CashFlowRE
Sign in Sign up
1208 17th St N Duplex
B- Composite 68.55
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
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$399,900

1208 17th St N · St. Petersburg, FL 33713
6 bd · 2.0 ba · 1,207 sqft · MultiFamily public records · 139 Days on market
Built 1935 6,425 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

2 Story Duplex in great rental area. 2 bedroom unit upstairs rents for $675. with annual lease. 1 bedroom unit downstairs rents for $500 mo. The property is priced to sell. It needs work. Being sold as is with right to inspect.

Key facts

  • High demand location
  • Convenient access
  • Separate entrances

Tags

INCOME PRODUCING PROPERTYSTRONG RENTAL POTENTIALSEPARATE ENTRANCESFUNCTIONAL FLOOR PLANSCONVENIENT ACCESSHIGH DEMAND LOCATION

Property features AI

Finance

  • Other: Property subtype: duplex; Zoned residential
  • Financial info: Annual net income reported: $15,655.40; Tenant responsible for electricity
  • HOA & community: No HOA

Exterior

  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Residential income property (duplex); Single building containing both units; Total living area about 1,207 sq ft (per public records)
  • Construction: Stucco and frame construction; Shingle roof; Slab foundation; Built on approximately 0.14 acre lot
  • Exterior features: Fenced lot; Asphalt road access

Interior

  • Kitchen: Appliances not listed
  • Bedrooms: Total of 3 bedrooms; Unit mix: one 1-bedroom unit and one 2-bedroom unit
  • Bathrooms: Each unit has 1 bathroom
  • Heating & cooling: Central heating; Ductless heating option; Central air conditioning; Wall/window air conditioning units
  • Interior features: Living room and dining room combined
  • Laundry & utility: Dedicated 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 2 × 3-bed/2.0-bath units multifamily listed at $400k.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive. Per door: $875/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $400k).
  • Recommended offer: $352k (12.0% 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 flat; 307 active listings in the ZIP; 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).
  • At $5,619/mo this rent would consume 90% of the median local household income ($75k/yr) (locally 1076% 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 $3k of loan paydown is wiped out by about $12k 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 + 0.7% rent growth), your $112k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 139 days — a 12% lower offer ($352k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y ago; this cycle's ask has dropped $50k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $400k implies a 700% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — 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 $351,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 139 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.41%
Cap rate
11.54%
Cash-on-cash
18.76%
DSCR
1.83
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.67% rent growth · sell at horizon

5-year hold
IRR
7.9%
Equity multiple
1.30×
Total profit
$33,831
Equity at exit
$59,626
10-year hold
IRR
15.1%
Equity multiple
2.10×
Total profit
$122,733
Equity at exit
$34,576

Cash invested: $111,972 (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 33713

Rents YoY
0.7%
Active inventory
307
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$5,619 high interval (Pro) →
Mortgage (P&I)
$2,097
Tax from tax record
$425 /mo · $5,101/yr
Insurance
$167
HOA
$0
Vacancy / Maint / Mgmt
$1,180
Net cashflow
$1,750

Break-even live

Break-even rent $3,404
Max offer price $399,900
Occupancy floor 64%

Sensitivity live

Price -10% $1,977 -5% $1,863 +0% $1,750 +5% $1,637 +10% $1,524
Rent -10% $1,306 -5% $1,528 +0% $1,750 +5% $1,972 +10% $2,194
Rate -1.0pp $1,952 -0.5pp $1,852 base $1,750 +0.5pp $1,647 +1.0pp $1,541

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $5,619

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
$99,975
Closing costs
$11,997
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.

Listing history 28 events

  1. 2026-06-19
    price $399,900 Active 139 DOM
  2. 2026-06-18
    days on market $409,900 Active 139 DOM
  3. 2026-06-17
    days on market $409,900 Active 138 DOM
  4. 2026-06-16
    days on market $409,900 Active 137 DOM
  5. 2026-06-15
    days on market $409,900 Active 136 DOM
  6. 2026-06-13
    days on market $409,900 Active 134 DOM
  7. 2026-06-09
    days on market $409,900 Active 130 DOM
  8. 2026-06-08
    days on market $409,900 Active 129 DOM
  9. 2026-06-07
    days on market $409,900 Active 128 DOM
  10. 2026-06-04
    days on market $409,900 Active 125 DOM
  11. 2026-06-03
    days on market $409,900 Active 124 DOM
  12. 2026-06-01
    days on market $409,900 Active 122 DOM
  13. 2026-05-31
    days on market $409,900 Active 121 DOM
  14. 2026-05-14
    price $409,900
  15. 2026-05-07
    status Active
  16. 2026-04-09
    status Pending
  17. 2026-03-04
    price $419,900
  18. 2026-01-28
    price $424,900
  19. 2026-01-28
    price $425,000
  20. 2026-01-14
    price $439,000
  21. 2026-01-02
    listed $450,000 Active
  22. 2014-01-22
    soldstatus $50,000
  23. 2014-01-17
    soldstatus $50,000 227-char remark
    Show marketing remark (227 chars)

    2 Story Duplex in great rental area. 2 bedroom unit upstairs rents for $675. with annual lease. 1 bedroom unit downstairs rents for $500 mo. The property is priced to sell. It needs work. Being sold as is with right to inspect.

  24. 2013-11-18
    listed $60,000 227-char remark
    Show marketing remark (227 chars)

    2 Story Duplex in great rental area. 2 bedroom unit upstairs rents for $675. with annual lease. 1 bedroom unit downstairs rents for $500 mo. The property is priced to sell. It needs work. Being sold as is with right to inspect.

  25. 2006-11-02
    listed $150,000
  26. 2003-07-17
    soldstatus $86,500
  27. 2000-07-05
    soldstatus $60,300
  28. 1984-11-01
    soldstatus $22,700

ⓘ 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
$5,101 · $425/mo
Projected year-2 tax
$5,101 · $425/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$67,428
− Mortgage interest
−$22,401
− Property taxes
−$5,101
− Insurance
−$2,000
− Repairs & maintenance
−$5,394
− Management
−$5,394
− Depreciation
−$11,633
Taxable income
$15,504
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,721
After-tax cash flow
$17,281/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)
31,729
Household income
$74,707
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
1076.0

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 (71%)
Race & ethnicity
White 71% Hispanic / Latino 13% Two or more races 9% Black 7% Asian 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2% Cuban 3%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
12% · Canada, Vietnam
Languages at home
84% English-only · Spanish 9% Other Asian/Pacific 2% Vietnamese 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
▼ -439.69%
Current HPI
478.8317
Rent YoY
▲ 0.67%
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

+1705.7% since first listed
15 events — show timeline
  • 2026-05-14 Price Changed $409,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-07 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-04 Price Changed $419,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-28 Price Changed $424,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-28 Price Changed $425,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-14 Price Changed $439,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-02 Listed $450,000 Stellar MLS as Distributed by MLS Grid
  • 2014-01-22 Sold (Public Records) $50,000 Public Records
  • 2014-01-17 Sold (MLS) $50,000 Stellar MLS as Distributed by MLS Grid
  • 2013-11-18 Listed $60,000 Stellar MLS as Distributed by MLS Grid
  • 2006-11-02 Listed $150,000 Stellar MLS as Distributed by MLS Grid
  • 2003-07-17 Sold (Public Records) $86,500 Public Records
  • 2000-07-05 Sold (Public Records) $60,300 Public Records
  • 1984-11-01 Sold (Public Records) $22,700 Public Records

Property tax history

+11.8%/yr

Latest (2025): $5,101 · +16.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…