CashFlowRE
Sign in Sign up
1846 2nd Ave N Fourplex
B- Composite 65.09
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 +28.4/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • 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

$750,000

1846 2nd Ave N · St. Petersburg, FL 33713
24 bd · 3.0 ba · 1,988 sqft · MultiFamily public records · 124 Days on market
Built 1921 4,805 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks

Historic Kenwood Quadruplex Investment | Walk to Grand Central & Downtown. Located at 1846 2nd Ave N, St. Petersburg, FL 33713, this rare 1921 Craftsman Quadruplex in highly sought-after Historic Kenwood offers the perfect blend of historic charm and income-producing potential. Featuring 3 one-bedroom/one-bath units and 1 three-bedroom/one-bath unit, totaling 2,622 sq ft, this multi-family property sits on a generous 60x80 lot with a 2-car garage and always, plenty of street parking. Positioned in Flood Zone X (non-evacuation zone) with new impact windows, new premium vinyl siding, and central A/C in all 4 units — no wall or window units, this is a turnkey opportunity with upsid

Key facts

  • Zoned multi-family
  • New impact windows
  • 4,805 sq ft lot

Tags

HISTORIC KENWOOD QUADRUPLEXNEW IMPACT WINDOWSNEW PREMIUM VINYL SIDINGCENTRAL A/C IN ALL UNITSZONED MULTI-FAMILYINDIVIDUALLY METERED FOR GAS

Property features AI

Finance

  • Financial info: Gross income reported: $74,700; Annual net income reported: $57,455; Annual expenses reported: $17,255; Total monthly expenses reported: $1,438; Tenants pay electricity, gas, sewer and trash collection; Pro forma rents indicated: $1,900 for the 3-bed unit; $1,375 for each 1-bed unit
  • HOA & community: No association reported

Exterior

  • Parking: Curb and on-street parking; 2-car attached garage
  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Residential income property (quadruplex); Two levels; Two total buildings on the property
  • Construction: Vinyl siding with frame construction; Shingle roof; Crawlspace foundation; Built/condition details not specified
  • Exterior features: Private mailbox; Corner lot; Located in a historic district; Asphalt and brick road frontage

Interior

  • Kitchen: Range; Refrigerator; Gas water heater
  • Bedrooms: 6 bedrooms total; One 3-bedroom unit and three 1-bedroom units (multi-unit property)
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: Multiple full bathrooms served across units (each listed unit has 1 bathroom)
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Double-pane, insulated and storm windows
  • Laundry & utility: Washer hookup

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 4 × 6-bed/4.0-bath units multifamily listed at $750k.

Deal economics

  • At list price, monthly cash flow is $2k ($29k/yr) — positive. Per door: $605/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $750k).
  • Recommended offer: $660k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% 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.
  • Zoned schools: Woodlawn Elementary School (math 27% / reading 27%, grade F, #1,969 of 2,144 statewide, top 94%, 267 students, 73% FRL); St. Petersburg High School (math 31% / reading 61%, grade D-, #220 of 667 statewide, top 33%, 1,723 students, 39% FRL).
  • Zoned-school proficiency averages 36% at this address vs 51% district-wide (-14 pts) — the specific schools serving this property underperform the Pinellas average; the district grade overstates school quality for this exact location.
  • 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 $9,163/mo this rent would consume 147% 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 $5k of loan paydown is wiped out by about $22k 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 124 days — a 12% lower offer ($660k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $46k; list at $750k implies a 1530% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1921 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $660,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 124 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 1921 — 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
1.22%
Cap rate
10.17%
Cash-on-cash
13.84%
DSCR
1.62
GRM
6.8

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
1.5%
Equity multiple
1.06×
Total profit
$11,643
Equity at exit
$111,827
10-year hold
IRR
8.7%
Equity multiple
1.60×
Total profit
$126,200
Equity at exit
$64,846

Cash invested: $210,000 (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 33713

Rents YoY
0.7%
Active inventory
307
Price-to-rent
27.3×

Monthly cashflow live

Estimated rent
$9,163 medium interval (Pro) →
Mortgage (P&I)
$3,933
Tax from tax record
$571 /mo · $6,855/yr
Insurance
$312
HOA
$0
Vacancy / Maint / Mgmt
$1,924
Net cashflow
$2,422

Break-even live

Break-even rent $6,097
Max offer price $750,000
Occupancy floor 69%

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

UnitsBedsBathsEst. rent
Total (4 units) $9,163

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
$187,500
Closing costs
$22,500
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.

Listing history 15 events

  1. 2026-06-18
    days on market $750,000 Active 124 DOM
  2. 2026-06-17
    days on market $750,000 Active 123 DOM
  3. 2026-06-16
    days on market $750,000 Active 122 DOM
  4. 2026-06-15
    days on market $750,000 Active 121 DOM
  5. 2026-06-13
    days on market $750,000 Active 119 DOM
  6. 2026-06-09
    days on market $750,000 Active 115 DOM
  7. 2026-06-08
    days on market $750,000 Active 114 DOM
  8. 2026-06-07
    days on market $750,000 Active 113 DOM
  9. 2026-06-04
    days on market $750,000 Active 110 DOM
  10. 2026-06-03
    days on market $750,000 Active 109 DOM
  11. 2026-06-01
    days on market $750,000 Active 107 DOM
  12. 2026-05-31
    days on market $750,000 Active 106 DOM
  13. 2026-02-14
    listed $750,000 Active
  14. 1997-07-30
    soldstatus $46,000
  15. 1997-01-23
    soldstatus $34,000

ⓘ 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
$6,855 · $571/mo
Projected year-2 tax
$6,855 · $571/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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 24 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
$109,956
− Mortgage interest
−$42,012
− Property taxes
−$6,855
− Insurance
−$3,750
− Repairs & maintenance
−$8,796
− Management
−$8,796
− Depreciation
−$21,818
Taxable income
$17,929
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,303
After-tax cash flow
$24,761/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

+2105.9% since first listed
3 events — show timeline
  • 2026-02-14 Listed $750,000 Stellar MLS as Distributed by MLS Grid
  • 1997-07-30 Sold (Public Records) $46,000 Public Records
  • 1997-01-23 Sold (Public Records) $34,000 Public Records

Property tax history

+9.8%/yr

Latest (2025): $6,855 · +15.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…