CashFlowRE
Sign in Sign up
904 High View Dr 🏷️ Likely Rental
D Composite 44.79
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.3/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.4/5.0
  • Appreciation +0.0/10.0

$5,000

904 High View Dr · Palm Harbor, FL 34683
4 bd · 2.5 ba · 2,336 sqft · SingleFamily public records · 8 Days on market
Built 1977 9,583 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

You'll fall in love with this creatively crafted home that has been recently remodeled to encompass all of the elements for relaxation, comfort, and easy-living. It is a quintessential Palm Harbor paradise! The 4 bedroom 2 bathroom home has been meticulously designed with unique features, mindful updates, and provides plenty of living and storage space. As you step through the front door you are greeted by a welcoming foyer and grand dining room with oversized windows to allow natural light to pour in. The kitchen and dry bar sparkle with level 6 granite, clean, bright cabinetry, and Samsung appliance package. Perfectly placed within the home to provide quick access to the living room and quick passthrough to the breakfast nook. Your master ensuite is a retreat within itself Featuring a large bedroom with abundant natural light, an amazing walk-in closet/dressing room, a spa-like master bathroom with a walk-in shower and spacious separate vanities. The three additional bedrooms are of ample size and thoughtfully placed throughout the home to provide privacy and functionality. The outdoor living space is the cherry on top! French doors throughout the home provide entry to your secluded screened-in lanai, large enough for an outdoor dining table. There is a cozy corner with an outdoor fireplace and wet bar to wind down after a long day. The backyard features a detached, air conditioned studio which provides endless possibilities and the side yard has a bricked patio that would be the perfect area for a grillmaster's set-up. The home has newly landscaped front & back yard, new roof 2021, AC 2017, and 55 gallon water heater replaced in 2020. The home boasts a spacious indoor laundry room with additional refrigerator, a walk-in pantry, 2 car garage, vinyl fencing, fresh interior and exterior paint, and gorgeous travertine tile flooring. Conveniently located near the Pinellas Trail, Honeymoon Island State Park, easy access to shopping, dining, and Tampa International Airport, and zoned for top-rated schools. Attention to detail is unmatched in this enchanting Palm Harbor home. It is truly a MUST-SEE!

Key facts

  • 9,583 sq ft lot
  • Built 1977
  • Listed 7 days

Property features AI

Finance

  • Other: Lot is less than 1/4 acre (approximately 0.22 acre); Deed restrictions: none; Pets: other (see remarks)
  • Financial info: Property listed as auction
  • HOA & community: No association fee; Association does not have first right of refusal; Association fee covers other items

Exterior

  • Utilities: Utilities: other (see remarks)
  • Home design: Single building (1 unit); Built in 1977; Other zoning; Located on Bay/Gulf side
  • Construction: Other construction; Not built above flood
  • Exterior features: No waterfront; No waterview; Dockage: other

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: Other appliances (see remarks)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $5,000 price doesn't fit this home's estimated sale value (~$768,544) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $3k ($36k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $5k).
  • Cap rate 730.4% vs local median 3.1% in Palm Harbor — 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 81/100 on livability (#95 in FL, #1,470 nationally) — a professional / high-income tenant draw. Strengths: schools A+, housing A+, commute A; Watch: amenities 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.
  • Market conditions: Rents falling (-4.3%/yr); 387 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).
  • At $3,863/mo this rent would consume 50% of the median local household income ($93k/yr) (locally 919% 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 $35 of loan paydown is wiped out by about $150 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 + 0.0% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 10y 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.

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 $5,000

Questions for the listing agent

  1. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
77.26%
Cap rate
730.40%
Cash-on-cash
2586.10%
DSCR
116.07
GRM
0.1

CMA / ARV

ARV (on-the-fly)
$768,544
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1796 Painted Bunting Cir 0.12mi 4/3.0 2,358 (+1%) 0mo $828,000 $351 90
927 Whippoorwill Dr 0.19mi 4/2.5 2,312 (-1%) 1mo $565,000 $244 89
774 Tomoka Dr 0.32mi 4/2.0 2,307 (-1%) 6mo $750,000 $325 76
1748 Hermit Thrush Cir 0.51mi 4/2.0 2,301 (-2%) 0mo $780,000 $339 72
469 Pine Warbler Way N 0.58mi 4/3.0 2,366 (+1%) 2mo $750,000 $317 67
537 Belted Kingfisher Dr N 0.51mi 3/2.0 (-1) 2,205 (-6%) 1mo $670,000 $304 59
695 House Wren Cir 0.28mi 3/2.0 (-1) 2,075 (-11%) 5mo $740,000 $357 57
2803 Jarvis Cir 0.62mi 5/3.0 (+1) 2,398 (+3%) 4mo $821,000 $342 56
2831 Jarvis Cir 0.66mi 3/3.0 (-1) 2,221 (-5%) 3mo $605,000 $272 51
1967 Castille Dr 0.47mi 4/2.0 2,010 (-14%) 2mo $525,000 $261 51
1848 Barn Owl Way 0.61mi 4/3.0 2,614 (+12%) 1mo $859,600 $329 49
2021 Spanish Pines Dr 0.59mi 3/2.0 (-1) 2,092 (-10%) 4mo $850,000 $406 45

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
Equity multiple
129.64×
Total profit
$180,089
Equity at exit
$746
10-year hold
IRR
Equity multiple
258.67×
Total profit
$360,744
Equity at exit
$432

Cash invested: $1,400 (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 34683

Rents YoY
-4.3%
Active inventory
387
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$3,863 high interval (Pro) →
Mortgage (P&I)
$26
Tax est. 1.5%
$6 /mo · $75/yr
Insurance
$2
HOA
$0
Vacancy / Maint / Mgmt
$811
Net cashflow
$3,017

Break-even live

Break-even rent $44
Max offer price $5,000
Occupancy floor 17%

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
$1,250
Closing costs
$150
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
2204 Elizabeth Way Dunedin, FL 4.0 3.0 2800 $3,900 $1.39 24d 1 0.65mi
2204 Elizabeth Way Dunedin, FL 4.0 3.0 2532 $3,750 $1.48 22d 1 0.65mi
2379 Azalea Dr Palm Harbor, FL 3.0 2.0 2035 $3,700 $1.82 22d 1 0.65mi
2424 Summerwood Ct Dunedin, FL 4.0 3.5 2469 $7,900 $3.20 24d 1 1.07mi
1480 Chukar Rdg Palm Harbor, FL 3.0 2.0 1998 $3,595 $1.80 24d 1 1.11mi
161 Overstreet Ct Palm Harbor, FL 3.0 2.0 1799 $1,300 $0.72 7d 1 1.12mi
3139 Carlos Dr Dunedin, FL 4.0 2.0 2414 $3,400 $1.41 4d 1 1.29mi
3775 Springhill Cir Palm Harbor, FL 4.0 2.0 1682 $5,000 $2.97 4d 1 1.36mi
4907 Parson Brown Ln Palm Harbor, FL 3.0 2.0 1947 $4,500 $2.31 4d 1 1.37mi

Listing history 7 events

  1. 2026-06-09
    days on market $5,000 Active 8 DOM
  2. 2026-06-08
    days on market $5,000 Active 7 DOM
  3. 2026-06-07
    days on market $5,000 Active 6 DOM
  4. 2026-06-04
    days on market $5,000 Active 3 DOM
  5. 2026-06-03
    days on market $5,000 Active 2 DOM
  6. 2026-06-02
    remarks 299-char remark
  7. 2026-06-02
    listed $5,000 Active 1 DOM

ⓘ 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 · 26 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
$46,354
− Mortgage interest
−$280
− Property taxes
−$75
− Insurance
−$25
− Repairs & maintenance
−$3,708
− Management
−$3,708
− Depreciation
−$145
Taxable income
$38,412
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9,219
After-tax cash flow
$26,986/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 — Palm Harbor

Score
81/100
State rank
#95
US rank
#1470

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palm Harbor, FL
County
Pinellas County · 939,478 people
City population
79,072
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
33,911
Household income
$92,885
Rent vs Own
18.6% rent · 81.4% own
Severe rent burden
919.0

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 (85%)
Race & ethnicity
White 85% Hispanic / Latino 8% Two or more races 7% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 5% Lithuanian 2% Slovak 2%
Foreign-born
14% · Canada, China, Dominican Republic
Languages at home
83% English-only · Spanish 5% Arabic 4% Russian/Polish/Slavic 3%

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
▼ -295.95%
Current HPI
314.8777
Rent YoY
▼ -4.33%
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

-94.2% since first listed
25 events — show timeline
  • 2026-06-01 Listed $5,000 FLKMLS
  • 2022-12-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2022-12-10 Price Changed $685,000 Stellar MLS as Distributed by MLS Grid
  • 2022-08-25 Price Changed $700,000 Stellar MLS as Distributed by MLS Grid
  • 2022-08-09 Price Changed $729,000 Stellar MLS as Distributed by MLS Grid
  • 2022-07-22 Listed $735,000 Stellar MLS as Distributed by MLS Grid
  • 2021-07-21 Sold (MLS) $538,000 Stellar MLS as Distributed by MLS Grid
  • 2021-06-11 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-06-03 Listed $535,000 Stellar MLS as Distributed by MLS Grid
  • 2019-01-04 Sold (Public Records) $398,700 Public Records
  • 2018-12-31 Sold (MLS) $398,700 Stellar MLS as Distributed by MLS Grid
  • 2018-11-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-11-05 Listed $414,900 Stellar MLS as Distributed by MLS Grid
  • 2017-04-24 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-04-23 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-04-17 Relisted Stellar MLS as Distributed by MLS Grid
  • 2017-04-10 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-04-05 Price Changed $367,000 Stellar MLS as Distributed by MLS Grid
  • 2017-02-21 Relisted Stellar MLS as Distributed by MLS Grid
  • 2017-01-03 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-01-03 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-12-24 Listed $369,900 Stellar MLS as Distributed by MLS Grid
  • 1994-05-20 Sold (Public Records) $92,500 Public Records
  • 1990-07-10 Sold (Public Records) $103,000 Public Records
  • 1984-11-01 Sold (Public Records) $86,900 Public Records

Property tax history

+9.8%/yr

Latest (2025): $8,973 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…