CashFlowRE
Sign in Sign up
8300 Seminole Blvd #241
B Composite 71.25
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.4/5.0
  • Schools +4.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

8300 Seminole Blvd #241 · Seminole, FL 33772
1 bd · 1.0 ba · 480 sqft · Manufactured public records · 61 Days on market
Built 1964 $145/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. New low price! Hurry to See this adorable & inviting 1 or 2 bedroom, 705 sq. ft. Florida Home! Added 9x35 Florida Room/2nd Bedroom/Office! Ready to Move in & enjoy! New central air/heat unit! Updated Bathroom & windows, plywood subfloors, Bonus large Workshop, with convenient Washer/Dryer included, newer carport, and so much more to see. Insulated Double Roof, with impressive large yard & attractive curb appeal! Close distance to large shopping mall, and only minutes to the beaches, golf courses, VA Medical, restaurants, airports, and all you would want! Low $145. mo. maintenance. fee that covers your water, sewer, garbage and

Key facts

  • Newer carport
  • Florida room
  • Large yard

Tags

FLORIDA ROOMUPDATED BATHROOMLARGE WORKSHOPNEWER CARPORTINSULATED DOUBLE ROOFLARGE YARD

Property features AI

Finance

  • Other: Furnished; Directions: Seminole Blvd to 83rd Ave N. Turn west into park.
  • Financial info: Total monthly fees $145; total annual fees $1,740; Lease restrictions apply
  • HOA & community: Has HOA; monthly fee $145; Association amenities: clubhouse, laundry, shuffleboard court, lobby key required; Association fee includes: common area taxes, escrow reserves, grounds maintenance, management, private road, recreational facilities, sewer, trash, water; Association approval required; Senior community; No pets allowed; Community features: association-owned recreation, buyer approval required, clubhouse, street lights

Exterior

  • Parking: Covered parking; Carport with 2 spaces
  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Residential mobile home (double wide); One level; Southwest facing
  • Construction: Metal siding; Roof over; Crawlspace foundation
  • Exterior features: Awnings; Exterior lighting; Rain gutters; Exterior storage; Heated in-ground pool with lighting

Interior

  • Kitchen: Range; Range hood; Refrigerator; Electric water heater
  • Bedrooms: 1 bedroom
  • Flooring: Carpet; Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Blinds
  • Laundry & utility: Washer hookup; Dryer hookup; Washer and Dryer included

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 1-bed/1.0-bath manufactured listed at $60k.

Deal economics

  • At list price, monthly cash flow is $626 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.
  • Cap rate 18.8% vs local median 3.8% in Seminole — 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 88/100 on livability (#5 in FL, #174 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
  • 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; 207 active listings in the ZIP; 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 $414 of loan paydown is wiped out by about $2k 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 + 0.1% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $17k; list at $60k implies a 252% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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.
Recommended offer $56,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Schools are B-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?
  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 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
2.50%
Cap rate
18.83%
Cash-on-cash
44.76%
DSCR
2.99
GRM
3.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.1% rent growth · sell at horizon

5-year hold
IRR
38.1%
Equity multiple
2.55×
Total profit
$26,001
Equity at exit
$8,931
10-year hold
IRR
43.0%
Equity multiple
4.45×
Total profit
$57,941
Equity at exit
$5,179

Cash invested: $16,772 (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 33772

Rents YoY
0.1%
Active inventory
207
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$314
Tax est. 1.5%
$75 /mo · $898/yr
Insurance
$25
HOA
$145
Vacancy / Maint / Mgmt
$315
Net cashflow
$626

Break-even live

Break-even rent $708
Max offer price $59,900
Occupancy floor 53%

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
$14,975
Closing costs
$1,797
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.

HOA detail

Monthly dues
$145 · $1,740/yr
Likely covers
watersewertrash

Listing history 11 events

  1. 2026-06-04
    statusdays on market $59,900 Pending 61 DOM
  2. 2026-06-03
    days on market $59,900 Active 60 DOM
  3. 2026-06-01
    days on market $59,900 Active 58 DOM
  4. 2026-05-31
    days on market $59,900 Active 57 DOM
  5. 2026-05-16
    price $59,900
  6. 2026-05-16
    status Active
  7. 2026-05-16
    status Pending
  8. 2026-04-22
    status Active
  9. 2026-04-10
    status Pending
  10. 2026-03-22
    listed $69,900 Active
  11. 2003-04-01
    soldstatus $17,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥107°F today · 25 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 · 2 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
$17,994
− Mortgage interest
−$3,355
− Property taxes
−$898
− Insurance
−$300
− Repairs & maintenance
−$1,440
− Management
−$1,440
− HOA
−$1,740
− Depreciation
−$1,743
Taxable income
$7,079
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,699
After-tax cash flow
$5,809/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 — Seminole

Score
88/100
State rank
#5
US rank
#174

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Pinellas County · 939,478 people
City population
42,315
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
23,733
Household income
$73,586
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
720.0

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 7% Asian 3% Black 2%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 3%
Foreign-born
10% · Canada, Vietnam, Jamaica
Languages at home
89% English-only · Spanish 5% Other Indo-European 1% Russian/Polish/Slavic 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
▼ -485.84%
Current HPI
315.303
Rent YoY
▲ 0.10%
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

+252.4% since first listed
7 events — show timeline
  • 2026-05-16 Price Changed $59,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-16 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-05-16 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-22 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-10 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-22 Listed $69,900 Stellar MLS as Distributed by MLS Grid
  • 2003-04-01 Sold (Public Records) $17,000 Public Records

Property tax history

-12.1%/yr

Latest (2025): $80 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…