Fourplex
1033 19th Ave S · St. Petersburg, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 26 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- -9.4%
- Equity multiple
- 0.67×
- Total profit
- $-60,775
- Equity at exit
- $96,917
- 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
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
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)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 4× units | 2 | 1 | $6,624 |
| #1 | 2 | 1 | $1,656 |
| #2 | 2 | 1 | $1,656 |
| #3 | 2 | 1 | $1,656 |
| #4 | 2 | 1 | $1,656 |
| 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
-
2026-06-18days on market $649,999 Active 50 DOM
-
2026-06-17days on market $649,999 Active 49 DOM
-
2026-06-16days on market $649,999 Active 48 DOM
-
2026-06-15days on market $649,999 Active 47 DOM
-
2026-06-13days on market $649,999 Active 45 DOM
-
2026-06-09days on market $649,999 Active 41 DOM
-
2026-06-08days on market $649,999 Active 40 DOM
-
2026-06-07days on market $649,999 Active 39 DOM
-
2026-06-04days on market $649,999 Active 36 DOM
-
2026-06-03days on market $649,999 Active 35 DOM
-
2026-06-02price $649,999 Active 33 DOM
-
2026-06-01days on market $675,000 Active 33 DOM
-
2026-05-31days on market $675,000 Active 32 DOM
-
2026-04-29$675,000 Active
-
2019-02-07soldstatus $249,500
-
2019-02-01soldstatus $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.
-
2018-12-18status 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.
-
2018-12-07price $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.
-
2018-11-24price $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.
-
2018-10-16$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.
-
2014-03-29historical 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.
-
2014-03-24soldstatus $57,000
-
2014-03-21soldstatus $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.
-
2012-11-28$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.
-
2008-04-04$359,000
-
2007-09-17$359,000
-
2007-09-17$359,000
-
2007-04-12soldstatus $220,000
-
2007-01-05$235,000
-
2006-06-07$239,000
-
2005-07-28soldstatus $225,000
-
2005-07-16soldstatus $131,000
-
2005-06-22soldstatus $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
- 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
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+309.1% since first listed20 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%/yrLatest (2025): $6,578 · +11.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…