1250 S Pinellas Ave #306 · Tarpon Springs, FL 34689

$89,900

1 bd · 1.0 ba · 669 sqft · Condo public records · 7 Days on market

Built 1974 $460/mo HOA · 32% of rent

---

Why this score? — see what drove the C 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 +20.4/30.0
• 1% rule +10.0/10.0
• ARV discount +7.5/15.0
• DSCR +6.5/10.0
• Schools +4.3/10.0
• Livability +3.4/5.0
• Condition / age +2.5/5.0
• Rent growth +2.2/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Remodeled 1 Bedroom, 1 Bathroom ground floor unit condo.

Key facts

• New walk in shower
• Enclosed sunroom
• Updated kitchen

Tags

• UPDATED KITCHEN
• ENCLOSED SUNROOM
• PRIVATE ACCESS TO SUNROOM
• NEW WALK IN SHOWER
• RESORT STYLE AMENITIES
• HEATED POOL

Property features AI

Finance

• Other: Unit is offered furnished
• Financial info: Monthly condo/HOA fee $460; total annual fees $5,520; Lease restrictions apply
• HOA & community: Monthly condo/association fee of $460 (includes cable TV, pool, insurance, internet, structure and grounds maintenance, pest control, recreational facilities, sewer, trash, water); Association required with approval process; Association name: Toucan Property Management; Community features include clubhouse and pool; Community has deed restrictions and sidewalks; Senior community; Pets allowed (max weight 24 lbs)

Exterior

• Parking: Details not provided
• Utilities: Public water; Public sewer; Cable connected; Electricity connected
• Home design: Condominium; 2-story building; Unit on floor 1; Faces east; Located within city limits; Paved road access
• Construction: Block construction; Membrane and shingle roof; Slab foundation; Building/complex identified as Building 300
• Exterior features: Enclosed patio/porch; Porch; Exterior lighting; Sidewalks; Sliding doors; Tennis courts; Private heated gunite in-ground pool

Interior

• Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator
• Bedrooms: 1 bedroom
• Flooring: Carpet; Ceramic tile; Laminate
• Bathrooms: 1 full bathroom
• Heating & cooling: Central heating; Central air conditioning
• Interior features: Ceiling fans; Thermostat; Window treatments; Blinds; Storage rooms
• Laundry & utility: No in-unit laundry (none listed)

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $90k.

Deal economics

• At list price, monthly cash flow is $117 ($1k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $90k).
• Cap rate 7.9% vs local median 3.3% in Tarpon Springs — 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 68/100 on livability (#502 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A; Watch: employment C-, amenities F, commute F.
• 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: Sunset Hills Elementary School (math 72% / reading 72%, grade A-, #288 of 2,144 statewide, top 15%, 451 students, 52% FRL); Tarpon Springs Middle School (math 59% / reading 61%, grade B, #135 of 571 statewide, top 24%, 644 students, 50% FRL); Tarpon Springs High School (math 30% / reading 47%, grade F, #321 of 667 statewide, top 49%, 1,139 students, 46% FRL) — zoned schools at 49% FRL track the district average.
• Market conditions: Rents soft (-1.2%/yr); 404 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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 $622 of loan paydown is wiped out by about $3k 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

• Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
• 2 sale attempts since 7y 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 $70k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: HOA is 32% of rent.

Recommended offer $89,900

Questions for the listing agent

1. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are A-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?
6. 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.
7. 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.
8. 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: 1.59% ✓
• Cap rate: 7.86%
• Cash-on-cash: 5.58%
• DSCR: 1.25
• GRM: 5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -12.7%
• Equity multiple: 0.56×
• Total profit: $-11,041
• Equity at exit: $13,404

10-year hold

• IRR: -13.1%
• Equity multiple: 0.40×
• Total profit: $-15,158
• Equity at exit: $7,773

Cash invested: $25,172 (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.

Methodology + full state rankings →

ZIP-level market 34689

• Rents YoY: -1.2%
• Active inventory: 404
• Price-to-rent: 5.2×

Monthly cashflow live

• Estimated rent: $1,432 high
• Mortgage (P&I): −$471
• Tax from tax record: −$45 /mo · $544/yr
• Insurance: −$37
• HOA: −$460
• Vacancy / Maint / Mgmt: −$301
• Net cashflow: $117

Break-even live

Break-even rent $1,284

Max offer price $89,900

Occupancy floor 87%

Sensitivity live

Price	-10% $168	-5% $143	+0% $117	+5% $92	+10% $66
Rent	-10% $4	-5% $61	+0% $117	+5% $174	+10% $230
Rate	-1.0pp $162	-0.5pp $140	base $117	+0.5pp $94	+1.0pp $70

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: $22,475
• Closing costs: $2,697
• Reserves months: —
• Total cash needed: —

Rent comps 10 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1250 S Pinellas Ave #504 Tarpon Springs, FL	1.0	1.0	565	$1,099	$1.95	26d	1	0.06mi
812 Bayou Ave Unit B Tarpon Springs, FL	1.0	1.0	675	$1,450	$2.15	26d	1	0.26mi
1185 S Pinellas Ave Tarpon Springs, FL	1.0–3.0	1.0–2.0	1013	$1,572	$1.55	0d	20	0.27mi
101 W Lemon St Apt 3 Tarpon Springs, FL	1.0	1.0	650	$1,350	$2.08	23d	1	0.55mi
101 W Lemon St Unit 4 Tarpon Springs, FL	1.0	1.0	650	$1,450	$2.23	16d	1	0.55mi
101 W Lemon St Tarpon Springs, FL	1.0	1.0	650	$1,450	$2.23	6d	1	0.55mi
105 S Spring Blvd Unit 10 Tarpon Springs, FL	1.0	1.0	700	$1,350	$1.93	26d	1	0.60mi
542 Division St Tarpon Springs, FL	2.0	1.0	629	$1,400	$2.23	13d	1	1.01mi
606 Cross St Tarpon Springs, FL	1.0	1.0	551	$1,450	$2.63	3d	1	1.18mi
825 Cypress St Tarpon Springs, FL	1.0–2.0	1.0	750	$1,284	$1.71	0d	6	1.36mi

HOA detail condo

• Monthly dues: $460 · $5,520/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 13 events

1. 2026-06-02
   statusdays on market $89,900 Pending 7 DOM
2. 2026-06-01
   days on market $89,900 Active 6 DOM
3. 2026-05-31
   days on market $89,900 Active 5 DOM
4. 2026-05-26
   listed $89,900 Active
5. 2019-03-01
   soldstatus $70,000
6. 2019-02-28
   soldstatus $70,000 Sold 56-char remark

   Show marketing remark (56 chars)

   Remodeled 1 Bedroom, 1 Bathroom ground floor unit condo.

7. 2019-02-18
   listed $74,500 56-char remark

   Show marketing remark (56 chars)

   Remodeled 1 Bedroom, 1 Bathroom ground floor unit condo.

8. 2019-02-18
   historical 56-char remark

   Show marketing remark (56 chars)

   Remodeled 1 Bedroom, 1 Bathroom ground floor unit condo.

9. 2016-02-02
   soldstatus $45,500
10. 2000-06-30
    soldstatus $37,000
11. 1991-04-02
    soldstatus $31,500
12. 1990-06-13
    soldstatus $31,500
13. 1987-10-22
    soldstatus $30,600

ⓘ 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: $544 · $45/mo
• Projected year-2 tax: $746 · $62/mo
• Expected delta: +$202/yr (+$17/mo · 37.1%)

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

Taxation est. · year 1

• Rental income: $17,186
• − Mortgage interest: −$5,036
• − Property taxes: −$544
• − Insurance: −$450
• − Repairs & maintenance: −$1,375
• − Management: −$1,375
• − HOA: −$5,520
• − Depreciation: −$2,615
• Taxable income: $271
• Est. tax owed @ 24.0%: −$65
• After-tax cash flow: $1,341/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 — Tarpon Springs

• Score: 68/100
• State rank: #502
• US rank: #9244

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Tarpon Springs, FL
• County: Pinellas County · 939,478 people
• City population: 27,324
• Metro: Tampa-St. Petersburg-Clearwater, FL
• Population (ZIP): 27,324
• Household income: $74,854
• Rent vs Own: 18.5% rent · 81.5% own
• Severe rent burden: 721.0

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 (80%)
• Race & ethnicity: White 80% Hispanic / Latino 10% Two or more races 7% Black 6%
• Hispanic origin (detail): Mexican 2% Puerto Rican 4%
• Common ancestry: Romanian 6% Lithuanian 3% Slovak 2%
• Foreign-born: 10% · Canada, Jamaica, Dominican Republic
• Languages at home: 84% English-only · Other Indo-European 6% Spanish 6% French/Haitian/Cajun 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: ▼ -300.96%
• Current HPI: 303.7434
• Rent YoY: ▼ -1.16%
• 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

+193.8% since first listed

10 events — show timeline

• 2026-05-26 Listed $89,900 Stellar MLS as Distributed by MLS Grid
• 2019-03-01 Sold (Public Records) $70,000 Public Records
• 2019-02-28 Sold (MLS) $70,000 Stellar MLS as Distributed by MLS Grid
• 2019-02-18 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2019-02-18 Listed $74,500 Stellar MLS as Distributed by MLS Grid
• 2016-02-02 Sold (Public Records) $45,500 Public Records
• 2000-06-30 Sold (Public Records) $37,000 Public Records
• 1991-04-02 Sold (Public Records) $31,500 Public Records
• 1990-06-13 Sold (Public Records) $31,500 Public Records
• 1987-10-22 Sold (Public Records) $30,600 Public Records

Property tax history

-1.5%/yr

Latest (2025): $544 · +5.0% YoY. Source: county tax records.