Duplex
1208 17th St N · St. Petersburg, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 25 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- 7.9%
- Equity multiple
- 1.30×
- Total profit
- $33,831
- Equity at exit
- $59,626
- 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
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
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)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 3 | 2 | $5,620 |
| #1 | 3 | 2 | $2,810 |
| #2 | 3 | 2 | $2,810 |
| 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
-
2026-06-19price $399,900 Active 139 DOM
-
2026-06-18days on market $409,900 Active 139 DOM
-
2026-06-17days on market $409,900 Active 138 DOM
-
2026-06-16days on market $409,900 Active 137 DOM
-
2026-06-15days on market $409,900 Active 136 DOM
-
2026-06-13days on market $409,900 Active 134 DOM
-
2026-06-09days on market $409,900 Active 130 DOM
-
2026-06-08days on market $409,900 Active 129 DOM
-
2026-06-07days on market $409,900 Active 128 DOM
-
2026-06-04days on market $409,900 Active 125 DOM
-
2026-06-03days on market $409,900 Active 124 DOM
-
2026-06-01days on market $409,900 Active 122 DOM
-
2026-05-31days on market $409,900 Active 121 DOM
-
2026-05-14price $409,900
-
2026-05-07status Active
-
2026-04-09status Pending
-
2026-03-04price $419,900
-
2026-01-28price $424,900
-
2026-01-28price $425,000
-
2026-01-14price $439,000
-
2026-01-02$450,000 Active
-
2014-01-22soldstatus $50,000
-
2014-01-17soldstatus $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.
-
2013-11-18$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.
-
2006-11-02$150,000
-
2003-07-17soldstatus $86,500
-
2000-07-05soldstatus $60,300
-
1984-11-01soldstatus $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
- 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
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+1705.7% since first listed15 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%/yrLatest (2025): $5,101 · +16.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…