CashFlowRE
Sign in Sign up
8209 134th St
B- Composite 68.03
Why this score? — see what drove the B- 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 +25.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +5.6/10.0
  • Livability +4.4/5.0
  • Schools +4.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$659,000

8209 134th St · Seminole, FL 33776
4 bd · 3.0 ba · 2,733 sqft · SingleFamily public records · 41 Days on market
Built 1963 0.30 ac lot Est $804k · 18% under

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

Listing remarks

INVESTORS. .. REDUCED for quick sale. .. .. This seminole home is on 0.30 acre corner lot property; it has 4bedrooms and 3bath and oversized 2car garage with pool and has in law suite. It is in high grounds and No Flood zone, No HOA, No CDD. This property located minutes to Redington beach and many fine restaurants and entertainment. Seller is taking offers till Friday 6/5 12noon.

Key facts

  • In law suite
  • No flood zone
  • Corner lot

Tags

CORNER LOTIN LAW SUITEHIGH GROUNDSNO FLOOD ZONEMINUTES TO REDINGTON BEACH

Property features AI

Finance

  • Other: Corner lot, in county and unincorporated; Concrete road surface; Total acreage approximately 0.3 (1/4 to less than 1/2 acre); Living area ~2,733 sq ft (per public records); total building area ~3,501 sq ft; Interior in-law suite with private entry; Unfurnished
  • HOA & community: No association

Exterior

  • Parking: Driveway (oversized); 2-car garage
  • Utilities: Public water; Private sewer; Sewer connected; Water connected; Electricity connected; Cable connected; Sprinkler well
  • Home design: Single family residence; Residential property; Two levels; Faces east; Fixer condition; Homestead exempt
  • Construction: Block, concrete and stucco construction; Shingle roof; Slab foundation; Built with mature landscaping
  • Exterior features: Exterior lighting; Wood fencing; In-ground spa; Private pool (gunite)

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; High ceilings; Wood-burning fireplace
  • Laundry & utility: Washer hookup; Electric dryer hookup

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-bed/3.0-bath single-family listed at $659k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $659k).
  • Recommended offer: $639k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 3.7% in Seminole — 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 88/100 on livability (#5 in FL, #174 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
  • 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: 146 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k 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 41 days — a 3% lower offer ($639k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago; this cycle's ask has dropped $60k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $128k; list at $659k implies a 413% 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 8→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $639,230 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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?
  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
1.06%
Cap rate
9.03%
Cash-on-cash
9.77%
DSCR
1.43
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$803,502
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7692 132nd Way 0.36mi 5/3.0 (+1) 2,681 (-2%) 2mo $755,000 $282 74
7796 132nd Way 0.30mi 5/3.0 (+1) 2,622 (-4%) 7mo $812,000 $310 68
13780 76th Ave 0.53mi 4/3.5 2,692 (-2%) 6mo $915,000 $340 66
13764 86th Ave 0.38mi 4/3.0 2,420 (-12%) 1mo $570,000 $236 63
13189 87th Ave 0.37mi 4/3.0 2,418 (-12%) 1mo $710,000 $294 62
13800 77th Ave 0.46mi 4/3.5 2,908 (+6%) 5mo $940,000 $323 61
7490 Pine Valley Ln 0.45mi 4/3.0 2,468 (-10%) 8mo $858,000 $348 56
8310 140th St 0.54mi 4/3.0 2,409 (-12%) 6mo $845,000 $351 50
14265 85th Ave 0.74mi 4/3.0 2,540 (-7%) 5mo $745,000 $293 49
14176 86th Ave 0.68mi 5/3.0 (+1) 2,582 (-6%) 9mo $665,000 $258 46
12835 74th Ave 0.69mi 4/3.0 2,505 (-8%) 9mo $735,000 $293 46
8501 141st St 0.59mi 4/3.0 2,328 (-15%) 10mo $541,940 $233 40

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.6%
Equity multiple
0.94×
Total profit
$-11,362
Equity at exit
$98,259
10-year hold
IRR
8.0%
Equity multiple
1.61×
Total profit
$112,387
Equity at exit
$56,978

Cash invested: $184,520 (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 33776

Active inventory
146
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$7,007 high interval (Pro) →
Mortgage (P&I)
$3,456
Tax from tax record
$303 /mo · $3,640/yr
Insurance
$275
HOA
$0
Vacancy / Maint / Mgmt
$1,471
Net cashflow
$1,502

Break-even live

Break-even rent $5,106
Max offer price $659,000
Occupancy floor 74%

Sensitivity live

Price -10% $1,875 -5% $1,688 +0% $1,502 +5% $1,315 +10% $1,129
Rent -10% $948 -5% $1,225 +0% $1,502 +5% $1,778 +10% $2,055
Rate -1.0pp $1,833 -0.5pp $1,669 base $1,502 +0.5pp $1,331 +1.0pp $1,157

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
$164,750
Closing costs
$19,770
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7672 140th St Unit NA Seminole, FL 4.0 3.5 2840 $4,700 $1.65 5d 1 0.63mi
14323 83rd Pl N Unit 1471180P Seminole, FL 4.0 3.0 2895 $13,452 $4.65 23d 1 0.82mi
14414 91st Ave Seminole, FL 3.0 2.5 2083 $8,000 $3.84 25d 1 0.98mi
19138 Whispering Pines Dr Indian Shores, FL 4.0 3.0 2424 $8,000 $3.30 25d 1 1.10mi
8873 Tami St Seminole, FL 3.0 2.0 1898 $2,595 $1.37 8d 1 1.11mi
10075 West Bay St Seminole, FL 5.0 2.5 2043 $8,900 $4.36 25d 1 1.14mi
10285 Barry Dr Largo, FL 3.0 3.0 3008 $8,500 $2.83 25d 1 1.28mi
19505 Gulf Blvd #304 Indian Shores, FL 4.0 2.5 2388 $15,000 $6.28 5d 1 1.28mi
326 176th Avenue Cir Redington Shores, FL 3.0 2.0 1980 $6,500 $3.28 25d 1 1.32mi
17900 Gulf Blvd Unit 16C Redington Shores, FL 3.0 3.0 1789 $3,450 $1.93 8d 1 1.35mi
17900 Gulf Blvd Unit 18-C Redington Shores, FL 3.0 2.5 1935 $4,200 $2.17 25d 1 1.35mi
9614 Tara Cay Ct Seminole, FL 4.0 4.0 2100 $2,850 $1.36 21d 1 1.38mi
9794 Indian Key Trl Unit 90 Seminole, FL 4.0 4.0 2174 $3,650 $1.68 25d 1 1.42mi
17745 Gulf Blvd #303 Redington Shores, FL 3.0 3.5 3020 $5,995 $1.99 5d 1 1.42mi
17735 Gulf Blvd #204 Redington Shores, FL 3.0 3.0 1995 $5,500 $2.76 25d 1 1.45mi
17735 Gulf Blvd #501 Redington Shores, FL 3.0 3.0 1995 $4,995 $2.50 25d 1 1.45mi
17810 Lee Ave Redington Shores, FL 4.0 4.0 3160 $18,000 $5.70 25d 1 1.46mi

Listing history 15 events

  1. 2026-06-08
    statusdays on market $659,000 Pending 41 DOM
  2. 2026-06-07
    days on market $659,000 Active 40 DOM
  3. 2026-06-04
    days on market $659,000 Active 37 DOM
  4. 2026-06-03
    days on market $659,000 Active 36 DOM
  5. 2026-06-02
    remarks 383-char remark
  6. 2026-06-01
    days on market $659,000 Active 34 DOM
  7. 2026-06-01
    status $659,000 Active 33 DOM
  8. 2026-05-21
    status Pending
  9. 2026-05-08
    price $659,000
  10. 2026-04-18
    listed $719,000 Active
  11. 2016-07-05
    historical
  12. 2015-09-28
    price $369,900
  13. 2015-09-09
    listed $374,900 Active
  14. 1995-12-27
    soldstatus $128,500
  15. 1981-06-01
    soldstatus $115,000

ⓘ 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
$3,640 · $303/mo
Projected year-2 tax
$5,470 · $456/mo
Expected delta
+$1,830/yr (+$152/mo · 50.3%)

ⓘ 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 8 d/yr ≥107°F today · 28 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 · 2 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
$84,082
− Mortgage interest
−$36,914
− Property taxes
−$3,640
− Insurance
−$3,295
− Repairs & maintenance
−$6,727
− Management
−$6,727
− Depreciation
−$19,171
Taxable income
$7,609
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,826
After-tax cash flow
$16,193/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 — Seminole

Score
88/100
State rank
#5
US rank
#174

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
42,315
Population (ZIP)
12,711

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 7% Two or more races 7% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
89% English-only · Other Indo-European 4% Russian/Polish/Slavic 3% Spanish 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
▼ -455.42%
Current HPI
337.3149
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+473.0% since first listed
8 events — show timeline
  • 2026-05-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-08 Price Changed $659,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-18 Listed $719,000 Stellar MLS as Distributed by MLS Grid
  • 2016-07-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2015-09-28 Price Changed $369,900 Stellar MLS as Distributed by MLS Grid
  • 2015-09-09 Listed $374,900 Stellar MLS as Distributed by MLS Grid
  • 1995-12-27 Sold (Public Records) $128,500 Public Records
  • 1981-06-01 Sold (Public Records) $115,000 Public Records

Property tax history

-0.6%/yr

Latest (2025): $3,640 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…