CashFlowRE
Sign in Sign up
1909 19th St S
B- Composite 67.91
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 +26.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • 1% rule +6.6/10.0
  • Schools +4.3/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$186,999

1909 19th St S · St. Petersburg, FL 33712
3 bd · 1.0 ba · 1,224 sqft · SingleFamily public records · 42 Days on market
Built 1925 7,479 sqft lot Est $310k · 40% under

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

Listing remarks MLS

GREAT INVESTMENT HOME!!! SOME SWEAT EQUITY NEEDED, BUT IT WON'T BE WAISTED ON THIS SUPER HOME FOR A 1ST TIME BUYER OF AS RENTAL INCOME. THIS 3 BEDROOM 1 BATH HOME HAS OVER 1200 SQ FT WITH A NICE SIZED YARD. ONLY A SHORT WALK TO LAKE MAGGIORIE AND STEPS TO PUBLIC TRANSPORTATION. SEE THIS HOME TODAY, BUY IT TOMORROW!!

Key facts

  • Convenient access
  • Major roadways
  • Single story home

Tags

SINGLE STORY HOMEFUNCTIONAL LAYOUTSEPARATE DINING SPACECONVENIENT ACCESSMAJOR ROADWAYSNEARBY PARKS

Property features AI

Finance

  • Other: Property type: Residential — Single Family Residence; Total living area reported as 1,224 (owner-provided)
  • HOA & community: Pets allowed

Exterior

  • Utilities: Water source: See remarks; Sewer: Other; Utilities: Other
  • Home design: Single-family residence; One story; Faces east; Fixer condition
  • Construction: Stone construction; Shingle roof; Slab foundation; Built on 0.17-acre lot
  • Exterior features: Asphalt road access

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating: Other; Cooling: Other
  • Interior features: Open floorplan
  • Laundry & utility: Laundry: Other

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 3-bed/1.0-bath single-family listed at $187k.

Deal economics

  • At list price, monthly cash flow is $463 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $187k).
  • Recommended offer: $181k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% 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 B — 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.
  • Zoned schools: Pinellas Central Elementary School (math 51% / reading 45%, grade D, #1,171 of 2,144 statewide, top 55%, 498 students, 64% FRL); Gibbs High School (math 26% / reading 41%, grade F, #400 of 667 statewide, top 61%, 1,160 students, 64% FRL) — zoned schools average 64% FRL vs 48% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.8%/yr); 204 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 42 days — a 3% lower offer ($181k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y ago; this cycle's ask has dropped $21k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $128k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $181,389 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1925 — 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. 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.
  5. 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.
  6. 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
1.16%
Cap rate
9.26%
Cash-on-cash
10.60%
DSCR
1.47
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$309,672
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1962 15th Ave S 0.32mi 3/1.0 1,245 (+2%) 3mo $122,000 $98 80
2703 18th St S 0.50mi 3/2.0 1,221 (-0%) 1mo $329,900 $270 72
2534 19th St S 0.38mi 3/2.0 1,160 (-5%) 2mo $205,000 $177 68
1618 20th Ave S 0.25mi 3/1.0 1,378 (+13%) 3mo $120,000 $87 65
1710 26th Ave S 0.47mi 3/2.0 1,154 (-6%) 2mo $389,800 $338 63
2534 22nd St S 0.43mi 3/2.0 1,156 (-6%) 5mo $366,000 $317 62
1735 26th Ave S 0.42mi 3/2.0 1,153 (-6%) 8mo $300,000 $260 60
1126 Melrose Ave S 0.69mi 3/2.0 1,293 (+6%) 0mo $375,000 $290 54
1333 Melrose Ave S 0.59mi 3/2.0 1,320 (+8%) 5mo $300,000 $227 51
2487 15th Ave S 0.58mi 3/2.0 1,125 (-8%) 6mo $285,000 $253 50
1425 11th Ave S 0.70mi 4/2.0 (+1) 1,137 (-7%) 6mo $182,500 $161 41
1307 12th Ave S 0.68mi 4/2.0 (+1) 1,349 (+10%) 4mo $240,000 $178 39

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
-3.8%
Equity multiple
0.86×
Total profit
$-7,190
Equity at exit
$27,882
10-year hold
IRR
2.2%
Equity multiple
1.14×
Total profit
$7,129
Equity at exit
$16,168

Cash invested: $52,360 (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 33712

Rents YoY
-0.8%
Active inventory
204
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$2,171 high interval (Pro) →
Mortgage (P&I)
$981
Tax from tax record
$194 /mo · $2,324/yr
Insurance
$78
HOA
$0
Vacancy / Maint / Mgmt
$456
Net cashflow
$463

Break-even live

Break-even rent $1,585
Max offer price $186,999
Occupancy floor 74%

Sensitivity live

Price -10% $568 -5% $516 +0% $463 +5% $410 +10% $357
Rent -10% $291 -5% $377 +0% $463 +5% $548 +10% $634
Rate -1.0pp $557 -0.5pp $510 base $463 +0.5pp $414 +1.0pp $365

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
$46,750
Closing costs
$5,610
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1847 19th St S Saint Petersburg, FL 3.0 2.0 1203 $2,295 $1.91 5d 1 0.02mi
1828 20th Ave S Saint Petersburg, FL 3.0 1.0 1015 $1,650 $1.63 25d 1 0.07mi
1911 22nd Ave S St Petersburg, FL 4.0 2.0 1424 $3,000 $2.11 3d 1 0.16mi
1760 Queen St S Saint Petersburg, FL 3.0 1.0 1004 $2,000 $1.99 5d 1 0.17mi
1763 Preston St S Saint Petersburg, FL 3.0 1.0 1158 $2,350 $2.03 25d 1 0.20mi
2010 22nd St S Saint Petersburg, FL 3.0 1.0 1036 $1,695 $1.64 5d 1 0.24mi
1650 Prescott St S Saint Petersburg, FL 3.0 1.0 960 $2,100 $2.19 5d 1 0.30mi
2244 21st Ave S Saint Petersburg, FL 3.0 1.0 1229 $2,250 $1.83 5d 1 0.32mi
1771 15th Ave S Saint Petersburg, FL 2.0 1.0 800 $1,195 $1.49 4d 1 0.35mi
1920 14th Ave S Saint Petersburg, FL 3.0 2.0 1073 $1,865 $1.74 25d 1 0.35mi
2505 18th St S Saint Petersburg, FL 3.0 2.0 1198 $2,350 $1.96 4d 1 0.36mi
2435 20th St S Unit 1 St. Petersburg, FL 4.0 2.0 1230 $2,650 $2.15 25d 1 0.36mi
1715 14th St S St. Petersburg, FL 2.0 1.0 1000 $1,850 $1.85 25d 1 0.36mi
2028 14th Ave S Unit A St. Petersburg, FL 2.0 2.0 1000 $1,920 $1.92 25d 1 0.36mi
2020 14th Ave S Unit A St. Petersburg, FL 2.0 2.0 1000 $1,920 $1.92 8d 1 0.37mi
1701 14th St S Unit A St. Petersburg, FL 2.0 1.0 1100 $1,950 $1.77 25d 1 0.37mi
1400 21st St S Saint Petersburg, FL 4.0 2.0 1487 $2,970 $2.00 8d 1 0.37mi
2524 19th St S Saint Petersburg, FL 4.0 2.0 1230 $2,495 $2.03 25d 1 0.39mi
1320 18th Ave S Saint Petersburg, FL 2.0 1.0 750 $1,550 $2.07 18d 1 0.39mi
2245 17th Ave S Saint Petersburg, FL 4.0 2.0 1058 $2,400 $2.27 5d 1 0.39mi
2410 18th Ave S Saint Petersburg, FL 4.0 1.0 927 $1,895 $2.04 5d 1 0.42mi
1465 15th St S Saint Petersburg, FL 3.0 1.5 1405 $2,400 $1.71 5d 1 0.42mi
2231 15th Ave S Saint Petersburg, FL 2.0 1.0 768 $1,900 $2.47 5d 1 0.44mi
1930 Walton St S Saint Petersburg, FL 3.0 1.0 814 $2,000 $2.46 5d 1 0.45mi
1427 15th St S Saint Petersburg, FL 3.0 1.0 1030 $2,095 $2.03 5d 1 0.46mi
2621 18th St S Saint Petersburg, FL 3.0 1.0 1114 $2,200 $1.97 25d 1 0.46mi
1311 Prescott St S Saint Petersburg, FL 4.0 2.0 1048 $2,300 $2.19 5d 1 0.50mi
1529 12th St S Unit A St. Petersburg, FL 2.0 1.5 700 $1,550 $2.21 25d 1 0.53mi
1317 14th St S St Petersburg, FL 4.0 2.0 1236 $2,150 $1.74 25d 1 0.56mi
986 22nd Ave S #3 St. Petersburg, FL 2.0 2.0 850 $1,350 $1.59 14d 1 0.66mi
1827 Auburn St S Saint Petersburg, FL 3.0 1.0 1056 $1,855 $1.76 5d 1 0.66mi
1218 13th Ave S Saint Petersburg, FL 3.0 2.0 1356 $2,594 $1.91 5d 1 0.67mi
2547 14th Ave S Saint Petersburg, FL 2.0 1.0 726 $2,800 $3.86 5d 1 0.68mi
2551 26th Ave S Saint Petersburg, FL 4.0 2.0 1248 $2,395 $1.92 5d 1 0.70mi
966 22nd Ave S Unit 109 St. Petersburg, FL 2.0 2.0 900 $1,795 $1.99 8d 1 0.70mi
944 18th Ave S Unit A St. Petersburg, FL 3.0 1.0 1013 $2,100 $2.07 18d 1 0.70mi
1035 15th Ave S Saint Petersburg, FL 2.0 1.0 1412 $1,900 $1.35 5d 1 0.71mi
930 20th Ave S St. Petersburg, FL 3.0 1.0 1190 $1,995 $1.68 13d 1 0.71mi
2423 Auburn St S Saint Petersburg, FL 3.0 2.0 1057 $1,650 $1.56 25d 1 0.74mi
2425 Auburn St S Saint Petersburg, FL 3.0 2.0 1092 $2,195 $2.01 4d 1 0.74mi

Listing history 29 events

  1. 2026-06-19
    price $186,999 Active 42 DOM
  2. 2026-06-18
    days on market $194,999 Active 42 DOM
  3. 2026-06-17
    days on market $194,999 Active 41 DOM
  4. 2026-06-16
    days on market $194,999 Active 40 DOM
  5. 2026-06-15
    days on market $194,999 Active 39 DOM
  6. 2026-06-13
    days on market $194,999 Active 37 DOM
  7. 2026-06-09
    days on market $194,999 Active 33 DOM
  8. 2026-06-08
    days on market $194,999 Active 32 DOM
  9. 2026-06-07
    days on market $194,999 Active 31 DOM
  10. 2026-06-04
    pricedays on market $194,999 Active 28 DOM
  11. 2026-06-03
    days on market $199,999 Active 27 DOM
  12. 2026-06-01
    days on market $199,999 Active 25 DOM
  13. 2026-05-31
    days on market $199,999 Active 24 DOM
  14. 2026-05-21
    price $199,999
  15. 2026-05-07
    listed $208,000 Active
  16. 2024-12-16
    historical $1,965
  17. 2024-11-21
    price $1,965
  18. 2024-11-20
    price $1,980
  19. 2024-11-18
    price $1,935
  20. 2024-11-17
    price $1,980
  21. 2024-11-16
    price $1,935
  22. 2024-11-13
    listed $1,980
  23. 2023-10-18
    historical $1,935
  24. 2023-09-02
    listed $1,935
  25. 2021-09-29
    soldstatus $128,000
  26. 2021-09-29
    listed $128,000
  27. 2010-12-16
    soldstatus $6,000 318-char remark
    Show marketing remark (318 chars)

    GREAT INVESTMENT HOME!!! SOME SWEAT EQUITY NEEDED, BUT IT WON'T BE WAISTED ON THIS SUPER HOME FOR A 1ST TIME BUYER OF AS RENTAL INCOME. THIS 3 BEDROOM 1 BATH HOME HAS OVER 1200 SQ FT WITH A NICE SIZED YARD. ONLY A SHORT WALK TO LAKE MAGGIORIE AND STEPS TO PUBLIC TRANSPORTATION. SEE THIS HOME TODAY, BUY IT TOMORROW!!

  28. 2010-10-20
    listed $9,900 318-char remark
    Show marketing remark (318 chars)

    GREAT INVESTMENT HOME!!! SOME SWEAT EQUITY NEEDED, BUT IT WON'T BE WAISTED ON THIS SUPER HOME FOR A 1ST TIME BUYER OF AS RENTAL INCOME. THIS 3 BEDROOM 1 BATH HOME HAS OVER 1200 SQ FT WITH A NICE SIZED YARD. ONLY A SHORT WALK TO LAKE MAGGIORIE AND STEPS TO PUBLIC TRANSPORTATION. SEE THIS HOME TODAY, BUY IT TOMORROW!!

  29. 2009-12-21
    listed $9,900

ⓘ 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
$2,324 · $194/mo
Projected year-2 tax
$2,324 · $194/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 · 27 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$26,049
− Mortgage interest
−$10,475
− Property taxes
−$2,324
− Insurance
−$935
− Repairs & maintenance
−$2,084
− Management
−$2,084
− Depreciation
−$5,440
Taxable income
$2,707
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$650
After-tax cash flow
$4,902/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)
27,142
Household income
$60,450
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1928.0

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 Black (68%)
Race & ethnicity
Black 68% White 23% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Lithuanian 1% Slovak 1% Estonian 1%
Foreign-born
7% · Canada, Jamaica
Languages at home
92% English-only · French/Haitian/Cajun 3% Spanish 3% Other Indo-European 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
▼ -275.45%
Current HPI
412.7251
Rent YoY
▼ -0.77%
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

+1920.2% since first listed
16 events — show timeline
  • 2026-05-21 Price Changed $199,999 Stellar MLS as Distributed by MLS Grid
  • 2026-05-07 Listed $208,000 Stellar MLS as Distributed by MLS Grid
  • 2024-12-16 Rental Removed $1,965 PROPERTYWARE
  • 2024-11-21 Price Changed $1,965 PROPERTYWARE
  • 2024-11-20 Price Changed $1,980 PROPERTYWARE
  • 2024-11-18 Price Changed $1,935 PROPERTYWARE
  • 2024-11-17 Price Changed $1,980 PROPERTYWARE
  • 2024-11-16 Price Changed $1,935 PROPERTYWARE
  • 2024-11-13 Listed for Rent $1,980 PROPERTYWARE
  • 2023-10-18 Rental Removed $1,935 PROPERTYWARE
  • 2023-09-02 Listed for Rent $1,935 PROPERTYWARE
  • 2021-09-29 Listed $128,000 Stellar MLS as Distributed by MLS Grid
  • 2021-09-29 Sold (MLS) $128,000 Stellar MLS as Distributed by MLS Grid
  • 2010-12-16 Sold (MLS) $6,000 Stellar MLS as Distributed by MLS Grid
  • 2010-10-20 Listed $9,900 Stellar MLS as Distributed by MLS Grid
  • 2009-12-21 Listed $9,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+17.4%/yr

Latest (2025): $2,324 · +35.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…