CashFlowRE
Sign in Sign up
No image
C Composite 57.95
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 +18.8/30.0
  • ARV discount +8.8/15.0
  • DSCR +5.9/10.0
  • Appreciation +5.9/10.0
  • 1% rule +4.4/10.0
  • Schools +4.3/10.0
  • Livability +4.1/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0

$745,000

833 Lantana Ave · Clearwater, FL 33767
3 bd · 2.5 ba · 1,900 sqft · SingleFamily public records · 422 Days on market
Built 1952 6,438 sqft lot Est $768k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Excellent location. Walk a few blocks and enjoy the beautiful white sandy beaches of the Gulf of Mexico besides the outstanding sunsets! Home is updated besides a newer roof and spacious backyard with mature landscaping and fruit trees. Walk to shopping restaurants, the community area with pool and tennis courts. A wonderful second home or year round residence.

Key facts

  • Spacious yard
  • Hurricane windows
  • Open concept kitchen

Tags

OPEN CONCEPT KITCHENTRAVERTINE TILE FLOORSHURRICANE WINDOWSSPACIOUS YARDHUGE PATIONEW LANDSCAPING

Property features AI

Finance

  • Other: Property is homesteaded; Lot about 0.15 acre (0 to less than 1/4 acre); Asphalt road access; Universal property ID assigned
  • Financial info: Lease restrictions apply
  • HOA & community: Street lights in the community

Exterior

  • Parking: Has carport; 1 carport space
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Cable available; Phone available; Sewer connected; Water connected; Underground utilities; Sprinkler recycled
  • Home design: Single-family residence; One story; Faces west; Residential property
  • Construction: Frame construction; Shingle roof; Slab foundation; Built with energy-efficient double pane windows
  • Exterior features: Gray water system; Outdoor shower; Private mailbox; Rain gutters; Sidewalk; Sliding doors; Irrigation equipment; Shed(s); Drip irrigation

Interior

  • Kitchen: Range hood
  • Bedrooms: 3 bedrooms
  • Flooring: Travertine
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning; Tankless water heater
  • Interior features: Ceiling fans; Crown molding; High ceilings; Open floor plan; Window treatments
  • Laundry & utility: Dedicated laundry room; Other laundry area

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 3-bed/2.5-bath single-family listed at $745k.

Deal economics

  • At list price, monthly cash flow is $320 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $699k (6.1% below list).
  • Recommended offer: $656k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 2.9% in Clearwater — 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 82/100 on livability (#60 in FL, #988 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: schools C-, employment C-.
  • 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 rising (+2.8%/yr); 424 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($5k loan paydown + $14k appreciation (1.9% local appreciation)).
  • Pinellas County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (1.9% appreciation + 2.8% rent growth), your $209k cash investment doubles in ~8 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$49k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 422 days — a 12% lower offer ($656k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 20y ago; this cycle's ask has dropped $79k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $288k; list at $745k implies a 159% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 8→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $655,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 422 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.94%
Cap rate
7.50%
Cash-on-cash
4.29%
DSCR
1.19
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$767,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
750 Lantana Ave 0.19mi 2/2.0 (-1) 1,848 (-3%) 11mo $600,000 $325 71
55 Verbena St 0.04mi 3/2.5 2,059 (+8%) 17mo $515,000 $250 70
921 Eldorado Ave 0.29mi 3/3.0 1,856 (-2%) 16mo $750,000 $404 67
860 Narcissus Ave 0.11mi 3/2.5 1,714 (-10%) 19mo $650,000 $379 63
43 Kipling Plz 0.16mi 2/3.0 (-1) 1,631 (-14%) 2mo $521,678 $320 60
929 Lantana Ave 0.27mi 3/3.0 2,056 (+8%) 15mo $625,000 $304 59
939 Mandalay Ave 0.30mi 3/2.0 1,755 (-8%) 15mo $550,000 $313 58
1041 Eldorado Ave 0.58mi 3/3.0 1,873 (-1%) 16mo $960,000 $513 56
715 Bay Esplanade 0.35mi 3/2.0 2,045 (+8%) 17mo $1,100,000 $538 55
684 Harbor Is 0.61mi 4/2.0 (+1) 1,864 (-2%) 15mo $1,234,000 $662 49
1019 Mandalay Ave 0.49mi 3/3.0 1,655 (-13%) 16mo $712,500 $431 40
714 Harbor Is 0.56mi 4/3.0 (+1) 2,147 (+13%) 18mo $1,000,000 $466 30

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.88% appreciation · 2.76% rent growth · sell at horizon

5-year hold
IRR
5.9%
Equity multiple
1.31×
Total profit
$65,453
Equity at exit
$289,118
10-year hold
IRR
9.3%
Equity multiple
2.24×
Total profit
$258,598
Equity at exit
$412,732

Cash invested: $208,600 (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 33767

Home prices YoY
0.6%
Rents YoY
2.8%
Active inventory
424
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$6,992 high interval (Pro) →
Mortgage (P&I)
$3,907
Tax from tax record
$560 /mo · $6,720/yr
Insurance
$310
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,468
Net cashflow
$320

Break-even live

Break-even rent $6,587
Max offer price $745,000
Occupancy floor 90%

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
$186,250
Closing costs
$22,350
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
819 Bay Esplanade Clearwater Beach, FL 3.0 3.0 2068 $10,000 $4.84 24d 1 0.09mi
867 Mandalay Ave Clearwater Beach, FL 3.0 2.0 1988 $7,500 $3.77 24d 1 0.14mi
929 Lantana Ave Clearwater Beach, FL 3.0 3.0 2056 $6,000 $2.92 4d 1 0.27mi
807 Snug Is Clearwater, FL 3.0 3.0 2446 $14,500 $5.93 4d 1 0.41mi
690 Island Way Clearwater, FL 1.0–2.0 1.5–2.5 1150 $3,500 $3.04 2d 3 0.45mi
15 Somerset St #603 Clearwater, FL 3.0 3.0 2545 $7,999 $3.14 7d 1 0.45mi
670 Island Way #1006 Clearwater Beach, FL 3.0 2.5 1854 $4,400 $2.37 24d 1 0.49mi
650 Island Way Clearwater, FL 2.0 2.0 1355 $3,050 $2.25 17d 2 0.60mi
650 Island Way Clearwater, FL 2.0 2.0 1355 $3,150 $2.32 13d 1 0.60mi
15 Avalon St Clearwater, FL 3.0 3.5 2640 $12,000 $4.54 17d 3 0.64mi
15 Avalon St Clearwater, FL 3.0 3.5 2394 $13,500 $5.64 13d 2 0.64mi
644 Island Way #304 Clearwater Beach, FL 2.0 2.0 1335 $2,700 $2.02 24d 1 0.66mi
610 Island Way #608 Clearwater Beach, FL 2.0 2.0 1270 $2,900 $2.28 23d 1 0.71mi
615 Harbor Is Clearwater Beach, FL 4.0 3.0 2602 $8,000 $3.07 24d 1 0.79mi
521 Mandalay Ave #410 Clearwater Beach, FL 3.0 3.0 2087 $10,000 $4.79 24d 1 0.81mi
521 Mandalay Ave #1109 Clearwater Beach, FL 3.0 3.0 2087 $8,500 $4.07 24d 1 0.81mi
501 Mandalay Ave #309 Clearwater Beach, FL 3.0 3.0 2087 $9,000 $4.31 24d 1 0.86mi
505 Mandalay Ave #62 Clearwater Beach, FL 2.0 2.5 1619 $5,000 $3.09 21d 1 0.86mi
11 Baymont St Clearwater, FL 2.0 2.0 1680 $11,250 $6.70 24d 2 0.92mi
11 San Marco St #1206 Clearwater Beach, FL 2.0 2.0 1460 $7,000 $4.79 24d 1 0.99mi
10 Papaya St #1204 Clearwater Beach, FL 2.0 2.0 1675 $6,500 $3.88 24d 1 1.04mi
415 Island Way Clearwater, FL 2.0–3.0 2.0 1765 $7,500 $4.25 1d 4 1.04mi
415 Island Way Clearwater, FL 2.0–3.0 2.0 1721 $7,500 $4.36 17d 5 1.04mi
400 Island Way Clearwater, FL 2.0 2.0 1315 $2,975 $2.26 24d 5 1.07mi
400 Island Way Clearwater, FL 2.0 2.0 1315 $3,075 $2.34 3d 5 1.07mi
255 Dolphin Pt Clearwater, FL 1.0–2.0 1.0–2.0 1055 $2,950 $2.80 17d 4 1.11mi
240 Windward Passage #401 Clearwater Beach, FL 3.0 2.5 1886 $6,500 $3.45 14d 1 1.19mi
240 Windward Passage #401 Clearwater Beach, FL 3.0 2.5 1886 $6,500 $3.45 13d 1 1.19mi
223 Island Way Unit 7F Clearwater Beach, FL 3.0 3.0 1960 $4,999 $2.55 14d 1 1.21mi
125 Island Way #502 Clearwater Beach, FL 3.0 2.0 1850 $4,900 $2.65 24d 1 1.25mi
110 Devon Dr Clearwater Beach, FL 3.0 2.0 1377 $6,500 $4.72 24d 1 1.41mi

Listing history 29 events

  1. 2026-06-18
    days on market $745,000 Active 422 DOM
  2. 2026-06-17
    days on market $745,000 Active 421 DOM
  3. 2026-06-16
    days on market $745,000 Active 420 DOM
  4. 2026-06-15
    days on market $745,000 Active 419 DOM
  5. 2026-06-13
    days on market $745,000 Active 417 DOM
  6. 2026-06-09
    days on market $745,000 Active 413 DOM
  7. 2026-06-08
    days on market $745,000 Active 412 DOM
  8. 2026-06-07
    days on market $745,000 Active 411 DOM
  9. 2026-06-04
    days on market $745,000 Active 408 DOM
  10. 2026-06-03
    days on market $745,000 Active 407 DOM
  11. 2026-06-01
    days on market $745,000 Active 405 DOM
  12. 2026-05-31
    days on market $745,000 Active 404 DOM
  13. 2026-04-08
    price $745,000
  14. 2026-01-17
    price $795,000
  15. 2025-04-22
    listed $824,000 Active
  16. 2021-04-30
    historical 364-char remark
    Show marketing remark (364 chars)

    Excellent location. Walk a few blocks and enjoy the beautiful white sandy beaches of the Gulf of Mexico besides the outstanding sunsets! Home is updated besides a newer roof and spacious backyard with mature landscaping and fruit trees. Walk to shopping restaurants, the community area with pool and tennis courts. A wonderful second home or year round residence.

  17. 2013-06-06
    soldstatus $288,000
  18. 2013-05-31
    soldstatus $288,000 345-char remark
    Show marketing remark (345 chars)

    PRICE JUST REDUCED! WOW! LOOK AT THIS LOCATION FOR THIS PRICE! WALK TO THE BEACH! This 3 bedroom, 2 and a half bath home has a HUGE yard and is a short walk to the beach in a prime location. There arent many homes in the area available, so take a look atthis one before it is gone! Could be a great income property, second home, or primary home!

  19. 2013-01-21
    listed $299,000 345-char remark
    Show marketing remark (345 chars)

    PRICE JUST REDUCED! WOW! LOOK AT THIS LOCATION FOR THIS PRICE! WALK TO THE BEACH! This 3 bedroom, 2 and a half bath home has a HUGE yard and is a short walk to the beach in a prime location. There arent many homes in the area available, so take a look atthis one before it is gone! Could be a great income property, second home, or primary home!

  20. 2012-09-14
    listed $300,000
  21. 2010-08-30
    listed $350,000 364-char remark
    Show marketing remark (364 chars)

    Excellent location. Walk a few blocks and enjoy the beautiful white sandy beaches of the Gulf of Mexico besides the outstanding sunsets! Home is updated besides a newer roof and spacious backyard with mature landscaping and fruit trees. Walk to shopping restaurants, the community area with pool and tennis courts. A wonderful second home or year round residence.

  22. 2009-12-02
    listed $375,000
  23. 2008-01-22
    listed $549,900
  24. 2007-10-07
    listed $549,000
  25. 2006-10-14
    listed $649,000
  26. 2006-04-21
    listed $650,000
  27. 1997-07-25
    soldstatus $110,000
  28. 1990-05-17
    soldstatus $102,500
  29. 1983-12-01
    soldstatus $68,300

ⓘ 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
$6,720 · $560/mo
Projected year-2 tax
$6,720 · $560/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 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 8 d/yr ≥110°F today · 29 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$83,903
− Mortgage interest
−$41,732
− Property taxes
−$6,720
− Insurance
−$8,844
− Repairs & maintenance
−$6,712
− Management
−$6,712
− Depreciation
−$21,673
Taxable loss
−$8,490
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,038
After-tax cash flow
$5,875/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 — Clearwater

Score
82/100
State rank
#60
US rank
#988

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clearwater, FL
County
Pinellas County · 939,478 people
City population
170,933
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
8,081
Household income
$117,425
Rent vs Own
15.2% rent · 84.8% own
Severe rent burden
295.0

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 (92%)
Race & ethnicity
White 92% Hispanic / Latino 4% Two or more races 4% Asian 2%
Common ancestry
Romanian 6% Italian 3% Slovak 2%
Foreign-born
14% · Canada, China
Languages at home
88% English-only · Other Indo-European 4% Spanish 2% Arabic 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
▲ 1.88%
Current HPI
297.7165
Rent YoY
▲ 2.76%
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

+990.8% since first listed
17 events — show timeline
  • 2026-04-08 Price Changed $745,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-17 Price Changed $795,000 Stellar MLS as Distributed by MLS Grid
  • 2025-04-22 Listed $824,000 Stellar MLS as Distributed by MLS Grid
  • 2021-04-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2013-06-06 Sold (Public Records) $288,000 Public Records
  • 2013-05-31 Sold (MLS) $288,000 Stellar MLS as Distributed by MLS Grid
  • 2013-01-21 Listed $299,000 Stellar MLS as Distributed by MLS Grid
  • 2012-09-14 Listed $300,000 Stellar MLS as Distributed by MLS Grid
  • 2010-08-30 Listed $350,000 Stellar MLS as Distributed by MLS Grid
  • 2009-12-02 Listed $375,000 Stellar MLS as Distributed by MLS Grid
  • 2008-01-22 Listed $549,900 Stellar MLS as Distributed by MLS Grid
  • 2007-10-07 Listed $549,000 Stellar MLS as Distributed by MLS Grid
  • 2006-10-14 Listed $649,000 Stellar MLS as Distributed by MLS Grid
  • 2006-04-21 Listed $650,000 Stellar MLS as Distributed by MLS Grid
  • 1997-07-25 Sold (Public Records) $110,000 Public Records
  • 1990-05-17 Sold (Public Records) $102,500 Public Records
  • 1983-12-01 Sold (Public Records) $68,300 Public Records

Property tax history

+2.6%/yr

Latest (2025): $6,720 · -16.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…