CashFlowRE
Sign in Sign up
915 Seminole Blvd
C+ Composite 60.5
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 +21.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.3/10.0
  • Schools +4.3/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$335,000

915 Seminole Blvd · Tarpon Springs, FL 34689
3 bd · 2.0 ba · 1,929 sqft · SingleFamily public records · 156 Days on market
Built 1974 9,609 sqft lot Est $604k · 45% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Bank Foreclosure - Seller Addenda required. All offers submitted on bidselect. Being sold "As-Is" with right to inspect.

Key facts

  • Brand new a/c system
  • Detached shed
  • 9,609 sq ft lot

Tags

BRAND NEW A/C SYSTEMDETACHED SHED

Property features AI

Finance

  • Other: Property listed as unfurnished; Total living area reported by appraiser (1 story)
  • Financial info: Lease restrictions apply
  • HOA & community: No HOA association indicated

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable connected
  • Home design: Single-family residence; One story; Faces south; Residential property
  • Construction: Block, concrete and stucco construction; Shingle roof; Slab foundation; Built on a 0.22-acre lot (approx. 74 x 129)
  • Exterior features: Private mailbox; Rain gutters; Sliding doors; Paved road access

Interior

  • Kitchen: Dishwasher; Disposal; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat; Central air
  • Interior features: Ceiling fans; Crown molding; Eat-in kitchen; Living room/dining room combo; Thermostat; Walk-in closets
  • Laundry & utility: Laundry in garage; Washer; Dryer

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/2.0-bath single-family listed at $335k.

Deal economics

  • At list price, monthly cash flow is $51 ($608/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $335k).
  • Recommended offer: $295k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.3% in Tarpon Springs — 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 68/100 on livability (#502 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A; Watch: employment C-, amenities F, commute F.
  • 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: Sunset Hills Elementary School (math 72% / reading 72%, grade A-, #288 of 2,144 statewide, top 15%, 451 students, 52% FRL); Tarpon Springs Middle School (math 59% / reading 61%, grade B, #135 of 571 statewide, top 24%, 644 students, 50% FRL); Tarpon Springs High School (math 30% / reading 47%, grade F, #321 of 667 statewide, top 49%, 1,139 students, 46% FRL) — zoned schools at 49% FRL track the district average.
  • Market conditions: Rents soft (-1.2%/yr); 404 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 6d 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 $3,437/mo this rent would consume 55% of the median local household income ($75k/yr) (locally 721% 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 $10k 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 156 days — a 12% lower offer ($295k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y ago; this cycle's ask has dropped $60k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $126k; list at $335k implies a 166% gain — meaningful room to come down on a strong offer.

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 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $294,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 156 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 1974 — 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. Schools are A-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
1.03%
Cap rate
8.00%
Cash-on-cash
6.10%
DSCR
1.27
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$603,777
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
743 Cajeput Loop 0.17mi 4/2.0 (+1) 1,906 (-1%) 4mo $615,000 $323 82
718 Bayshore Dr 0.28mi 3/3.0 2,057 (+7%) 4mo $940,000 $457 69
1031 Anclote Dr 0.54mi 3/2.0 1,915 (-1%) 6mo $525,000 $274 69
747 W Bayshore Dr 0.18mi 4/2.0 (+1) 2,083 (+8%) 7mo $590,000 $283 68
1408 Garden Ave 0.28mi 3/2.0 1,687 (-12%) 3mo $300,000 $178 64
1503 Tallahassee Dr 0.48mi 4/2.5 (+1) 2,041 (+6%) 2mo $690,000 $338 59
701 Charlotte Ave 0.39mi 3/3.0 1,754 (-9%) 4mo $515,000 $294 59
1404 Oleander Dr 0.33mi 3/2.0 1,687 (-12%) 7mo $535,000 $317 58
441 Village Dr 0.60mi 4/2.0 (+1) 2,027 (+5%) 3mo $547,000 $270 56
65 Inness Dr 0.68mi 3/2.0 1,805 (-6%) 2mo $475,000 $263 56
644 Bayshore Dr 0.27mi 4/3.5 (+1) 2,186 (+13%) 3mo $950,000 $435 52
402 Village Dr 0.58mi 3/2.0 1,677 (-13%) 3mo $524,900 $313 49

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
-19.1%
Equity multiple
0.35×
Total profit
$-60,866
Equity at exit
$49,950
10-year hold
IRR
-21.1%
Equity multiple
0.08×
Total profit
$-86,695
Equity at exit
$28,965

Cash invested: $93,800 (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 34689

Rents YoY
-1.2%
Active inventory
404
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$3,437 high interval (Pro) →
Mortgage (P&I)
$1,757
Tax from tax record
$342 /mo · $4,103/yr
Insurance
$140
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$722
Net cashflow
$51

Break-even live

Break-even rent $3,373
Max offer price $335,000
Occupancy floor 94%

Sensitivity live

Price -10% $240 -5% $145 +0% $51 +5% $-44 +10% $-139
Rent -10% $-221 -5% $-85 +0% $51 +5% $186 +10% $322
Rate -1.0pp $219 -0.5pp $136 base $51 +0.5pp $-36 +1.0pp $-124

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
$83,750
Closing costs
$10,050
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
723 Sunset Dr Tarpon Springs, FL 3.0 2.0 1374 $2,290 $1.67 14d 1 0.13mi
1417 Poinsettia Ave Unit 1244469P Tarpon Springs, FL 4.0 3.0 2098 $6,626 $3.16 0d 1 0.28mi
610 Charlotte Ave Tarpon Springs, FL 4.0 2.5 1712 $2,710 $1.58 26d 1 0.32mi
512 Wayfarer Dr Unit 1244468P Tarpon Springs, FL 3.0 2.0 2389 $6,320 $2.65 0d 1 0.34mi
1701 Avoca Dr Tarpon Springs, FL 3.0 2.0 1712 $3,000 $1.75 26d 1 0.47mi
1334 Belcher Dr Tarpon Springs, FL 3.0 2.0 2055 $3,395 $1.65 0d 1 0.58mi
335 Windrush Loop #335 Tarpon Springs, FL 2.0 2.0 1565 $3,000 $1.92 26d 1 0.61mi
787 Arthurs Ct Tarpon Springs, FL 3.0 2.0 1225 $2,295 $1.87 6d 1 0.96mi
504 S Florida Ave #222 Tarpon Springs, FL 2.0 2.0 1490 $1,895 $1.27 6d 1 0.99mi
1438 N River Cir Tarpon Springs, FL 3.0 2.5 1890 $3,500 $1.85 0d 1 1.10mi
360 Jeru Blvd Tarpon Springs, FL 3.0 2.0 1439 $1,899 $1.32 15d 1 1.12mi
109 Hibiscus St Unit 1 Tarpon Springs, FL 2.0 1.0 1968 $1,750 $0.89 26d 1 1.31mi
141 N Ring Ave Tarpon Springs, FL 3.0 2.5 1533 $2,600 $1.70 4d 1 1.45mi

Listing history 27 events

  1. 2026-06-22
    days on market $335,000 Active 156 DOM
  2. 2026-06-18
    days on market $335,000 Active 153 DOM
  3. 2026-06-17
    days on market $335,000 Active 152 DOM
  4. 2026-06-16
    days on market $335,000 Active 151 DOM
  5. 2026-06-15
    days on market $335,000 Active 150 DOM
  6. 2026-06-13
    days on market $335,000 Active 148 DOM
  7. 2026-06-09
    days on market $335,000 Active 144 DOM
  8. 2026-06-08
    days on market $335,000 Active 143 DOM
  9. 2026-06-07
    pricedays on market $335,000 Active 142 DOM
  10. 2026-06-04
    days on market $350,000 Active 139 DOM
  11. 2026-06-03
    days on market $350,000 Active 138 DOM
  12. 2026-06-01
    days on market $350,000 Active 136 DOM
  13. 2026-05-31
    days on market $350,000 Active 135 DOM
  14. 2026-04-16
    status Active
  15. 2026-04-15
    historical
  16. 2026-03-30
    price $350,000
  17. 2026-01-29
    price $375,000
  18. 2026-01-15
    listed $395,000 Active
  19. 2009-01-30
    soldstatus $126,000 130-char remark
    Show marketing remark (130 chars)

    Bank Foreclosure - Seller Addenda required. All offers submitted on bidselect. Being sold "As-Is" with right to inspect.

  20. 2008-11-20
    listed $121,900 130-char remark
    Show marketing remark (130 chars)

    Bank Foreclosure - Seller Addenda required. All offers submitted on bidselect. Being sold "As-Is" with right to inspect.

  21. 2008-10-09
    soldstatus $279,700
  22. 2007-07-13
    listed $299,877
  23. 2007-06-18
    historical
  24. 2006-10-17
    listed $349,500
  25. 2001-12-28
    soldstatus $150,000
  26. 1996-06-06
    soldstatus $78,000
  27. 1986-12-31
    soldstatus $70,000

ⓘ 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
$4,103 · $342/mo
Projected year-2 tax
$4,103 · $342/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 7 d/yr ≥109°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$41,248
− Mortgage interest
−$18,765
− Property taxes
−$4,103
− Insurance
−$6,794
− Repairs & maintenance
−$3,300
− Management
−$3,300
− Depreciation
−$9,745
Taxable loss
−$4,759
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,142
After-tax cash flow
$1,750/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 — Tarpon Springs

Score
68/100
State rank
#502
US rank
#9244

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tarpon Springs, FL
County
Pinellas County · 939,478 people
City population
27,324
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
27,324
Household income
$74,854
Rent vs Own
18.5% rent · 81.5% own
Severe rent burden
721.0

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 (80%)
Race & ethnicity
White 80% Hispanic / Latino 10% Two or more races 7% Black 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4%
Common ancestry
Romanian 6% Lithuanian 3% Slovak 2%
Foreign-born
10% · Canada, Jamaica, Dominican Republic
Languages at home
84% English-only · Other Indo-European 6% Spanish 6% French/Haitian/Cajun 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
▼ -300.96%
Current HPI
303.7434
Rent YoY
▼ -1.16%
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

+400.0% since first listed
14 events — show timeline
  • 2026-04-16 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-03-30 Price Changed $350,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-29 Price Changed $375,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-15 Listed $395,000 Stellar MLS as Distributed by MLS Grid
  • 2009-01-30 Sold (MLS) $126,000 Stellar MLS as Distributed by MLS Grid
  • 2008-11-20 Listed $121,900 Stellar MLS as Distributed by MLS Grid
  • 2008-10-09 Sold (Public Records) $279,700 Public Records
  • 2007-07-13 Listed $299,877 Stellar MLS as Distributed by MLS Grid
  • 2007-06-18 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2006-10-17 Listed $349,500 Stellar MLS as Distributed by MLS Grid
  • 2001-12-28 Sold (Public Records) $150,000 Public Records
  • 1996-06-06 Sold (Public Records) $78,000 Public Records
  • 1986-12-31 Sold (Public Records) $70,000 Public Records

Property tax history

+4.2%/yr

Latest (2025): $4,103 · +127.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…