CashFlowRE
Sign in Sign up
3211 30th St N
D+ Composite 49.75
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.6/30.0
  • DSCR +4.4/10.0
  • Schools +4.3/10.0
  • 1% rule +3.7/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$375,000

3211 30th St N · St. Petersburg, FL 33713
3 bd · 2.0 ba · 2,002 sqft · SingleFamily public records · 9 Days on market
Built 1957 8,098 sqft lot Est $480k · 22% under

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

Listing remarks

Welcome to this charming 3-bedroom, 2-bath home offering comfort, convenience, and excellent value. Inside, you'll find a spacious layout with plenty of natural light, creating a warm and inviting atmosphere throughout. The home features generously sized bedrooms, functional living spaces, and a floor plan designed for everyday living. The property offers a large yard with plenty of room for outdoor entertaining, gardening, pets, or future improvements. Conveniently located near shopping, dining, schools, parks, and major roadways, this home provides easy access to everything you need while maintaining a neighborhood feel. Whether you're a first-time homebuyer, looking to downsize, or searc

Key facts

  • Easy access
  • Outdoor entertaining
  • Large yard

Tags

LARGE YARDOUTDOOR ENTERTAININGEASY ACCESS

Property features AI

Finance

  • Other: Lot about 0.19 acres; Living area reported as 2,002 sq ft (appraiser); Building area total reported as 2,622 sq ft (appraiser); Directions: Take I-275 South toward St. Petersburg. Exit at 38th Avenue North. Head west on 38th Ave N. Turn left (south) onto 30th Street N. Continue south to 3211 30th St N, which will be on your left.

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Cable available; Phone available
  • Home design: Single family residence; Residential property; One story; Faces west; Homestead
  • Construction: Cement siding; Shingle roof; Slab foundation; Built area documented by appraiser
  • Exterior features: Lighting; Sidewalk; Asphalt road access

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Ceiling fans; Thermostat
  • Laundry & utility: Washer hookup; Gas 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 3-bed/2.0-bath single-family listed at $375k.

Deal economics

  • At list price, monthly cash flow is $87 ($1k/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 $328k (12.6% below list).
  • Recommended offer: $328k (12.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% 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 D — 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: New Heights Elementary School (math 34% / reading 32%, grade F, #1,773 of 2,144 statewide, top 83%, 615 students, 81% FRL); Tyrone Middle School (math 35% / reading 28%, grade F, #453 of 571 statewide, top 81%, 847 students, 68% FRL); St. Petersburg High School (math 31% / reading 61%, grade D-, #220 of 667 statewide, top 33%, 1,723 students, 39% FRL).
  • Zoned-school proficiency averages 37% 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 flat; 311 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 $3,277/mo this rent would consume 53% of the median local household income ($75k/yr) (locally 1076% 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 $3k 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 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $66k; list at $375k implies a 464% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — 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 $327,736 (12.6% below list)

Questions for the listing agent

  1. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.87%
Cap rate
6.57%
Cash-on-cash
1.00%
DSCR
1.04
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$480,480
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2890 40th Ave N 0.46mi 3/2.0 2,059 (+3%) 14mo $495,000 $240 62
2508 42nd Ave N 0.69mi 4/2.0 (+1) 1,718 (-14%) 8mo $395,000 $230 32
3421 38th St N 0.70mi 3/2.0 1,749 (-13%) 20mo $465,000 $266 30

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 · 0.67% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.40×
Total profit
$-62,717
Equity at exit
$55,914
10-year hold
IRR
-14.1%
Equity multiple
0.27×
Total profit
$-76,877
Equity at exit
$32,423

Cash invested: $105,000 (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 33713

Rents YoY
0.7%
Active inventory
311
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$3,277 high interval (Pro) →
Mortgage (P&I)
$1,967
Tax from tax record
$379 /mo · $4,548/yr
Insurance
$156
HOA
$0
Vacancy / Maint / Mgmt
$688
Net cashflow
$87

Break-even live

Break-even rent $3,167
Max offer price $375,000
Occupancy floor 92%

Sensitivity live

Price -10% $300 -5% $194 +0% $87 +5% $-19 +10% $-125
Rent -10% $-172 -5% $-42 +0% $87 +5% $217 +10% $346
Rate -1.0pp $276 -0.5pp $183 base $87 +0.5pp $-10 +1.0pp $-109

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
$93,750
Closing costs
$11,250
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2700 26th St N Saint Petersburg, FL 4.0 2.0 1608 $2,250 $1.40 16d 1 0.45mi
2820 23rd St N Saint Petersburg, FL 4.0 2.0 1615 $3,037 $1.88 19d 1 0.66mi
3750 28th Ave N Saint Petersburg, FL 3.0 2.0 1512 $2,830 $1.87 26d 1 0.75mi
4116 Yardley Ave N Saint Petersburg, FL 3.0 2.0 1680 $4,150 $2.47 6d 1 1.15mi
5246 Neil Dr Saint Petersburg, FL 3.0 3.0 1713 $3,450 $2.01 23d 1 1.25mi
1171 25th Ln N Saint Petersburg, FL 3.0 3.5 1990 $4,500 $2.26 4d 1 1.30mi
1162 25th Way N Saint Petersburg, FL 3.0 2.5 2205 $4,500 $2.04 9d 1 1.31mi
1803 42nd Way N Saint Petersburg, FL 2.0 2.0 1421 $4,200 $2.96 26d 1 1.36mi
2620 13th St N Saint Petersburg, FL 3.0 4.0 2342 $4,400 $1.88 26d 1 1.43mi
1156 37th Ave N Saint Petersburg, FL 3.0 3.0 2178 $3,600 $1.65 12d 1 1.43mi
3301 9th Ave N Saint Petersburg, FL 3.0 2.0 1514 $3,500 $2.31 6d 1 1.45mi

Listing history 7 events

  1. 2026-06-21
    days on market $375,000 Active 9 DOM
  2. 2026-06-18
    days on market $375,000 Active 6 DOM
  3. 2026-06-17
    days on market $375,000 Active 5 DOM
  4. 2026-06-16
    days on market $375,000 Active 4 DOM
  5. 2026-06-15
    days on market $375,000 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $375,000 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
$4,548 · $379/mo
Projected year-2 tax
$4,548 · $379/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 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
$39,328
− Mortgage interest
−$21,006
− Property taxes
−$4,548
− Insurance
−$1,875
− Repairs & maintenance
−$3,146
− Management
−$3,146
− Depreciation
−$10,909
Taxable loss
−$5,302
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,272
After-tax cash flow
$2,321/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)
31,729
Household income
$74,707
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
1076.0

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 (71%)
Race & ethnicity
White 71% Hispanic / Latino 13% Two or more races 9% Black 7% Asian 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2% Cuban 3%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
12% · Canada, Vietnam
Languages at home
84% English-only · Spanish 9% Other Asian/Pacific 2% Vietnamese 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
▼ -439.69%
Current HPI
478.8317
Rent YoY
▲ 0.67%
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

+463.9% since first listed
2 events — show timeline
  • 2026-06-12 Listed $375,000 Stellar MLS as Distributed by MLS Grid
  • 1998-04-17 Sold (Public Records) $66,500 Public Records

Property tax history

+3.5%/yr

Latest (2025): $4,548 · +169.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…