hispanic / Latino 10% Two or more races 10% Black 5% Asian 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 2%
Common ancestry
Lithuanian 4% Romanian 3% Italian 2%
Foreign-born
9% · Canada, Vietnam
Languages at home
87% English-only · Spanish 6% Russian/Polish/Slavic 2% Other Indo-European 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
▼ -617.95%
Current HPI
352.2886
Rent YoY
▲ 2.21%
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

+290.6% since first listed
23 events — show timeline
  • 2026-03-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-02-18 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-02-17 Listed $250,000 Stellar MLS as Distributed by MLS Grid
  • 2024-07-15 Sold (Public Records) $550,000 Public Records
  • 2024-06-11 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-04-13 Price Changed $535,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-03 Price Changed $550,000 Stellar MLS as Distributed by MLS Grid
  • 2023-12-11 Listed $600,000 Stellar MLS as Distributed by MLS Grid
  • 2023-11-29 Listed $600,000 Stellar MLS as Distributed by MLS Grid
  • 2015-10-19 Sold (Public Records) $302,000 Public Records
  • 2015-10-16 Sold (MLS) $302,000 Stellar MLS as Distributed by MLS Grid
  • 2015-08-31 Contingent Stellar MLS as Distributed by MLS Grid
  • 2015-08-20 Listed $299,000 Stellar MLS as Distributed by MLS Grid
  • 2012-04-12 Sold (Public Records) $135,500 Public Records
  • 2012-04-04 Sold (MLS) $135,500 Stellar MLS as Distributed by MLS Grid
  • 2011-09-10 Listed $129,900 Stellar MLS as Distributed by MLS Grid
  • 2009-10-10 Listed $155,000 Stellar MLS as Distributed by MLS Grid
  • 2006-07-06 Sold (Public Records) $275,000 Public Records
  • 2006-06-15 Sold (MLS) $275,000 Stellar MLS as Distributed by MLS Grid
  • 2006-04-01 Listed $274,500 Stellar MLS as Distributed by MLS Grid
  • 1999-04-05 Sold (Public Records) $113,900 Public Records
  • 1985-05-01 Sold (Public Records) $79,900 Public Records
  • 1983-04-01 Sold (Public Records) $64,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $4,666 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…