CashFlowRE
Sign in Sign up
14389 83rd Pl
C- Composite 50.04
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 +23.1/30.0
  • DSCR +7.4/10.0
  • 1% rule +5.8/10.0
  • Livability +4.4/5.0
  • Schools +4.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$989,999

14389 83rd Pl · Seminole, FL 33776
4 bd · 3.0 ba · 2,672 sqft · SingleFamily public records · 1 Days on market
Built 1976 9,901 sqft lot Est $818k · 21% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your dream home in Seminole, Florida! This stunning home offers a perfect blend of modern luxury and convenient location, making it an ideal choice to call your next home. This home in located in a A rated school system. Situated in a desirable cul-de-sac, enjoy a quiet and private setting, away from the hustle and bustle of main roads. Its proximity to world-famous beaches ensures you can easily access the sun, sand, and surf just a short distance from your doorstep. The house itself has undergone a complete renovation, resulting in a tastefully updated and contemporary living space. Every detail has been carefully considered, providing a fresh and stylish ambiance throughout. Roof was just replaced in 2022, Brand new kitchen with quartz counter tops, stainless steal appliance package, open concept floor plan, wet bar area, and so much more! The expansive fenced in backyard with pool will offer plenty of space for outdoor activities and relaxation! This property is not located in an HOA! Come check out this home before its too late!

Key facts

  • Private heated pool
  • Dual gazebos
  • Custom outdoor bar

Tags

PRIVATE HEATED POOLCUSTOM OUTDOOR BARFIRE PITDUAL GAZEBOSCOVERED DINING AREAFULLY FENCED YARD

Property features AI

Finance

  • Other: Property zoned R-2; Irrigation equipment installed
  • Financial info: No lease restrictions indicated
  • HOA & community: Association approval required; Pets allowed; Full-time property management

Exterior

  • Parking: Attached garage (1 garage space); Electric vehicle charging station(s); Golf cart parking
  • Security: No specific security system listed
  • Utilities: Public water; Public sewer; Electricity available and connected; Cable available; Fiber optics available; Water and sewer available and connected
  • Home design: Single-family residence; Multi/split levels; Faces south
  • Construction: Stucco exterior; Shingle roof; Concrete perimeter foundation and slab; Built on a 0.23-acre lot
  • Exterior features: Private in-ground pool with auto cleaner, lighting, and chlorine-free system; Outdoor grill; Outdoor shower; Private mailbox; Storage; Wood fencing; Paved road access

Interior

  • Kitchen: Convection oven; Range; Range hood; Cooktop/oven (electric or gas not specified); Microwave; Dishwasher; Disposal; Refrigerator; Bar fridge; Wine refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Tile flooring
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Solid wood cabinets; Stone countertops; Thermostat; Wet bar; Wood-burning or gas fireplace in family room and living room
  • Laundry & utility: Laundry room; Washer; Dryer; Electric water heater

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/3.0-bath single-family listed at $990k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($11k rent vs $990k).
  • Cap rate 8.4% 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.
  • Zoned schools: Seminole High School (math 26% / reading 47%, grade F, #351 of 667 statewide, top 54%, 1,546 students, 39% FRL).
  • Zoned-school proficiency averages 36% at this address vs 51% district-wide (-14 pts) — the specific schools serving this property underperform the Pinellas average; the district grade overstates school quality for this exact location.
  • Market conditions: 146 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $7k of loan paydown is wiped out by about $30k 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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 19y 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 $858k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • 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 $989,999

Questions for the listing agent

  1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.08%
Cap rate
8.44%
Cash-on-cash
7.67%
DSCR
1.34
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$817,632
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14265 85th Ave 0.12mi 4/3.0 2,540 (-5%) 5mo $745,000 $293 82
14359 82nd Ter 0.06mi 4/2.5 2,510 (-6%) 6mo $720,000 $287 80
14176 86th Ave 0.18mi 5/3.0 (+1) 2,582 (-3%) 9mo $665,000 $258 73
8310 140th St 0.24mi 4/3.0 2,409 (-10%) 6mo $845,000 $351 68
14311 83rd Pl 0.06mi 5/3.0 (+1) 2,932 (+10%) 13mo $885,000 $302 65
13764 86th Ave 0.48mi 4/3.0 2,420 (-9%) 1mo $570,000 $236 61
8501 141st St 0.23mi 4/3.0 2,328 (-13%) 10mo $541,940 $233 60
13780 76th Ave 0.69mi 4/3.5 2,692 (+1%) 6mo $915,000 $340 60
13922 Oak Forest Blvd N 0.38mi 4/3.0 2,486 (-7%) 15mo $1,045,000 $420 58
13800 77th Ave 0.61mi 4/3.5 2,908 (+9%) 5mo $940,000 $323 51
7551 141st St 0.56mi 3/2.0 (-1) 2,873 (+8%) 13mo $880,000 $306 42
13781 74th Ave 0.73mi 4/2.5 2,299 (-14%) 1mo $750,000 $326 40

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.73×
Total profit
$-74,385
Equity at exit
$147,612
10-year hold
IRR
2.4%
Equity multiple
1.17×
Total profit
$46,932
Equity at exit
$85,597

Cash invested: $277,200 (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 33776

Active inventory
146
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$10,712 high interval (Pro) →
Mortgage (P&I)
$5,192
Tax from tax record
$1,086 /mo · $13,037/yr
Insurance
$412
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,250
Net cashflow
$1,346

Break-even live

Break-even rent $9,009
Max offer price $989,999
Occupancy floor 82%

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
$247,500
Closing costs
$29,700
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14323 83rd Pl N Unit 1471180P Seminole, FL 4.0 3.0 2895 $13,452 $4.65 21d 1 0.02mi
19138 Whispering Pines Dr Indian Shores, FL 4.0 3.0 2424 $8,000 $3.30 24d 1 0.37mi
14414 91st Ave Seminole, FL 3.0 2.5 2083 $8,000 $3.84 24d 1 0.44mi
19505 Gulf Blvd #304 Indian Shores, FL 4.0 2.5 2388 $15,000 $6.28 4d 1 0.50mi
7672 140th St Unit NA Seminole, FL 4.0 3.5 2840 $4,700 $1.65 4d 1 0.50mi
9614 Tara Cay Ct Seminole, FL 4.0 4.0 2100 $2,850 $1.36 20d 1 0.86mi
9794 Indian Key Trl Unit 90 Seminole, FL 4.0 4.0 2174 $3,650 $1.68 24d 1 0.91mi
17900 Gulf Blvd Unit 16C Redington Shores, FL 3.0 3.0 1789 $3,450 $1.93 7d 1 1.34mi
10075 West Bay St Seminole, FL 5.0 2.5 2043 $8,900 $4.36 24d 1 1.36mi
17900 Gulf Blvd Unit 18-C Redington Shores, FL 3.0 2.5 1935 $4,200 $2.17 24d 1 1.36mi
13964 106th Ave Largo, FL 3.0 2.0 2281 $3,500 $1.53 24d 1 1.45mi
17810 Lee Ave Redington Shores, FL 4.0 4.0 3160 $18,000 $5.70 24d 1 1.50mi

Listing history 2 events

  1. 2026-06-17
    remarks 687-char remark
  2. 2026-06-17
    listed $989,999 Active 1 DOM

ⓘ 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
$13,037 · $1,086/mo
Projected year-2 tax
$13,037 · $1,086/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 8/10 Severe FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 8 d/yr ≥107°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 · 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
$128,548
− Mortgage interest
−$55,455
− Property taxes
−$13,037
− Insurance
−$10,068
− Repairs & maintenance
−$10,284
− Management
−$10,284
− Depreciation
−$28,800
Taxable income
$620
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$149
After-tax cash flow
$15,999/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

City population
42,315
Population (ZIP)
12,711

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 7% Two or more races 7% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
89% English-only · Other Indo-European 4% Russian/Polish/Slavic 3% Spanish 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
▼ -455.42%
Current HPI
337.3149
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+661.5% since first listed
29 events — show timeline
  • 2026-06-17 Listed $989,999 Stellar MLS as Distributed by MLS Grid
  • 2023-07-25 Sold (Public Records) $857,500 Public Records
  • 2023-07-21 Sold (MLS) $857,500 Stellar MLS as Distributed by MLS Grid
  • 2023-06-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-05-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2023-05-30 Listed $855,000 Stellar MLS as Distributed by MLS Grid
  • 2023-05-21 Price Changed $855,000 Stellar MLS as Distributed by MLS Grid
  • 2023-05-17 Price Changed $858,999 Stellar MLS as Distributed by MLS Grid
  • 2023-05-05 Price Changed $859,000 Stellar MLS as Distributed by MLS Grid
  • 2023-05-04 Price Changed $879,000 Stellar MLS as Distributed by MLS Grid
  • 2023-05-01 Price Changed $889,000 Stellar MLS as Distributed by MLS Grid
  • 2023-04-25 Price Changed $899,000 Stellar MLS as Distributed by MLS Grid
  • 2023-04-11 Price Changed $899,999 Stellar MLS as Distributed by MLS Grid
  • 2023-04-06 Price Changed $920,000 Stellar MLS as Distributed by MLS Grid
  • 2023-03-21 Price Changed $942,000 Stellar MLS as Distributed by MLS Grid
  • 2023-03-01 Price Changed $945,000 Stellar MLS as Distributed by MLS Grid
  • 2023-02-23 Listed $979,999 Stellar MLS as Distributed by MLS Grid
  • 2022-10-14 Sold (Public Records) $600,000 Public Records
  • 2022-10-03 Sold (MLS) $600,000 Stellar MLS as Distributed by MLS Grid
  • 2022-08-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-07-18 Relisted Stellar MLS as Distributed by MLS Grid
  • 2022-07-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-06-30 Price Changed $640,000 Stellar MLS as Distributed by MLS Grid
  • 2022-06-07 Listed $660,000 Stellar MLS as Distributed by MLS Grid
  • 2022-06-01 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2022-05-04 Price Changed $664,000 Stellar MLS as Distributed by MLS Grid
  • 2022-04-19 Listed $679,900 Stellar MLS as Distributed by MLS Grid
  • 2007-05-11 Listed $475,000 Stellar MLS as Distributed by MLS Grid
  • 1984-08-01 Sold (Public Records) $130,000 Public Records

Property tax history

+10.1%/yr

Latest (2025): $13,037 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…