CashFlowRE
Sign in Sign up
4501 16th Ave S
D- Composite 38.31
Why this score? — see what drove the D- 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 +13.7/30.0
  • ARV discount +6.1/15.0
  • Schools +4.3/10.0
  • DSCR +4.1/10.0
  • 1% rule +2.9/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$355,000

4501 16th Ave S · St. Petersburg, FL 33711
4 bd · 2.0 ba · 1,308 sqft · SingleFamily public records · 128 Days on market
Built 1978 5,998 sqft lot Est $344k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Prime investment opportunity in St. Petersburg! This 3-bedroom, 1-bath home is located in a rapidly growing area with convenient access to downtown, beaches, and everything the city has to offer. The property requires a full renovation, making it the perfect project for investors or buyers looking to create significant value through a flip. Priced to sell and offered strictly as-is, this home presents strong upside potential with a highly motivated seller. Don’t miss your chance to secure a property with tremendous opportunity in one of St. Pete’s fastest-rising neighborhoods.

Key facts

  • All new appliances
  • Move in ready
  • New roof

Tags

NEW ROOFENERGY EFFICIENT WINDOWSALL NEW APPLIANCESLARGE MODERN OUTDOOR SPACEMOVE IN READYFULLY UPDATED PROPERTY

Property features AI

Finance

  • Other: Lot about 0.14 acres (approx. 50 x 118)
  • Financial info: No lease restrictions; Unfurnished
  • HOA & community: No HOA / association indicated

Exterior

  • Utilities: Public sewer; Electricity available; Public utilities; No water source listed
  • Home design: Single family residence; One story; Faces south; Residential property
  • Construction: Block, concrete and stucco construction; Shingle roof; Slab foundation; Built on/around 1308 sq ft living area (public records)
  • Exterior features: Other exterior features; Asphalt road surface

Interior

  • Kitchen: Cooktop; Microwave; Refrigerator
  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Ductless heating; Central air conditioning; Wall/Window unit(s)
  • Interior features: Ceiling fans; Other interior features
  • Laundry & utility: Washer hookup; Electric dryer 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-bed/2.0-bath single-family listed at $355k.

Deal economics

  • At list price, monthly cash flow is $27 ($329/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 $281k (20.8% below list).
  • Recommended offer: $281k (20.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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 D — 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.
  • Market conditions: Rents soft (-1.5%/yr); 261 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).
  • At $2,813/mo this rent would consume 51% of the median local household income ($67k/yr) (locally 903% 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 $2k of loan paydown is wiped out by about $11k 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 128 days — a 12% lower offer ($312k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $75k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $250k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $281,254 (20.8% below list)

Questions for the listing agent

  1. It's been on market 128 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.79%
Cap rate
6.39%
Cash-on-cash
0.33%
DSCR
1.01
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$344,004
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4216 15th Ave S 0.22mi 4/2.0 1,402 (+7%) 6mo $230,000 $164 73
4658 25th Ave S 0.69mi 3/2.0 (-1) 1,287 (-2%) 0mo $375,000 $291 60
4649 Queensboro Ave S 0.19mi 3/2.0 (-1) 1,479 (+13%) 8mo $459,900 $311 58
4100 18th Ave S 0.38mi 4/1.0 1,164 (-11%) 6mo $170,625 $147 55
2409 50th St S 0.72mi 3/2.0 (-1) 1,344 (+3%) 7mo $510,000 $379 51
4675 20th Ave S 0.35mi 3/1.0 (-1) 1,168 (-11%) 9mo $290,000 $248 49
3720 18th Ave S 0.65mi 3/2.0 (-1) 1,248 (-5%) 10mo $239,000 $192 48
5211 Jersey Ave S 0.72mi 4/2.0 1,461 (+12%) 1mo $260,000 $178 46
3730 18th Ter S 0.67mi 3/2.0 (-1) 1,200 (-8%) 5mo $315,000 $263 46
2411 45th St S 0.59mi 3/1.0 (-1) 1,125 (-14%) 3mo $300,000 $267 38
5217 18th Ave S 0.65mi 3/2.5 (-1) 1,470 (+12%) 8mo $240,000 $163 36
2507 49th St S 0.74mi 3/1.0 (-1) 1,170 (-11%) 8mo $360,000 $308 32

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

Projected returns pro-forma

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

5-year hold
IRR
-18.9%
Equity multiple
0.35×
Total profit
$-64,139
Equity at exit
$52,932
10-year hold
IRR
-18.1%
Equity multiple
0.14×
Total profit
$-85,931
Equity at exit
$30,694

Cash invested: $99,400 (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 33711

Rents YoY
-1.5%
Active inventory
261
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,813 high interval (Pro) →
Mortgage (P&I)
$1,862
Tax from tax record
$185 /mo · $2,219/yr
Insurance
$148
HOA
$0
Vacancy / Maint / Mgmt
$591
Net cashflow
$27

Break-even live

Break-even rent $2,778
Max offer price $355,000
Occupancy floor 94%

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
$88,750
Closing costs
$10,650
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1543 43rd St S Saint Petersburg, FL 4.0 2.0 1198 $3,495 $2.92 4d 1 0.16mi
1327 43rd St S Saint Petersburg, FL 3.0 1.5 959 $2,250 $2.35 4d 1 0.18mi
4631 Queensboro Ave S St Petersburg, FL 3.0 2.0 1094 $2,600 $2.38 11d 1 0.19mi
4631 Queensboro Ave S Unit 4631 St. Petersburg, FL 3.0 2.0 1094 $2,600 $2.38 8d 1 0.19mi
1628 43rd St S Saint Petersburg, FL 3.0 2.0 1045 $2,100 $2.01 24d 1 0.21mi
4721 14th Ave S Saint Petersburg, FL 5.0 3.0 1788 $3,700 $2.07 24d 1 0.28mi
4718 13th Ave S Saint Petersburg, FL 4.0 1.5 1520 $2,881 $1.90 13d 1 0.28mi
4421 11th Ave S Saint Petersburg, FL 3.0 2.0 945 $2,000 $2.12 4d 1 0.30mi
4537 10th Ave S Saint Petersburg, FL 4.0 2.0 1046 $2,690 $2.57 4d 1 0.37mi
4700 10th Ave S Saint Petersburg, FL 3.0 2.0 1300 $2,500 $1.92 20d 1 0.38mi
4700 10th Ave S Unit 1 St. Petersburg, FL 4.0 2.0 1300 $2,650 $2.04 24d 1 0.38mi
4029 13th Ave S St Petersburg, FL 3.0 2.0 1152 $2,650 $2.30 24d 1 0.39mi
2044 44th St S Saint Petersburg, FL 3.0 2.0 1384 $2,600 $1.88 22d 1 0.40mi
4801 10th Ave S Unit 1 St. Petersburg, FL 3.0 1.0 1100 $2,200 $2.00 24d 1 0.46mi
1642 39th St S Saint Petersburg, FL 3.0 1.0 975 $1,995 $2.05 20d 1 0.51mi
1734 39th St S Saint Petersburg, FL 4.0 2.0 1152 $2,000 $1.74 24d 1 0.52mi
5105 Tangerine Ave S Gulfport, FL 4.0 2.0 1860 $3,750 $2.02 4d 1 0.53mi
4711 Fairfield Ave S Saint Petersburg, FL 3.0 2.0 1135 $2,800 $2.47 4d 1 0.65mi
4541 6th Ave S Saint Petersburg, FL 3.0 1.0 945 $1,100 $1.16 15d 1 0.68mi
3855 8th Ave S Saint Petersburg, FL 4.0 2.0 1565 $3,530 $2.26 4d 1 0.69mi
800 51st St S Gulfport, FL 3.0 2.0 1258 $3,200 $2.54 4d 1 0.70mi
1701 53rd St S Gulfport, FL 3.0 1.0 994 $2,800 $2.82 4d 1 0.71mi
3603 16th Ave S Saint Petersburg, FL 4.0 2.0 1235 $3,000 $2.43 4d 1 0.71mi
4519 5th Ave S Saint Petersburg, FL 4.0 2.0 1448 $2,900 $2.00 4d 1 0.80mi
4736 5th Ave S Saint Petersburg, FL 4.0 1.0 1224 $1,895 $1.55 4d 1 0.81mi
450 47th St S Saint Petersburg, FL 3.0 1.0 960 $2,950 $3.07 4d 1 0.82mi
2510 38th St S Saint Petersburg, FL 3.0 1.5 1104 $2,340 $2.12 4d 1 0.86mi
2510 38th St S Saint Petersburg, FL 3.0 1.5 1104 $2,340 $2.12 24d 1 0.86mi
4948 5th Ave S Saint Petersburg, FL 3.0 1.5 1379 $2,450 $1.78 4d 1 0.88mi
2800 Tifton St S Gulfport, FL 3.0 2.0 1472 $3,500 $2.38 24d 1 0.89mi
5156 5th Ave S Saint Petersburg, FL 3.0 1.0 1139 $1,995 $1.75 24d 1 0.96mi
5609 15th Ave S Gulfport, FL 3.0 2.0 1453 $2,925 $2.01 24d 1 0.97mi
404 Madison St S Saint Petersburg, FL 3.0 1.0 1391 $2,500 $1.80 4d 1 0.97mi
4018 2nd Ave S Saint Petersburg, FL 3.0 1.0 1176 $2,095 $1.78 4d 1 1.03mi
5618 20th Ave S Gulfport, FL 3.0 2.0 1289 $3,000 $2.33 24d 1 1.05mi
5055 3rd Ave S Saint Petersburg, FL 3.0 2.0 1254 $2,100 $1.67 4d 1 1.06mi
4010 1st Ave S Saint Petersburg, FL 3.0 1.5 1847 $2,195 $1.19 14d 1 1.08mi
1721 58th St S Gulfport, FL 3.0 2.0 1412 $2,400 $1.70 4d 1 1.13mi
3089 15th Ave S Saint Petersburg, FL 3.0 2.0 1000 $2,195 $2.19 4d 1 1.16mi
3091 15th Ave S St. Petersburg, FL 3.0 2.0 1000 $2,195 $2.19 24d 1 1.16mi

Listing history 14 events

  1. 2026-05-31
    statusdays on market $355,000 Pending 128 DOM
  2. 2026-05-18
    price $355,000
  3. 2026-04-19
    price $379,900
  4. 2026-04-14
    status Active
  5. 2026-04-14
    historical
  6. 2026-04-05
    price $404,900
  7. 2026-03-24
    price $409,500
  8. 2026-03-05
    price $414,900
  9. 2026-02-13
    price $429,900
  10. 2026-01-22
    listed $430,000 Active
  11. 2025-11-12
    soldstatus $250,000
  12. 2025-10-15
    soldstatus $165,000 Closed 595-char remark
    Show marketing remark (595 chars)

    Prime investment opportunity in St. Petersburg! This 3-bedroom, 1-bath home is located in a rapidly growing area with convenient access to downtown, beaches, and everything the city has to offer. The property requires a full renovation, making it the perfect project for investors or buyers looking to create significant value through a flip. Priced to sell and offered strictly as-is, this home presents strong upside potential with a highly motivated seller. Don’t miss your chance to secure a property with tremendous opportunity in one of St. Pete’s fastest-rising neighborhoods.

  13. 2025-09-17
    status Pending 595-char remark
    Show marketing remark (595 chars)

    Prime investment opportunity in St. Petersburg! This 3-bedroom, 1-bath home is located in a rapidly growing area with convenient access to downtown, beaches, and everything the city has to offer. The property requires a full renovation, making it the perfect project for investors or buyers looking to create significant value through a flip. Priced to sell and offered strictly as-is, this home presents strong upside potential with a highly motivated seller. Don’t miss your chance to secure a property with tremendous opportunity in one of St. Pete’s fastest-rising neighborhoods.

  14. 2025-09-12
    listed $215,000 Active 595-char remark
    Show marketing remark (595 chars)

    Prime investment opportunity in St. Petersburg! This 3-bedroom, 1-bath home is located in a rapidly growing area with convenient access to downtown, beaches, and everything the city has to offer. The property requires a full renovation, making it the perfect project for investors or buyers looking to create significant value through a flip. Priced to sell and offered strictly as-is, this home presents strong upside potential with a highly motivated seller. Don’t miss your chance to secure a property with tremendous opportunity in one of St. Pete’s fastest-rising neighborhoods.

ⓘ 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
$2,219 · $185/mo
Projected year-2 tax
$2,946 · $246/mo
Expected delta
+$727/yr (+$61/mo · 32.8%)

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

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 ≥106°F today · 26 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
$33,750
− Mortgage interest
−$19,886
− Property taxes
−$2,219
− Insurance
−$1,775
− Repairs & maintenance
−$2,700
− Management
−$2,700
− Depreciation
−$10,327
Taxable loss
−$5,856
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,406
After-tax cash flow
$1,734/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)
20,013
Household income
$66,540
Rent vs Own
30.3% rent · 69.7% own
Severe rent burden
903.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 45% Black 45% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Romanian 2% Lithuanian 2% Italian 1%
Foreign-born
7% · Canada, Dominican Republic
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 3% Other Indo-European 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
▼ -313.54%
Current HPI
338.2712
Rent YoY
▼ -1.47%
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

+65.1% since first listed
13 events — show timeline
  • 2026-05-18 Price Changed $355,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-19 Price Changed $379,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-14 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-14 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-04-05 Price Changed $404,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-24 Price Changed $409,500 Stellar MLS as Distributed by MLS Grid
  • 2026-03-05 Price Changed $414,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-13 Price Changed $429,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-22 Listed $430,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-12 Sold (Public Records) $250,000 Public Records
  • 2025-10-15 Sold (MLS) $165,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-09-12 Listed $215,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+7.4%/yr

Latest (2025): $2,219 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…