CashFlowRE
Sign in Sign up
7519 Harbor View Way
B Composite 70.35
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 +6.6/15.0
  • Livability +4.4/5.0
  • Schools +4.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$845,000

7519 Harbor View Way · Seminole, FL 33776
5 bd · 3.0 ba · 2,566 sqft · SingleFamily public records · 27 Days on market
Built 1986 7,462 sqft lot Est $829k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Immaculate move in ready family home. This large 5 bedroom home is located in highly desirable 'Crossing at the Narrows', a quiet wooded street only minutes walk to the beach. You will fall in love when you enter the home into the formal living room with vaulted ceilings and wood burning fireplace. Continue through into the newly renovated kitchen, with granite countertops and backsplash, wood cabinets with crown moulding, and recessed lighting. The kitchen opens through to the family room with knotted pine walls; overlooking the pool area with brick pavers and built in fire pit. The solar heated pool features a spa jet ledge and a pool sweep. The prvate yard also features a hot tub and storage shed. The ground floor features 3 of the 5 bedrooms, with one being used as an office. Continue upstairs to a large guest suite with en-suite bathroom, and then on to the Master Suite. This large bedroom features TWO walk in closets and a large bathroom with walk-in shower and Jacuzzi tub. This home shows pride of ownership with recent upgrades including - New A/C (d/s March 2012, u/s June 2011), New Roof in September 2010, New Paint Fall 2010, and a new water softener in March 2012. Put this home at the top of your list - you wont be dissapointed.

Key facts

  • Brick fireplace
  • Cozy family room
  • Two primary suites

Tags

TWO PRIMARY SUITESBRICK FIREPLACECOZY FAMILY ROOMABUNDANT WOOD CABINETRYHOME OFFICETASTEFULLY UPDATED BATHROOMS

Property features AI

Finance

  • Other: Zoned RPD-5
  • Financial info: Lease restrictions apply
  • HOA & community: Pets allowed

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Private sewer; Sewer connected; Water connected; Electricity connected; Cable available; Phone available
  • Home design: Single family residence; Residential property; Two stories; Faces west; Homesteaded
  • Construction: Frame construction; Shingle roof; Block foundation; Built on two levels
  • Exterior features: Lighting; Screen-enclosed in-ground spa/pool; Private pool

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: 5 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Dry bar; Solid wood cabinets; Walk-in closets; Fireplace in family room
  • Laundry & utility: Laundry room

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 5-bed/3.0-bath single-family listed at $845k.

Deal economics

  • At list price, monthly cash flow is $5k ($58k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($13k rent vs $845k).
  • Recommended offer: $832k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.7% vs local median 3.8% in Seminole — 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 88/100 on livability (#5 in FL, #174 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
  • 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: 146 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $6k of loan paydown is wiped out by about $25k 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 + 3.0% rent growth), your $237k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($832k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 14y 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.
  • Current owner paid $325k; list at $845k implies a 160% gain — meaningful room to come down on a strong offer.

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 8→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $832,325 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.55%
Cap rate
13.74%
Cash-on-cash
26.61%
DSCR
2.18
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$828,818
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13780 76th Ave 0.13mi 4/3.5 (-1) 2,692 (+5%) 6mo $915,000 $340 74
13781 74th Ave 0.12mi 4/2.5 (-1) 2,299 (-10%) 1mo $750,000 $326 69
7692 132nd Way 0.54mi 5/3.0 2,681 (+4%) 2mo $755,000 $282 66
7796 132nd Way 0.56mi 5/3.0 2,622 (+2%) 7mo $812,000 $310 64
13800 77th Ave 0.16mi 4/3.5 (-1) 2,908 (+13%) 5mo $940,000 $323 59
14359 82nd Ter 0.58mi 4/2.5 (-1) 2,510 (-2%) 6mo $720,000 $287 58
14265 85th Ave 0.69mi 4/3.0 (-1) 2,540 (-1%) 5mo $745,000 $293 57
8310 140th St 0.50mi 4/3.0 (-1) 2,409 (-6%) 6mo $845,000 $351 56
13764 86th Ave 0.67mi 4/3.0 (-1) 2,420 (-6%) 1mo $570,000 $236 53
14254 84th Ter 0.66mi 6/4.0 (+1) 2,783 (+8%) 1mo $870,000 $313 45
14161 83rd Pl 0.56mi 4/3.0 (-1) 2,236 (-13%) 5mo $835,000 $373 44
13564 Oak Run Ct 0.42mi 4/2.0 (-1) 2,214 (-14%) 6mo $825,000 $373 43

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.8%
Equity multiple
1.72×
Total profit
$170,082
Equity at exit
$125,992
10-year hold
IRR
26.2%
Equity multiple
3.30×
Total profit
$543,428
Equity at exit
$73,060

Cash invested: $236,600 (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 33776

Active inventory
146
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$13,088 medium interval (Pro) →
Mortgage (P&I)
$4,431
Tax from tax record
$310 /mo · $3,715/yr
Insurance
$352
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,749
Net cashflow
$4,820

Break-even live

Break-even rent $6,987
Max offer price $845,000
Occupancy floor 58%

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
$211,250
Closing costs
$25,350
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7672 140th St Unit NA Seminole, FL 4.0 3.5 2840 $4,700 $1.65 4d 1 0.16mi
14323 83rd Pl N Unit 1471180P Seminole, FL 4.0 3.0 2895 $13,452 $4.65 21d 1 0.67mi
19138 Whispering Pines Dr Indian Shores, FL 4.0 3.0 2424 $8,000 $3.30 24d 1 0.74mi
17810 Lee Ave Redington Shores, FL 4.0 4.0 3160 $18,000 $5.70 24d 1 0.91mi
19505 Gulf Blvd #304 Indian Shores, FL 4.0 2.5 2388 $15,000 $6.28 4d 1 1.10mi
140 174th Ave E Unit A Redington Shores, FL 4.0 3.0 2394 $3,900 $1.63 7d 1 1.27mi

Listing history 31 events

  1. 2026-06-18
    days on market $845,000 Active 27 DOM
  2. 2026-06-17
    days on market $845,000 Active 26 DOM
  3. 2026-06-16
    days on market $845,000 Active 25 DOM
  4. 2026-06-15
    days on market $845,000 Active 24 DOM
  5. 2026-06-13
    days on market $845,000 Active 22 DOM
  6. 2026-06-09
    days on market $845,000 Active 18 DOM
  7. 2026-06-08
    days on market $845,000 Active 17 DOM
  8. 2026-06-07
    days on market $845,000 Active 16 DOM
  9. 2026-06-04
    days on market $845,000 Active 13 DOM
  10. 2026-06-03
    days on market $845,000 Active 12 DOM
  11. 2026-06-02
    days on market $845,000 Active 11 DOM
  12. 2026-06-01
    days on market $845,000 Active 10 DOM
  13. 2026-05-31
    days on market $845,000 Active 9 DOM
  14. 2026-05-22
    listed $845,000 Active
  15. 2025-05-09
    status Active
  16. 2025-05-09
    price $859,000
  17. 2025-03-15
    status Active
  18. 2025-03-14
    historical
  19. 2025-01-09
    price $863,900
  20. 2024-11-14
    status Active
  21. 2024-11-13
    price $870,000
  22. 2024-09-14
    listed $880,000 Active
  23. 2012-10-09
    soldstatus $325,000
  24. 2012-10-01
    soldstatus $325,000 1258-char remark
    Show marketing remark (1258 chars)

    Immaculate move in ready family home. This large 5 bedroom home is located in highly desirable 'Crossing at the Narrows', a quiet wooded street only minutes walk to the beach. You will fall in love when you enter the home into the formal living room with vaulted ceilings and wood burning fireplace. Continue through into the newly renovated kitchen, with granite countertops and backsplash, wood cabinets with crown moulding, and recessed lighting. The kitchen opens through to the family room with knotted pine walls; overlooking the pool area with brick pavers and built in fire pit. The solar heated pool features a spa jet ledge and a pool sweep. The prvate yard also features a hot tub and storage shed. The ground floor features 3 of the 5 bedrooms, with one being used as an office. Continue upstairs to a large guest suite with en-suite bathroom, and then on to the Master Suite. This large bedroom features TWO walk in closets and a large bathroom with walk-in shower and Jacuzzi tub. This home shows pride of ownership with recent upgrades including - New A/C (d/s March 2012, u/s June 2011), New Roof in September 2010, New Paint Fall 2010, and a new water softener in March 2012. Put this home at the top of your list - you wont be dissapointed.

  25. 2012-07-03
    listed $369,000 1258-char remark
    Show marketing remark (1258 chars)

    Immaculate move in ready family home. This large 5 bedroom home is located in highly desirable 'Crossing at the Narrows', a quiet wooded street only minutes walk to the beach. You will fall in love when you enter the home into the formal living room with vaulted ceilings and wood burning fireplace. Continue through into the newly renovated kitchen, with granite countertops and backsplash, wood cabinets with crown moulding, and recessed lighting. The kitchen opens through to the family room with knotted pine walls; overlooking the pool area with brick pavers and built in fire pit. The solar heated pool features a spa jet ledge and a pool sweep. The prvate yard also features a hot tub and storage shed. The ground floor features 3 of the 5 bedrooms, with one being used as an office. Continue upstairs to a large guest suite with en-suite bathroom, and then on to the Master Suite. This large bedroom features TWO walk in closets and a large bathroom with walk-in shower and Jacuzzi tub. This home shows pride of ownership with recent upgrades including - New A/C (d/s March 2012, u/s June 2011), New Roof in September 2010, New Paint Fall 2010, and a new water softener in March 2012. Put this home at the top of your list - you wont be dissapointed.

  26. 1996-07-29
    soldstatus $134,000
  27. 1991-12-17
    soldstatus $130,000
  28. 1989-08-29
    soldstatus $128,000
  29. 1989-03-01
    soldstatus $83,800
  30. 1988-05-09
    soldstatus $118,800
  31. 1987-02-18
    soldstatus $139,500

ⓘ 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
$3,715 · $310/mo
Projected year-2 tax
$7,014 · $584/mo
Expected delta
+$3,298/yr (+$275/mo · 88.8%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 8 d/yr ≥107°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 · 2 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
$157,060
− Mortgage interest
−$47,333
− Property taxes
−$3,715
− Insurance
−$9,344
− Repairs & maintenance
−$12,565
− Management
−$12,565
− Depreciation
−$24,582
Taxable income
$46,957
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$11,270
After-tax cash flow
$46,574/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 — Seminole

Score
88/100
State rank
#5
US rank
#174

Category grades

Amenities A- Commute A+ Cost of living A- Crime B Employment B Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
42,315
Population (ZIP)
12,711

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 7% Two or more races 7% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
89% English-only · Other Indo-European 4% Russian/Polish/Slavic 3% Spanish 2%

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
▼ -455.42%
Current HPI
337.3149
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+505.7% since first listed
18 events — show timeline
  • 2026-05-22 Listed $845,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-09 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-05-09 Price Changed $859,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-15 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-03-14 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-01-09 Price Changed $863,900 Stellar MLS as Distributed by MLS Grid
  • 2024-11-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-11-13 Price Changed $870,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-14 Listed $880,000 Stellar MLS as Distributed by MLS Grid
  • 2012-10-09 Sold (Public Records) $325,000 Public Records
  • 2012-10-01 Sold (MLS) $325,000 Stellar MLS as Distributed by MLS Grid
  • 2012-07-03 Listed $369,000 Stellar MLS as Distributed by MLS Grid
  • 1996-07-29 Sold (Public Records) $134,000 Public Records
  • 1991-12-17 Sold (Public Records) $130,000 Public Records
  • 1989-08-29 Sold (Public Records) $128,000 Public Records
  • 1989-03-01 Sold (Public Records) $83,800 Public Records
  • 1988-05-09 Sold (Public Records) $118,800 Public Records
  • 1987-02-18 Sold (Public Records) $139,500 Public Records

Property tax history

-0.6%/yr

Latest (2025): $3,715 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…