10007 Daffodil St N #183 · Pinellas Park, FL
Flood risk 5/10 · Moderate
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.23%
- 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 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 27 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +19.0/30.0
- 1% rule +9.4/10.0
- ARV discount +7.5/15.0
- DSCR +6.0/10.0
- Schools +4.3/10.0
- Livability +3.9/5.0
- Condition / age +2.5/5.0
- Rent growth +1.2/5.0
- Appreciation +0.0/10.0
$125,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
Key facts
- Enclosed back porch
- Active clubhouse
- Dual closets
Tags
Property features AI
Finance
- Other: Senior community — pets not allowed; Lease restrictions apply
- Financial info: Monthly condo fee $535 (monthly); Total annual fees $6,420
- HOA & community: HOA managed by B & C Community Management; Buyer approval required; Monthly association fee (Condo fee) $535; Association amenities include cable TV, clubhouse, laundry, pool, recreation facilities, shuffleboard court; Association fee covers cable TV, pool, gas, insurance, internet, structure and grounds maintenance, recreational facilities, sewer, trash, water
Exterior
- Parking: Driveway; Carport (1 space)
- Utilities: Public water; Public sewer; Electricity connected; Natural gas connected
- Home design: Residential villa; Single-story (one level); West-facing; End unit
- Construction: Block construction; Shingle roof; Slab foundation; Built as a villa (single-story)
- Exterior features: Enclosed rear porch; Patio/porch; Pond waterfront with approximately 50 ft frontage; Mature landscaping with trees; Paved road access; Flood zone
Interior
- Kitchen: Range; Range hood; Refrigerator
- Bedrooms: 2 bedrooms (one-level unit, floor 1)
- Flooring: Carpet; Tile
- Bathrooms: 1 full bathroom
- Heating & cooling: Central heating; Central air conditioning
- Interior features: Ceiling fans; Thermostat; Blinds; Sliding doors
- Laundry & utility: Outdoor laundry area
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $125k.
Deal economics
- At list price, monthly cash flow is $130 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $125k).
- Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.5% vs local median 4.0% in Pinellas Park — 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 78/100 on livability (#170 in FL, #2,546 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools D-, amenities 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.
- Market conditions: Rents falling (-5.3%/yr); 200 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).
- This rent runs 32% of the median local income ($66k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k 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 122 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 8y ago; this cycle's ask has dropped $35k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $83k; list at $125k implies a 51% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 30% of rent.
- Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/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 122 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- 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.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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
- 1.44% ✓
- Cap rate
- 7.54%
- Cash-on-cash
- 4.47%
- DSCR
- 1.20
- GRM
- 5.8
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -14.1%
- Equity multiple
- 0.52×
- Total profit
- $-16,935
- Equity at exit
- $18,638
- IRR
- -14.4%
- Equity multiple
- 0.34×
- Total profit
- $-23,252
- Equity at exit
- $10,808
Cash invested: $35,000 (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
ZIP-level market 33782
- Rents YoY
- -5.3%
- Active inventory
- 200
- Price-to-rent
- 5.8×
Monthly cashflow live
- Estimated rent
- $1,799 high interval (Pro) →
- Mortgage (P&I)
- −$656
- Tax from tax record
- −$48 /mo · $578/yr
- Insurance
- −$52
- HOA
- −$535
- Vacancy / Maint / Mgmt
- −$378
- Net cashflow
- $130
Break-even live
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
- $31,250
- Closing costs
- $3,750
- 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 17 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 9911 Dahlia St #38 Pinellas Park, FL | 2.0 | 1.0 | 850 | $1,300 | $1.53 | 7d | 1 | 0.07mi |
| 10321 Larchmont Pl N Pinellas Park, FL | 2.0 | 1.0 | 840 | $1,700 | $2.02 | 24d | 1 | 0.33mi |
| 9505 49th St N Pinellas Park, FL | 1.0–3.0 | 1.0–2.0 | 1049 | $2,297 | $2.19 | 2d | 19 | 0.36mi |
| 10770 US Highway 19 N #605 Pinellas Park, FL | 2.0 | 2.0 | 1000 | $1,800 | $1.80 | 24d | 1 | 0.53mi |
| 5641 94th Ter N Pinellas Park, FL | 3.0 | 2.0 | 1066 | $2,200 | $2.06 | 7d | 1 | 0.53mi |
| 4973 91st Ave Unit 12 (C) Pinellas Park, FL | 2.0 | 2.0 | 875 | $1,475 | $1.69 | 14d | 1 | 0.54mi |
| 4973 91st Ave Unit C Pinellas Park, FL | 2.0 | 2.0 | 875 | $1,475 | $1.69 | 13d | 1 | 0.54mi |
| 4701 88th Ave N Pinellas Park, FL | 1.0–2.0 | 1.0–2.0 | 855 | $1,853 | $2.17 | 10d | 20 | 0.76mi |
| 5501 110th Ave N Pinellas Park, FL | 1.0–3.0 | 1.0–2.0 | 1001 | $1,958 | $1.96 | 1d | 12 | 0.81mi |
| 4940 87th Ave Unit C Pinellas Park, FL | 2.0 | 1.0 | 700 | $2,600 | $3.71 | 24d | 1 | 0.85mi |
| 5865 92nd Ave N Pinellas Park, FL | 3.0 | 2.0 | 1062 | $2,400 | $2.26 | 17d | 1 | 0.85mi |
| 8400 49th St N Pinellas Park, FL | 1.0–2.0 | 1.0–2.0 | 707 | $1,749 | $2.47 | 1d | 22 | 0.97mi |
| 6132 100th Cir N Pinellas Park, FL | 3.0 | 1.0 | 901 | $1,995 | $2.21 | 24d | 1 | 1.00mi |
| 8851 US Highway 19 N Pinellas Park, FL | 1.0–3.0 | 1.0–2.0 | 993 | $2,295 | $2.31 | 2d | 23 | 1.04mi |
| 4355 84th Ave N Pinellas Park, FL | 1.0 | 1.0 | 700 | $1,550 | $2.21 | 2d | 10 | 1.12mi |
| 8311 56th Way Unit 2 Pinellas Park, FL | 1.0 | 1.0 | 750 | $2,200 | $2.93 | 24d | 1 | 1.15mi |
| 4771 78th Ave N Pinellas Park, FL | 2.0 | 2.0 | 903 | $1,640 | $1.82 | 23d | 1 | 1.32mi |
HOA detail condo
- Monthly dues
- $535 · $6,420/yr
- Likely covers
- pool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 24 events
-
2026-06-18days on market $125,000 Active 122 DOM
-
2026-06-17days on market $125,000 Active 121 DOM
-
2026-06-16days on market $125,000 Active 120 DOM
-
2026-06-15days on market $125,000 Active 119 DOM
-
2026-06-13days on market $125,000 Active 117 DOM
-
2026-06-09days on market $125,000 Active 113 DOM
-
2026-06-08days on market $125,000 Active 112 DOM
-
2026-06-07days on market $125,000 Active 111 DOM
-
2026-06-04days on market $125,000 Active 108 DOM
-
2026-06-03days on market $125,000 Active 107 DOM
-
2026-06-01days on market $125,000 Active 105 DOM
-
2026-05-31days on market $125,000 Active 104 DOM
-
2026-03-05price $125,000
-
2026-02-16$160,000 Active
-
2018-10-19soldstatus $83,000 Sold 1164-char remark
Show marketing remark (1164 chars)
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
-
2018-10-19soldstatus $83,000
Show marketing remark (1164 chars)
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
-
2018-09-26status Pending 1164-char remark
Show marketing remark (1164 chars)
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
-
2018-09-07price $83,900 1164-char remark
Show marketing remark (1164 chars)
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
-
2018-08-30status Active 1164-char remark
Show marketing remark (1164 chars)
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
-
2018-08-27historical 1164-char remark
Show marketing remark (1164 chars)
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
-
2018-07-20status Active 1164-char remark
Show marketing remark (1164 chars)
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
-
2018-07-18historical 1164-char remark
Show marketing remark (1164 chars)
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
-
2018-03-09price $89,900 1164-char remark
Show marketing remark (1164 chars)
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
-
2018-03-05$84,900 Active 1164-char remark
Show marketing remark (1164 chars)
* * BRAND NEW CARPETING & BASEBOARDS IN LIVING ROOM, BEDROOMS & HALLWAY INSTALLED JULY 18TH!! * * Nestled in the neatly manicured & well maintained Springwood Villas Community this 2 bedroom home boasts plenty of natural light & a beautiful view of the pond in the back. With the beautiful view, an active community center & the pool only steps away, this is an ideal location in the community. Spend the afternoon enjoying the many activities at the clubhouse, playing pool, cards or shuffleboard, relaxing by the pool or in your private screened enclosure overlooking the pond complete with turtles & the occasional heron visiting. Join your neighbors for occasional potluck dinners, on excursions to other communities & recreational centers, ladies consider joining the women’s club…there is always something to do! Come see this bright & airy home today before it disappears! New A/C installed in 2015 & newer windows throughout. * Service animals only. Property being sold "AS-IS" with right to inspect. Buyer responsible for verifying all room dimensions & information.
ⓘ 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
- $578 · $48/mo
- Projected year-2 tax
- $1,038 · $86/mo
- Expected delta
- +$459/yr (+$38/mo · 79.5%)
ⓘ 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 (shaded) · 23% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 10/10 Extreme 7 d/yr ≥107°F today · 27 d/yr by 30 yrs out
- Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
- $21,587
- − Mortgage interest
- −$7,002
- − Property taxes
- −$578
- − Insurance
- −$625
- − Repairs & maintenance
- −$1,727
- − Management
- −$1,727
- − HOA
- −$6,420
- − Depreciation
- −$3,636
- Taxable loss
- −$128
- Est. tax savings @ 24.0%
- +$31
- After-tax cash flow
- $1,595/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 — Pinellas Park
- Score
- 78/100
- State rank
- #170
- US rank
- #2546
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Pinellas Park, FL
- County
- Pinellas County · 939,478 people
- City population
- 50,533
- Metro
- Tampa-St. Petersburg-Clearwater, FL
- Population (ZIP)
- 22,461
- Household income
- $66,461
- Rent vs Own
- Severe rent burden
- 486.0
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 (68%)
- Race & ethnicity
- White 68% Hispanic / Latino 12% Asian 12% Two or more races 8% Black 5%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 2% Cuban 2%
- Common ancestry
- Lithuanian 3% Italian 3% Romanian 2%
- Foreign-born
- 17% · Canada, Vietnam, China
- Languages at home
- 78% English-only · Spanish 9% Vietnamese 7% Other Indo-European 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
- ▼ -250.17%
- Current HPI
- 314.1689
- Rent YoY
- ▼ -5.28%
- 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
+47.2% since first listed12 events — show timeline
- 2026-03-05 Price Changed $125,000 Stellar MLS as Distributed by MLS Grid
- 2026-02-16 Listed $160,000 Stellar MLS as Distributed by MLS Grid
- 2018-10-19 Sold (Public Records) $83,000 Public Records
- 2018-10-19 Sold (MLS) $83,000 Stellar MLS as Distributed by MLS Grid
- 2018-09-26 Pending — Stellar MLS as Distributed by MLS Grid
- 2018-09-07 Price Changed $83,900 Stellar MLS as Distributed by MLS Grid
- 2018-08-30 Relisted — Stellar MLS as Distributed by MLS Grid
- 2018-08-27 Listing Removed — Stellar MLS as Distributed by MLS Grid
- 2018-07-20 Relisted — Stellar MLS as Distributed by MLS Grid
- 2018-07-18 Listing Removed — Stellar MLS as Distributed by MLS Grid
- 2018-03-09 Price Changed $89,900 Stellar MLS as Distributed by MLS Grid
- 2018-03-05 Listed $84,900 Stellar MLS as Distributed by MLS Grid
Property tax history
-2.3%/yrLatest (2025): $578 · +9.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…