CashFlowRE
Sign in Sign up
8300 Seminole Blvd #229
B Composite 71.25
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$60,000

8300 Seminole Blvd #229 · Seminole, FL 33772
1 bd · 1.0 ba · 480 sqft · Manufactured public records · 241 Days on market
Built 1985 15 ac lot $135/mo HOA · 9% of rent

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

Listing remarks MLS

Whether it is seasonal living you desire, or the full time Florida lifestyle, this is the mobile home for you! This well-maintained home is being sold furnished and is truly turn-key. Fresh exterior paint, 2 car length carport, new water heater, HVAC replaced in 2015, and washer/dryer hook ups are just a few of the amazing perks to this property. This mobile home is land owned with a LOW $135 HOA monthly fee. Majestic Park is located in the heart of Seminole, close to restaurants, shopping and 10 minutes to the beautiful Gulf beaches. Reach out today to see this gem today, it is sure to sell quickly!

Key facts

  • Land owned community
  • 2-length carport
  • Laundry closet

Tags

2-LENGTH CARPORTLAUNDRY CLOSETWASHER DRYER HOOK UPSNEWER WATER HEATERLAND OWNED COMMUNITYSHORT DRIVE TO GULF BEACHES

Property features AI

Finance

  • Other: Partially furnished; Homestead exempt; Zoned R-6; Lot approximately 14.72 acres
  • Financial info: Total annual fees $1,620; Lease restrictions apply
  • HOA & community: Homeowners association (monthly fee $135, approval required); Association name: Vic Morella; Senior community; Clubhouse available; Buyer approval required; Pets not allowed

Exterior

  • Parking: Carport for 2 vehicles
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available
  • Home design: Manufactured home (single wide); One story; Faces southwest; Entry on one level
  • Construction: Vinyl siding; Roof over; Crawlspace foundation; Building area about 927 square feet
  • Exterior features: Storage; Paved road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 1 bedroom
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Window treatments; 3 total rooms
  • Laundry & utility: Washer; Electric dryer hookup; Laundry closet

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 1-bed/1.0-bath manufactured listed at $60k.

Deal economics

  • At list price, monthly cash flow is $684 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.0% vs local median 3.8% 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: Rents flat; 207 active listings in the ZIP; 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 $415 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 0.1% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 241 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: 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 $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 241 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.51%
Cap rate
19.97%
Cash-on-cash
48.85%
DSCR
3.17
GRM
3.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.1% rent growth · sell at horizon

5-year hold
IRR
42.9%
Equity multiple
2.76×
Total profit
$29,634
Equity at exit
$8,946
10-year hold
IRR
47.5%
Equity multiple
4.91×
Total profit
$65,647
Equity at exit
$5,188

Cash invested: $16,800 (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 33772

Rents YoY
0.1%
Active inventory
207
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,509 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$33 /mo · $401/yr
Insurance
$25
HOA
$135
Vacancy / Maint / Mgmt
$317
Net cashflow
$684

Break-even live

Break-even rent $643
Max offer price $60,000
Occupancy floor 50%

Sensitivity live

Price -10% $718 -5% $701 +0% $684 +5% $667 +10% $650
Rent -10% $565 -5% $624 +0% $684 +5% $743 +10% $803
Rate -1.0pp $714 -0.5pp $699 base $684 +0.5pp $668 +1.0pp $652

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
$15,000
Closing costs
$1,800
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.

HOA detail

Monthly dues
$135 · $1,620/yr
Likely covers
water

Listing history 22 events

  1. 2026-06-18
    days on market $60,000 Active 241 DOM
  2. 2026-06-17
    days on market $60,000 Active 240 DOM
  3. 2026-06-16
    days on market $60,000 Active 239 DOM
  4. 2026-06-15
    days on market $60,000 Active 238 DOM
  5. 2026-06-13
    days on market $60,000 Active 236 DOM
  6. 2026-06-09
    days on market $60,000 Active 232 DOM
  7. 2026-06-08
    days on market $60,000 Active 231 DOM
  8. 2026-06-07
    days on market $60,000 Active 230 DOM
  9. 2026-06-04
    days on market $60,000 Active 227 DOM
  10. 2026-06-03
    days on market $60,000 Active 226 DOM
  11. 2026-06-01
    days on market $60,000 Active 224 DOM
  12. 2026-05-31
    days on market $60,000 Active 223 DOM
  13. 2026-02-09
    price $60,000
  14. 2025-11-11
    status Active
  15. 2025-11-03
    status Pending
  16. 2025-10-07
    listed $65,000 Active
  17. 2023-01-30
    soldstatus $60,500 Closed 608-char remark
    Show marketing remark (608 chars)

    Whether it is seasonal living you desire, or the full time Florida lifestyle, this is the mobile home for you! This well-maintained home is being sold furnished and is truly turn-key. Fresh exterior paint, 2 car length carport, new water heater, HVAC replaced in 2015, and washer/dryer hook ups are just a few of the amazing perks to this property. This mobile home is land owned with a LOW $135 HOA monthly fee. Majestic Park is located in the heart of Seminole, close to restaurants, shopping and 10 minutes to the beautiful Gulf beaches. Reach out today to see this gem today, it is sure to sell quickly!

  18. 2023-01-05
    status Pending 608-char remark
    Show marketing remark (608 chars)

    Whether it is seasonal living you desire, or the full time Florida lifestyle, this is the mobile home for you! This well-maintained home is being sold furnished and is truly turn-key. Fresh exterior paint, 2 car length carport, new water heater, HVAC replaced in 2015, and washer/dryer hook ups are just a few of the amazing perks to this property. This mobile home is land owned with a LOW $135 HOA monthly fee. Majestic Park is located in the heart of Seminole, close to restaurants, shopping and 10 minutes to the beautiful Gulf beaches. Reach out today to see this gem today, it is sure to sell quickly!

  19. 2022-12-12
    listed $65,000 Active 608-char remark
    Show marketing remark (608 chars)

    Whether it is seasonal living you desire, or the full time Florida lifestyle, this is the mobile home for you! This well-maintained home is being sold furnished and is truly turn-key. Fresh exterior paint, 2 car length carport, new water heater, HVAC replaced in 2015, and washer/dryer hook ups are just a few of the amazing perks to this property. This mobile home is land owned with a LOW $135 HOA monthly fee. Majestic Park is located in the heart of Seminole, close to restaurants, shopping and 10 minutes to the beautiful Gulf beaches. Reach out today to see this gem today, it is sure to sell quickly!

  20. 2014-11-19
    soldstatus $22,000 Sold 227-char remark
    Show marketing remark (227 chars)

    Beautiful single wide unit, located on Seminole Blvd. near stores, restaurants and only 15 to 20 minutes from the beach. Furnished with the essentials to make it a worry free vacation home. Only waiting for your personal touch.

  21. 2014-11-03
    status Pending 227-char remark
    Show marketing remark (227 chars)

    Beautiful single wide unit, located on Seminole Blvd. near stores, restaurants and only 15 to 20 minutes from the beach. Furnished with the essentials to make it a worry free vacation home. Only waiting for your personal touch.

  22. 2014-10-17
    listed $25,000 Active 227-char remark
    Show marketing remark (227 chars)

    Beautiful single wide unit, located on Seminole Blvd. near stores, restaurants and only 15 to 20 minutes from the beach. Furnished with the essentials to make it a worry free vacation home. Only waiting for your personal touch.

ⓘ 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
$401 · $33/mo
Projected year-2 tax
$498 · $42/mo
Expected delta
+$97/yr (+$8/mo · 24.3%)

ⓘ 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 7 d/yr ≥107°F today · 25 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
$18,104
− Mortgage interest
−$3,361
− Property taxes
−$401
− Insurance
−$300
− Repairs & maintenance
−$1,448
− Management
−$1,448
− HOA
−$1,620
− Depreciation
−$1,745
Taxable income
$7,781
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,867
After-tax cash flow
$6,339/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

County
Pinellas County · 939,478 people
City population
42,315
Metro
Tampa-St. Petersburg-Clearwater, FL
Population (ZIP)
23,733
Household income
$73,586
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
720.0

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 7% Asian 3% Black 2%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 3%
Foreign-born
10% · Canada, Vietnam, Jamaica
Languages at home
89% English-only · Spanish 5% 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
▼ -485.84%
Current HPI
315.303
Rent YoY
▲ 0.10%
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

+140.0% since first listed
10 events — show timeline
  • 2026-02-09 Price Changed $60,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-11 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-11-03 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-10-07 Listed $65,000 Stellar MLS as Distributed by MLS Grid
  • 2023-01-30 Sold (MLS) $60,500 Stellar MLS as Distributed by MLS Grid
  • 2023-01-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-12-12 Listed $65,000 Stellar MLS as Distributed by MLS Grid
  • 2014-11-19 Sold (MLS) $22,000 Stellar MLS as Distributed by MLS Grid
  • 2014-11-03 Pending Stellar MLS as Distributed by MLS Grid
  • 2014-10-17 Listed $25,000 Stellar MLS as Distributed by MLS Grid

Property tax history

-2.9%/yr

Latest (2025): $401 · +11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…