CashFlowRE
Sign in Sign up
1033 19th Ave S Fourplex
C Composite 58.37
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 +21.8/30.0
  • ARV discount +12.7/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.2/10.0
  • Schools +4.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$649,999

1033 19th Ave S · St. Petersburg, FL 33705
8 bd · 4.0 ba · 2,892 sqft · MultiFamily public records · 50 Days on market
Built 1925 6,434 sqft lot Est $735k · 12% under

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

Multi-family units

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

Listing remarks MLS

Property has 4 apartments two upstairs and two downstairs all identical. new roof. Units have been updated. Building exterior recently painted.

Key facts

  • Ample parking
  • Updated interiors
  • Fully fenced yard

Tags

UPDATED INTERIORSFRESHLY PAINTED EXTERIORAMPLE PARKINGFULLY FENCED YARDQUIET RESIDENTIAL NEIGHBORHOODQUICK ACCESS TO I-275

Property features AI

Finance

  • Financial info: Annual net income reported as $64,800; Pro forma rents by unit type: three units at $1,400 and one unit at $1,200
  • HOA & community: No association

Exterior

  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Residential income property (quadruplex); Single building containing 4 units; Lot approximately 0.15 acres (50 x 127)
  • Construction: Brick construction; Shingle roof; Crawlspace foundation; Building area about 2,892 sq ft
  • Exterior features: Fenced yard; Exterior lighting; Private mailbox; Sidewalk

Interior

  • Kitchen: Each unit includes basic kitchen (pro forma rents listed per unit type)
  • Bedrooms: Total of 8 bedrooms
  • Bathrooms: Four 1-bath units (each unit has 1 bathroom)
  • Heating & cooling: Ductless heating; Wall/window air conditioning units
  • Interior features: Ceiling fans throughout
  • Laundry & utility: No laundry room on site

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 × 2-bed/1-bath units multifamily listed at $650k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $251/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $650k).
  • Recommended offer: $630k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 2.6% in St. Petersburg — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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 (-0.1%/yr); 308 active listings in the ZIP; 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).
  • At $6,624/mo this rent would consume 109% of the median local household income ($73k/yr) (locally 1386% 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 $4k of loan paydown is wiped out by about $20k 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 50 days — a 3% lower offer ($630k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 20y 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 $250k; list at $650k implies a 161% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $630,499 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% 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 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.02%
Cap rate
8.15%
Cash-on-cash
6.63%
DSCR
1.29
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$734,568
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1130 22nd Ave S 0.25mi 8/6.0 3,072 (+6%) 11mo $490,000 $160 61
999 DR Martin Luther King JR St S 0.66mi 8/4.0 2,830 (-2%) 20mo $627,000 $222 49
1799 Russell St S 0.59mi 8/4.0 2,500 (-14%) 10mo $635,000 $254 42
1771 Russell St S 0.59mi 8/4.0 2,500 (-14%) 10mo $635,000 $254 42

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
-9.4%
Equity multiple
0.67×
Total profit
$-60,775
Equity at exit
$96,917
10-year hold
IRR
-4.4%
Equity multiple
0.75×
Total profit
$-45,750
Equity at exit
$56,200

Cash invested: $182,000 (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 33705

Rents YoY
-0.1%
Active inventory
308
Price-to-rent
32.7×

Monthly cashflow live

Estimated rent
$6,624 high interval (Pro) →
Mortgage (P&I)
$3,409
Tax from tax record
$548 /mo · $6,578/yr
Insurance
$271
HOA
$0
Vacancy / Maint / Mgmt
$1,391
Net cashflow
$1,005

Break-even live

Break-even rent $5,351
Max offer price $649,999
Occupancy floor 80%

Sensitivity live

Price -10% $1,373 -5% $1,189 +0% $1,005 +5% $821 +10% $637
Rent -10% $482 -5% $744 +0% $1,005 +5% $1,267 +10% $1,529
Rate -1.0pp $1,333 -0.5pp $1,171 base $1,005 +0.5pp $837 +1.0pp $666

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

UnitsBedsBathsEst. rent
Total (4 units) $6,624

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
$162,500
Closing costs
$19,500
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.

Listing history 33 events

  1. 2026-06-18
    days on market $649,999 Active 50 DOM
  2. 2026-06-17
    days on market $649,999 Active 49 DOM
  3. 2026-06-16
    days on market $649,999 Active 48 DOM
  4. 2026-06-15
    days on market $649,999 Active 47 DOM
  5. 2026-06-13
    days on market $649,999 Active 45 DOM
  6. 2026-06-09
    days on market $649,999 Active 41 DOM
  7. 2026-06-08
    days on market $649,999 Active 40 DOM
  8. 2026-06-07
    days on market $649,999 Active 39 DOM
  9. 2026-06-04
    days on market $649,999 Active 36 DOM
  10. 2026-06-03
    days on market $649,999 Active 35 DOM
  11. 2026-06-02
    price $649,999 Active 33 DOM
  12. 2026-06-01
    days on market $675,000 Active 33 DOM
  13. 2026-05-31
    days on market $675,000 Active 32 DOM
  14. 2026-04-29
    listed $675,000 Active
  15. 2019-02-07
    soldstatus $249,500
  16. 2019-02-01
    soldstatus $249,500 Sold 143-char remark
    Show marketing remark (143 chars)

    Property has 4 apartments two upstairs and two downstairs all identical. new roof. Units have been updated. Building exterior recently painted.

  17. 2018-12-18
    status Pending 143-char remark
    Show marketing remark (143 chars)

    Property has 4 apartments two upstairs and two downstairs all identical. new roof. Units have been updated. Building exterior recently painted.

  18. 2018-12-07
    price $245,000 143-char remark
    Show marketing remark (143 chars)

    Property has 4 apartments two upstairs and two downstairs all identical. new roof. Units have been updated. Building exterior recently painted.

  19. 2018-11-24
    price $255,000 143-char remark
    Show marketing remark (143 chars)

    Property has 4 apartments two upstairs and two downstairs all identical. new roof. Units have been updated. Building exterior recently painted.

  20. 2018-10-16
    listed $265,000 Active 143-char remark
    Show marketing remark (143 chars)

    Property has 4 apartments two upstairs and two downstairs all identical. new roof. Units have been updated. Building exterior recently painted.

  21. 2014-03-29
    historical 110-char remark
    Show marketing remark (110 chars)

    Short Sale third party approval required. Four two-bedroom and one bath units. Fixer-upper with ample parking.

  22. 2014-03-24
    soldstatus $57,000
  23. 2014-03-21
    soldstatus $57,000 Sold 110-char remark
    Show marketing remark (110 chars)

    Short Sale third party approval required. Four two-bedroom and one bath units. Fixer-upper with ample parking.

  24. 2012-11-28
    listed $59,900 110-char remark
    Show marketing remark (110 chars)

    Short Sale third party approval required. Four two-bedroom and one bath units. Fixer-upper with ample parking.

  25. 2008-04-04
    listed $359,000
  26. 2007-09-17
    listed $359,000
  27. 2007-09-17
    listed $359,000
  28. 2007-04-12
    soldstatus $220,000
  29. 2007-01-05
    listed $235,000
  30. 2006-06-07
    listed $239,000
  31. 2005-07-28
    soldstatus $225,000
  32. 2005-07-16
    soldstatus $131,000
  33. 2005-06-22
    soldstatus $165,000

ⓘ 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
$6,578 · $548/mo
Projected year-2 tax
$6,578 · $548/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 7 d/yr ≥106°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 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
$79,488
− Mortgage interest
−$36,410
− Property taxes
−$6,578
− Insurance
−$3,250
− Repairs & maintenance
−$6,359
− Management
−$6,359
− Depreciation
−$18,909
Taxable income
$1,623
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$389
After-tax cash flow
$11,674/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 — St. Petersburg

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Petersburg, FL
County
Pinellas County · 939,478 people
City population
249,151
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
27,939
Household income
$73,027
Rent vs Own
41.5% rent · 58.5% own
Severe rent burden
1386.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 44% White 41% Two or more races 10% Hispanic / Latino 5%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
9% · Canada, Dominican Republic
Languages at home
92% English-only · Spanish 4% 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
▼ -540.28%
Current HPI
388.3086
Rent YoY
▼ -0.13%
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

+309.1% since first listed
20 events — show timeline
  • 2026-04-29 Listed $675,000 Stellar MLS as Distributed by MLS Grid
  • 2019-02-07 Sold (Public Records) $249,500 Public Records
  • 2019-02-01 Sold (MLS) $249,500 Stellar MLS as Distributed by MLS Grid
  • 2018-12-18 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-12-07 Price Changed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2018-11-24 Price Changed $255,000 Stellar MLS as Distributed by MLS Grid
  • 2018-10-16 Listed $265,000 Stellar MLS as Distributed by MLS Grid
  • 2014-03-29 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-03-24 Sold (Public Records) $57,000 Public Records
  • 2014-03-21 Sold (MLS) $57,000 Stellar MLS as Distributed by MLS Grid
  • 2012-11-28 Listed $59,900 Stellar MLS as Distributed by MLS Grid
  • 2008-04-04 Listed $359,000 Stellar MLS as Distributed by MLS Grid
  • 2007-09-17 Listed $359,000 Stellar MLS as Distributed by MLS Grid
  • 2007-09-17 Listed $359,000 Stellar MLS as Distributed by MLS Grid
  • 2007-04-12 Sold (Public Records) $220,000 Public Records
  • 2007-01-05 Listed $235,000 Stellar MLS as Distributed by MLS Grid
  • 2006-06-07 Listed $239,000 Stellar MLS as Distributed by MLS Grid
  • 2005-07-28 Sold (Public Records) $225,000 Public Records
  • 2005-07-16 Sold (Public Records) $131,000 Public Records
  • 2005-06-22 Sold (Public Records) $165,000 Public Records

Property tax history

+15.7%/yr

Latest (2025): $6,578 · +11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…