CashFlowRE
Sign in Sign up
7901 Causeway Blvd S
C+ Composite 60.04
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 +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +4.6/10.0
  • 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

$358,250

7901 Causeway Blvd S · St. Petersburg, FL 33707
3 bd · 2.0 ba · 1,695 sqft · SingleFamily public records · 12 Days on market
Built 1956 8,002 sqft lot Est $609k · 41% under

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

Listing remarks

Incredible opportunity to renovate or rebuild your dream home just one mile from the sugar sands of Treasure Island Beach! Situated on a corner lot in the highly sought-after Causeway Isles neighborhood, this flood-damaged property offers incredible potential for investors, builders, or buyers looking to create their own coastal retreat. The home was remediated immediately following the 2024 storms and features a 2022 roof, new 200 amp electric panel, along with hard-wired electrical, and building permits already in place. Whether you're planning a renovation or envisioning a custom rebuild, these improvements provide a strong head start on bringing your vision to life. Enjoy the best of Fl

Key facts

  • Building permits
  • Corner lot
  • 2022 roof

Tags

CORNER LOT2022 ROOFHARD-WIRED ELECTRICALBUILDING PERMITSCAUSEWAY ISLES NEIGHBORHOOD

Property features AI

Finance

  • Other: Total lot approximately 0.18 acres (80 x 100); Private in-ground pool
  • Financial info: Lease restrictions apply
  • HOA & community: No association; Pets allowed; Association approval not required

Exterior

  • Utilities: Public water; Public sewer; Cable available; Electricity available and connected; Phone available
  • Home design: Single family residence; One story; South facing; Homestead property
  • Construction: Block construction; Shingle roof; Slab foundation; Built area approximately 1,775 square feet
  • Exterior features: Other exterior features; Corner lot; Paved public road access; Wood fencing

Interior

  • Kitchen: Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Other flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Other interior features; Family room
  • Laundry & utility: Laundry inside

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/2.0-bath single-family listed at $358k.

Deal economics

  • At list price, monthly cash flow is $130 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $344k (3.9% below list).
  • Recommended offer: $344k (3.9% below list) — sets the bar for 1% rule.
  • Cap rate 8.2% 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.
  • Zoned schools: Azalea Elementary School (math 57% / reading 52%, grade C, #892 of 2,144 statewide, top 44%, 507 students, 60% FRL); Azalea Middle School (math 26% / reading 27%, grade F, #503 of 571 statewide, top 88%, 678 students, 74% FRL); Boca Ciega High School (math 24% / reading 33%, grade F, #458 of 667 statewide, top 69%, 1,423 students, 64% FRL) — zoned schools average 66% FRL vs 48% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 36% at this address vs 51% district-wide (-14 pts) — the specific schools serving this property underperform the Pinellas average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.6%/yr); 462 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 27d 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 $3,442/mo this rent would consume 59% of the median local household income ($70k/yr) (locally 1371% 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 $11k 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

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $78k; list at $358k implies a 359% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $344,231 (3.9% below list)

Questions for the listing agent

  1. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
0.96%
Cap rate
8.16%
Cash-on-cash
6.66%
DSCR
1.30
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$608,505
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7898 Causeway Blvd N 0.05mi 3/2.0 1,566 (-8%) 2mo $417,000 $266 83
7861 1st Ave S 0.11mi 3/3.0 1,608 (-5%) 6mo $795,000 $494 77
213 Park St N 0.35mi 3/2.0 1,630 (-4%) 4mo $377,500 $232 74
7952 1st Ave S 0.15mi 3/3.0 1,840 (+9%) 12mo $659,000 $358 64
140 79th St S 0.14mi 3/2.0 1,488 (-12%) 19mo $650,000 $437 58
7075 Sunset Dr S 0.70mi 3/2.0 1,742 (+3%) 11mo $575,000 $330 54
7320 Burlington Ave N 0.49mi 3/2.0 1,877 (+11%) 13mo $714,000 $380 48
10350 Paradise Blvd 0.74mi 3/2.0 1,586 (-6%) 9mo $800,000 $504 48
7212 Burlington Ave N 0.58mi 3/2.0 1,507 (-11%) 10mo $625,000 $415 46
7200 3rd Ave N 0.62mi 3/2.0 1,880 (+11%) 14mo $675,000 $359 42
601 75th St N 0.66mi 4/2.5 (+1) 1,859 (+10%) 11mo $315,000 $169 36
7127 3rd Ave N 0.67mi 4/2.5 (+1) 1,930 (+14%) 10mo $650,000 $337 31

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
-17.4%
Equity multiple
0.40×
Total profit
$-59,732
Equity at exit
$53,416
10-year hold
IRR
-16.7%
Equity multiple
0.20×
Total profit
$-79,835
Equity at exit
$30,975

Cash invested: $100,310 (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 33707

Rents YoY
-0.6%
Active inventory
462
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$3,442 high interval (Pro) →
Mortgage (P&I)
$1,879
Tax from tax record
$135 /mo · $1,618/yr
Insurance
$149
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$723
Net cashflow
$130

Break-even live

Break-even rent $3,278
Max offer price $358,250
Occupancy floor 91%

Sensitivity live

Price -10% $333 -5% $232 +0% $130 +5% $29 +10% $-73
Rent -10% $-142 -5% $-6 +0% $130 +5% $266 +10% $402
Rate -1.0pp $311 -0.5pp $221 base $130 +0.5pp $37 +1.0pp $-57

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
$89,562
Closing costs
$10,748
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
7930 Causeway Blvd S Saint Petersburg, FL 3.0 2.0 1454 $3,900 $2.68 6d 1 0.10mi
500 Treasure Island Cswy Treasure Island, FL 1.0–2.0 1.5–2.0 1096 $2,900 $2.64 6d 4 0.52mi
511 Sandy Hook Rd Treasure Island, FL 4.0 3.5 2025 $4,000 $1.98 26d 1 0.66mi
7887 9th Ave S Saint Petersburg, FL 4.0 2.5 1961 $4,500 $2.29 26d 1 0.67mi
10355 Paradise Blvd Treasure Island, FL 1.0–2.0 1.0–2.0 1067 $3,000 $2.81 0d 6 0.72mi
507 Plaza Seville Ct Unit 514 Treasure Island, FL 2.0 2.0 1145 $2,495 $2.18 9d 1 0.78mi
7004 Grevilla Ave S Unit 7004 South Pasadena, FL 3.0 2.5 2017 $3,800 $1.88 26d 1 0.91mi
7050 Sunset Dr S #716 South Pasadena, FL 2.0 2.0 1180 $2,250 $1.91 26d 1 0.94mi
6860 Park St S South Pasadena, FL 2.0 2.0 1500 $2,500 $1.67 26d 1 0.97mi
7401 13th Ave N Saint Petersburg, FL 4.0 2.0 1464 $3,100 $2.12 6d 1 1.01mi
7401 13th Ave N Saint Petersburg, FL 4.0 2.0 1464 $3,100 $2.12 26d 1 1.01mi
11240 7th St E Treasure Island, FL 3.0 3.0 1771 $9,000 $5.08 6d 1 1.07mi
11405 8th St E Treasure Island, FL 4.0 3.0 2077 $6,500 $3.13 26d 1 1.09mi
11400 8th St E Treasure Island, FL 3.0 2.0 1876 $7,900 $4.21 6d 1 1.10mi
865 115th Ave Treasure Island, FL 3.0 3.0 1942 $3,000 $1.54 6d 1 1.10mi
7600 16th Ave N Saint Petersburg, FL 2.0 1.0 1243 $2,200 $1.77 14d 1 1.14mi
9415 Blind Pass Rd #1006 St Pete Beach, FL 2.0 2.0 1310 $3,500 $2.67 14d 1 1.15mi
9495 Blind Pass Rd #203 St Pete Beach, FL 2.0 2.0 1270 $3,800 $2.99 26d 1 1.16mi
9495 Blind Pass Rd #1208 St Pete Beach, FL 2.0 2.0 1430 $3,700 $2.59 9d 1 1.16mi
11140 5th St E Treasure Island, FL 2.0 3.0 1787 $3,700 $2.07 26d 1 1.17mi
8041 Sailboat Key Blvd S #402 St Pete Beach, FL 3.0 2.0 2000 $5,000 $2.50 26d 1 1.18mi
7645 Sun Island Dr S #101 South Pasadena, FL 2.0 2.0 1385 $3,200 $2.31 26d 1 1.20mi
6660 Date Palm Ave S Unit 1018211P St. Petersburg, FL 3.0 2.0 1345 $7,268 $5.40 0d 1 1.20mi
1308 70th St N Unit 1308 St. Petersburg, FL 2.0 1.5 1100 $2,500 $2.27 26d 1 1.20mi
7910 Sun Island Dr S #101 South Pasadena, FL 2.0 2.0 1170 $2,500 $2.14 26d 1 1.21mi
904 67th St S Saint Petersburg, FL 3.0 1.0 1169 $2,750 $2.35 16d 1 1.22mi
8040 Sailboat Key Blvd S #203 St Pete Beach, FL 2.0 2.0 1265 $2,600 $2.06 18d 1 1.23mi
9525 Blind Pass Rd #902 St Pete Beach, FL 2.0 2.0 1175 $3,900 $3.32 26d 1 1.23mi
7700 Sun Island Dr S #503 South Pasadena, FL 2.0 2.0 1215 $2,395 $1.97 26d 1 1.23mi
7625 Sun Island Dr S #108 South Pasadena, FL 2.0 2.0 1170 $3,000 $2.56 26d 1 1.24mi
1473 Durling Dr S South Pasadena, FL 3.0 2.0 1264 $4,000 $3.16 26d 1 1.24mi
7920 Sun Island Dr S #205 South Pasadena, FL 3.0 2.0 1575 $3,350 $2.13 6d 1 1.25mi
1790 Russell Dr N Saint Petersburg, FL 3.0 2.0 1277 $2,800 $2.19 6d 1 1.25mi
7540 Bay Island Dr S South Pasadena, FL 2.0 1.0–2.0 827 $2,900 $3.50 13d 3 1.26mi
1328 Pasadena Ave S #206 South Pasadena, FL 2.0 2.0 1100 $2,700 $2.45 26d 1 1.29mi
795 119th Ave Treasure Island, FL 3.0 3.0 2192 $6,500 $2.97 26d 1 1.33mi
7405 Bay Island Dr S South Pasadena, FL 2.0–3.0 2.0 1192 $3,500 $2.94 6d 2 1.33mi
7600 Sun Island Dr S South Pasadena, FL 2.0 2.0 1400 $2,350 $1.68 6d 1 1.34mi
7600 Sun Island Dr S #205 South Pasadena, FL 2.0 2.0 1250 $2,190 $1.75 26d 1 1.35mi
7984 Sailboat Key Blvd S #502 South Pasadena, FL 2.0 2.0 1145 $3,500 $3.06 14d 1 1.35mi

Listing history 8 events

  1. 2026-06-22
    days on market $358,250 Active 12 DOM
  2. 2026-06-18
    days on market $358,250 Active 9 DOM
  3. 2026-06-17
    days on market $358,250 Active 8 DOM
  4. 2026-06-16
    days on market $358,250 Active 7 DOM
  5. 2026-06-15
    days on market $358,250 Active 6 DOM
  6. 2026-06-13
    days on market $358,250 Active 4 DOM
  7. 2026-06-10
    remarks 699-char remark
  8. 2026-06-10
    listed $358,250 Active 1 DOM

ⓘ 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
$1,618 · $135/mo
Projected year-2 tax
$2,973 · $248/mo
Expected delta
+$1,356/yr (+$113/mo · 83.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 25 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
$41,308
− Mortgage interest
−$20,068
− Property taxes
−$1,618
− Insurance
−$6,910
− Repairs & maintenance
−$3,305
− Management
−$3,305
− Depreciation
−$10,422
Taxable loss
−$4,318
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,036
After-tax cash flow
$2,598/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)
24,324
Household income
$69,951
Rent vs Own
30.1% rent · 69.9% own
Severe rent burden
1371.0

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 White (81%)
Race & ethnicity
White 81% Two or more races 7% Hispanic / Latino 7% Black 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1% Cuban 1%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 3%
Foreign-born
11% · Canada, Vietnam
Languages at home
89% English-only · Spanish 5% Russian/Polish/Slavic 1% French/Haitian/Cajun 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
▼ -555.96%
Current HPI
359.4858
Rent YoY
▼ -0.61%
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

+497.1% since first listed
3 events — show timeline
  • 2026-06-09 Listed $358,250 Stellar MLS as Distributed by MLS Grid
  • 1994-12-27 Sold (Public Records) $78,000 Public Records
  • 1985-11-01 Sold (Public Records) $60,000 Public Records

Property tax history

-5.5%/yr

Latest (2025): $1,618 · -9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…