CashFlowRE
Sign in Sign up
1332/1334 Tioga Ave Duplex
D Composite 41.36
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 +13.5/30.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • DSCR +4.1/10.0
  • Livability +4.1/5.0
  • 1% rule +3.4/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$350,000

1332/1334 Tioga Ave · Clearwater, FL 33756
4 bd · 2.0 ba · 1,276 sqft · MultiFamily public records · 87 Days on market
Built 1963 5,262 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

48 hour notice to SHOW+++Introducing a wonderfully located 2 unit: LIVE IN ONE UNIT AND RENT THE OTHER. PAYS FOR HALF YOUR PAYMENT! 2—1bed/1bath duplex under one roof in Clearwater, FL. * * Legal Duplex * * NO EVACUATION ZONE! No Flood insurance required in Zone X!. Extremely low maintenance yard! Highly rated Morton Plant Hospital 5 minutes away! Brand New Publix supermarket 2 mins away. This charming home features terrazzo floors, large bedrooms, private driveway, and private mailbox. With separate utility meters, a new roof in 2019, central ACs 2021/2018 and block construction, this previously remodeled kitchen with all new appliances as of 2019/2022 and bath provide a cozy liv

Key facts

  • Legal duplex
  • No evacuation zone
  • New roof

Tags

LEGAL DUPLEXNO EVACUATION ZONEEXTREMELY LOW MAINTENANCE YARDHIGHLY RATED HOSPITALNEW ROOFSEPARATE UTILITY METERS

Property features AI

Finance

  • Financial info: Gross income reported: $29,760; Annual net income reported: $25,888; Gross-lease terms; tenants pay electricity and water
  • HOA & community: No association

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Public sewer; BB/HS internet available; Multiple water meters (two)
  • Home design: Residential income duplex; Single-story
  • Construction: Block construction; Shingle roof; Slab foundation; Built as one building (duplex)
  • Exterior features: Private mailbox; Asphalt road access; Xeriscape landscaping

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: Two total bedrooms (property contains two 1-bedroom units)
  • Flooring: Terrazzo flooring
  • Bathrooms: Each 1-bedroom unit includes one bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Solid surface counters
  • Laundry & utility: No on-site laundry features specified; 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 2 × 1-bed/1.0-bath units multifamily listed at $350k.

Deal economics

  • At list price, monthly cash flow is $14 ($170/yr) — positive. Per door: $7/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $294k (16.1% below list).
  • Recommended offer: $294k (16.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.9% in Clearwater — 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 82/100 on livability (#60 in FL, #988 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: schools C-, employment C-.
  • 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 (-2.2%/yr); 355 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).
  • At $2,937/mo this rent would consume 57% of the median local household income ($62k/yr) (locally 1868% 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 87 days — a 6% lower offer ($329k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 9y ago; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $157k; list at $350k implies a 123% 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 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $293,700 (16.1% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.84%
Cap rate
6.34%
Cash-on-cash
0.17%
DSCR
1.01
GRM
9.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-19.3%
Equity multiple
0.34×
Total profit
$-64,447
Equity at exit
$52,186
10-year hold
IRR
-19.5%
Equity multiple
0.10×
Total profit
$-88,326
Equity at exit
$30,262

Cash invested: $98,000 (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 33756

Rents YoY
-2.2%
Active inventory
355
Price-to-rent
19.9×

Monthly cashflow live

Estimated rent
$2,937 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$325 /mo · $3,898/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$617
Net cashflow
$14

Break-even live

Break-even rent $2,919
Max offer price $350,000
Occupancy floor 95%

Sensitivity live

Price -10% $212 -5% $113 +0% $14 +5% $-85 +10% $-184
Rent -10% $-218 -5% $-102 +0% $14 +5% $130 +10% $246
Rate -1.0pp $190 -0.5pp $103 base $14 +0.5pp $-77 +1.0pp $-169

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,937

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
$87,500
Closing costs
$10,500
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1530 S Martin Luther King Jr Ave Clearwater, FL 3.0 2.0 1025 $1,950 $1.90 25d 1 0.52mi
1530 S Martin Luther King Jr Ave Clearwater, FL 3.0 2.0 1025 $1,995 $1.95 11d 1 0.52mi
1532 S Washington Ave Clearwater, FL 3.0 2.0 954 $1,500 $1.57 5d 1 0.55mi
1574 Ewing Ave Clearwater, FL 3.0 2.0 1324 $2,700 $2.04 4d 1 0.64mi
1353 Lakeview Rd Clearwater, FL 3.0 1.0 1360 $1,995 $1.47 25d 1 0.64mi
1429 S Evergreen Ave Clearwater, FL 4.0 2.0 1782 $2,781 $1.56 4d 1 0.65mi
1552 S Myrtle Ave Clearwater, FL 3.0 2.0 900 $1,950 $2.17 8d 1 0.67mi
1128 Belleair Rd Unit Home Clearwater, FL 3.0 1.0 1326 $1,695 $1.28 25d 1 0.68mi
1571 S Myrtle Ave Clearwater, FL 3.0 2.0 1202 $2,400 $2.00 25d 1 0.69mi
642 Wells Ct #302 Clearwater, FL 3.0 2.0 1588 $2,795 $1.76 11d 1 0.73mi
1523 S Fredrica Ave Clearwater, FL 3.0 2.0 1284 $2,550 $1.99 25d 1 0.74mi
1009 Chester Dr Clearwater, FL 3.0 2.0 1105 $2,500 $2.26 12d 1 0.75mi
1632 Clearwater Largo Rd Clearwater, FL 3.0 1.0–2.0 961 $2,899 $3.02 2d 25 0.86mi
1342 Belleair Rd Clearwater, FL 4.0 2.0 1695 $2,845 $1.68 20d 1 0.90mi
701 Oak Ave Clearwater, FL 4.0 2.0 1250 $3,200 $2.56 25d 1 0.90mi
1412 Druid Rd E Clearwater, FL 3.0 1.0 1239 $1,995 $1.61 25d 1 0.95mi
1310 Bayview Dr Clearwater, FL 3.0 2.0 1500 $3,300 $2.20 25d 1 0.96mi
1588 Eunice Ln Clearwater, FL 4.0 2.0 1780 $2,731 $1.53 8d 1 0.98mi
1264 Pierce St Clearwater, FL 3.0 2.5 1436 $2,500 $1.74 22d 1 1.11mi
1276 Pierce St Unit 1276 Clearwater, FL 3.0 2.5 1450 $2,550 $1.76 4d 1 1.12mi
1526 Caldera Ct Clearwater, FL 3.0 2.5 1816 $2,900 $1.60 15d 1 1.13mi
1279 Park St Unit n/a Clearwater, FL 3.0 2.5 1300 $2,450 $1.88 25d 1 1.15mi
1581 Lotus Path Clearwater, FL 3.0 2.0 1690 $3,400 $2.01 5d 1 1.24mi
628 Cleveland St Clearwater, FL 2.0–3.0 2.0 1666 $3,750 $2.25 25d 2 1.24mi
618 S Crest Ave Clearwater, FL 3.0 1.0 997 $2,500 $2.51 5d 1 1.30mi
1354 Chesterfield Dr Unit 1039504P Clearwater, FL 4.0 2.0 1840 $6,710 $3.65 2d 1 1.30mi
331 Cleveland St Clearwater, FL 2.0–3.0 2.0–2.5 1962 $7,500 $3.82 25d 3 1.30mi
1321 Chesterfield Dr Unit 1018173P Clearwater, FL 3.0 2.0 1356 $3,967 $2.93 2d 1 1.31mi
905 Jones St Clearwater, FL 3.0 2.0 1072 $2,450 $2.29 25d 1 1.39mi
1812 Lady Mary Dr Clearwater, FL 3.0 2.0 1531 $2,800 $1.83 4d 1 1.41mi
821 14th Ave NW Largo, FL 3.0 1.0 900 $1,795 $1.99 25d 1 1.42mi
1006 14th Ave NW Largo, FL 3.0 2.0 1444 $2,450 $1.70 25d 1 1.42mi
311 Pennsylvania Ave Clearwater, FL 3.0 2.0 1220 $2,300 $1.89 25d 1 1.44mi
16 N San Remo Ave Clearwater, FL 3.0 1.0 1249 $1,795 $1.44 25d 1 1.44mi
1485 Cleveland St Clearwater, FL 3.0 1.0 978 $2,200 $2.25 5d 1 1.45mi
1500 Laurel Cir Clearwater, FL 3.0 2.0 1530 $2,650 $1.73 4d 1 1.47mi
1482 Cleveland St Clearwater, FL 3.0 2.0 1110 $2,750 $2.48 5d 1 1.48mi
906 Hart St Clearwater, FL 3.0 2.0 1360 $2,336 $1.72 14d 1 1.48mi

Listing history 45 events

  1. 2026-06-18
    days on market $350,000 Active 87 DOM
  2. 2026-06-17
    days on market $350,000 Active 86 DOM
  3. 2026-06-16
    days on market $350,000 Active 85 DOM
  4. 2026-06-15
    days on market $350,000 Active 84 DOM
  5. 2026-06-13
    days on market $350,000 Active 82 DOM
  6. 2026-06-09
    days on market $350,000 Active 78 DOM
  7. 2026-06-08
    days on market $350,000 Active 77 DOM
  8. 2026-06-07
    days on market $350,000 Active 76 DOM
  9. 2026-06-04
    days on market $350,000 Active 73 DOM
  10. 2026-06-03
    days on market $350,000 Active 72 DOM
  11. 2026-06-01
    days on market $350,000 Active 70 DOM
  12. 2026-05-31
    days on market $350,000 Active 69 DOM
  13. 2026-05-21
    price $350,000
  14. 2026-05-08
    price $359,900
  15. 2026-04-23
    price $365,000
  16. 2026-03-23
    listed $375,000 Active
  17. 2025-12-21
    historical $1,200
  18. 2025-12-11
    listed $1,200
  19. 2025-12-10
    historical $1,200
  20. 2025-12-06
    price $1,200
  21. 2025-12-02
    listed $1,600
  22. 2025-04-28
    historical
  23. 2025-04-25
    historical
  24. 2025-04-05
    historical $1,500
  25. 2025-04-02
    listed $1,500
  26. 2025-03-24
    price $424,000
  27. 2025-03-24
    price $424,000
  28. 2025-03-06
    listed $435,000 Active
  29. 2025-02-25
    listed $435,000 Active
  30. 2025-01-10
    historical $1,700
  31. 2024-10-29
    listed $1,700
  32. 2023-10-31
    historical $1,300
  33. 2023-10-14
    listed $1,300
  34. 2019-11-20
    soldstatus $157,000
  35. 2019-06-24
    historical
  36. 2019-05-30
    listed $160,000 Active
  37. 2018-04-08
    historical
  38. 2018-02-28
    price $148,500
  39. 2018-02-04
    listed $149,900 Active
  40. 2017-07-20
    soldstatus $130,000
  41. 2017-07-12
    soldstatus $130,000 Sold
  42. 2017-06-29
    status Pending
  43. 2017-05-02
    listed $138,500 Active
  44. 1996-05-15
    soldstatus $30,500
  45. 1982-03-01
    soldstatus $42,000

ⓘ 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
$3,898 · $325/mo
Projected year-2 tax
$3,898 · $325/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥107°F today · 22 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 · 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
$35,244
− Mortgage interest
−$19,605
− Property taxes
−$3,898
− Insurance
−$1,750
− Repairs & maintenance
−$2,820
− Management
−$2,820
− Depreciation
−$10,182
Taxable loss
−$5,830
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,399
After-tax cash flow
$1,569/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 — Clearwater

Score
82/100
State rank
#60
US rank
#988

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clearwater, FL
County
Pinellas County · 939,478 people
City population
170,933
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
32,201
Household income
$61,872
Rent vs Own
38.9% rent · 61.1% own
Severe rent burden
1868.0

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
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 18% Black 11% Two or more races 9% Asian 3%
Hispanic origin (detail)
Mexican 8% Puerto Rican 5%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
16% · Canada
Languages at home
79% English-only · Spanish 14% Other Indo-European 2% Russian/Polish/Slavic 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
▼ -438.74%
Current HPI
354.6792
Rent YoY
▼ -2.22%
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

+733.3% since first listed
33 events — show timeline
  • 2026-05-21 Price Changed $350,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-08 Price Changed $359,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-23 Price Changed $365,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-23 Listed $375,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-21 Rental Removed $1,200 APPFOLIO
  • 2025-12-11 Listed for Rent $1,200 APPFOLIO
  • 2025-12-10 Rental Removed $1,200 SHOWMOJO
  • 2025-12-06 Price Changed $1,200 SHOWMOJO
  • 2025-12-02 Listed for Rent $1,600 SHOWMOJO
  • 2025-04-28 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-25 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-05 Rental Removed $1,500 SHOWMOJO
  • 2025-04-02 Listed for Rent $1,500 SHOWMOJO
  • 2025-03-24 Price Changed $424,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-24 Price Changed $424,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-06 Listed $435,000 Stellar MLS as Distributed by MLS Grid
  • 2025-02-25 Listed $435,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-10 Rental Removed $1,700 APPFOLIO
  • 2024-10-29 Listed for Rent $1,700 APPFOLIO
  • 2023-10-31 Rental Removed $1,300 APPFOLIO
  • 2023-10-14 Listed for Rent $1,300 APPFOLIO
  • 2019-11-20 Sold (Public Records) $157,000 Public Records
  • 2019-06-24 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2019-05-30 Listed $160,000 Stellar MLS as Distributed by MLS Grid
  • 2018-04-08 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2018-02-28 Price Changed $148,500 Stellar MLS as Distributed by MLS Grid
  • 2018-02-04 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2017-07-20 Sold (Public Records) $130,000 Public Records
  • 2017-07-12 Sold (MLS) $130,000 Stellar MLS as Distributed by MLS Grid
  • 2017-06-29 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-05-02 Listed $138,500 Stellar MLS as Distributed by MLS Grid
  • 1996-05-15 Sold (Public Records) $30,500 Public Records
  • 1982-03-01 Sold (Public Records) $42,000 Public Records

Property tax history

+11.9%/yr

Latest (2025): $3,898 · +14.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…