CashFlowRE
Sign in Sign up
8300 Seminole Blvd #218
C+ Composite 63.75
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$72,000

8300 Seminole Blvd #218 · Seminole, FL 33772
1 bd · 1.0 ba · 560 sqft · Manufactured public records · 119 Days on market
Built 1985 Est $58k · 25% over $145/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great buy for this one bedroom mobile home in the desirable Seminole 55 Plus community. Low fee of $92.00 a month

Key facts

  • Open floor plan
  • Shuffleboard courts
  • Smooth drywall

Tags

SPACIOUS RECREATION HALLLAUNDRY FACILITIES ON SITESHUFFLEBOARD COURTSOPEN FLOOR PLANSMOOTH DRYWALLLUXURY VINYL FLOORING

Property features AI

Finance

  • Other: Furnished; Directions: Seminole Blvd. south and just before Park Blvd. Community on west side. Enter and bear left past clubhouse; Lot 218 on left.
  • Financial info: Total monthly fees $145 (total annual $1,740); Lease restrictions apply
  • HOA & community: Has HOA (monthly fee $145); Association requires approval; Association amenities: clubhouse, fitness center, shuffleboard court; Association fee includes escrow reserves, grounds maintenance, sewer, trash, water; Senior community; Pets not allowed; Golf carts allowed; Buyer approval required

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Public water; Public sewer; Cable available and connected; Electricity available and connected; Water available and connected; Sewer available and connected
  • Home design: Manufactured home (single wide); One story; Faces north; Residential property
  • Construction: Vinyl siding; Built-up roof; Crawlspace foundation; Built in (year not provided)
  • Exterior features: Storage shed; Paved lot; Asphalt road

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Eat-in kitchen
  • Bedrooms: 1 bedroom
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air
  • Interior features: Ceiling fans; Eat-in kitchen; Open floorplan; Thermostat; Window treatments; Double pane windows
  • Laundry & utility: Washer; Dryer; Electric water heater; Water softener; Other laundry features

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 $72k.

Deal economics

  • At list price, monthly cash flow is $474 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $72k).
  • Recommended offer: $66k (9.0% below list) — sets the bar for market timing.
  • Cap rate 14.2% 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; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 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 $498 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 $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 14y ago; this cycle's ask has dropped $8k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $15k; list at $72k implies a 380% 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 $65,520 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
1.96%
Cap rate
14.20%
Cash-on-cash
28.24%
DSCR
2.26
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$57,680
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
434 Denice Dr #434 0.28mi 2/1.0 (+1) 555 (-1%) 9mo $57,000 $103 73
8300 Seminole Blvd #345 0.00mi 2/1.0 (+1) 624 (+11%) 14mo $60,000 $96 64

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 · 0.1% rent growth · sell at horizon

5-year hold
IRR
18.7%
Equity multiple
1.73×
Total profit
$14,650
Equity at exit
$10,735
10-year hold
IRR
24.7%
Equity multiple
2.81×
Total profit
$36,589
Equity at exit
$6,225

Cash invested: $20,160 (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
4.2×

Monthly cashflow live

Estimated rent
$1,414 high interval (Pro) →
Mortgage (P&I)
$378
Tax est. 1.5%
$90 /mo · $1,080/yr
Insurance
$30
HOA
$145
Vacancy / Maint / Mgmt
$297
Net cashflow
$474

Break-even live

Break-even rent $813
Max offer price $72,000
Occupancy floor 61%

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
$18,000
Closing costs
$2,160
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8425 112th St #104 Seminole, FL 1.0 1.0 608 $1,300 $2.14 4d 1 0.26mi
8555 112th St #206 Seminole, FL 1.0 1.0 638 $1,250 $1.96 4d 1 0.31mi
8450 112th St #103 Seminole, FL 1.0 1.0 608 $1,250 $2.06 24d 1 0.32mi
10764 70th Ave Seminole, FL 1.0–2.0 1.0–2.0 828 $1,500 $1.81 4d 2 0.89mi
10405 Addison Way Seminole, FL 1.0–3.0 1.0–2.0 1133 $1,807 $1.59 2d 18 1.02mi
12100 Park Blvd Seminole, FL 1.0–3.0 1.0–2.5 921 $1,296 $1.41 2d 40 1.13mi
10546 106th Ave N Unit a Largo, FL 1.0 1.0 624 $1,223 $1.96 24d 1 1.45mi
10464 106th Ave N Unit 2 Largo, FL 1.0 1.0 500 $1,200 $2.40 24d 1 1.47mi
10464 106th Ave N Unit 2 Largo, FL 1.0 1.0 500 $1,250 $2.50 14d 1 1.47mi

HOA detail

Monthly dues
$145 · $1,740/yr

Listing history 17 events

  1. 2026-06-18
    days on market $72,000 Active 119 DOM
  2. 2026-06-17
    days on market $72,000 Active 118 DOM
  3. 2026-06-16
    days on market $72,000 Active 117 DOM
  4. 2026-06-15
    days on market $72,000 Active 116 DOM
  5. 2026-06-13
    days on market $72,000 Active 114 DOM
  6. 2026-06-09
    days on market $72,000 Active 110 DOM
  7. 2026-06-08
    days on market $72,000 Active 109 DOM
  8. 2026-06-07
    days on market $72,000 Active 108 DOM
  9. 2026-06-04
    days on market $72,000 Active 105 DOM
  10. 2026-06-03
    days on market $72,000 Active 104 DOM
  11. 2026-06-01
    days on market $72,000 Active 102 DOM
  12. 2026-05-31
    days on market $72,000 Active 101 DOM
  13. 2026-04-30
    price $72,000
  14. 2026-02-20
    listed $80,000 Active
  15. 2012-12-03
    soldstatus $15,000 113-char remark
    Show marketing remark (113 chars)

    Great buy for this one bedroom mobile home in the desirable Seminole 55 Plus community. Low fee of $92.00 a month

  16. 2012-10-16
    listed $15,000 113-char remark
    Show marketing remark (113 chars)

    Great buy for this one bedroom mobile home in the desirable Seminole 55 Plus community. Low fee of $92.00 a month

  17. 1997-05-14
    soldstatus $10,000

ⓘ 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
$16,967
− Mortgage interest
−$4,033
− Property taxes
−$1,080
− Insurance
−$360
− Repairs & maintenance
−$1,357
− Management
−$1,357
− HOA
−$1,740
− Depreciation
−$2,095
Taxable income
$4,945
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,187
After-tax cash flow
$4,506/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

+620.0% since first listed
5 events — show timeline
  • 2026-04-30 Price Changed $72,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-20 Listed $80,000 Stellar MLS as Distributed by MLS Grid
  • 2012-12-03 Sold (MLS) $15,000 Stellar MLS as Distributed by MLS Grid
  • 2012-10-16 Listed $15,000 Stellar MLS as Distributed by MLS Grid
  • 1997-05-14 Sold (Public Records) $10,000 Public Records

Property tax history

-11.7%/yr

Latest (2025): $107 · +21.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…