CashFlowRE
Sign in Sign up
669 52nd Ave S
D+ Composite 47.03
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).

  • Cash flow +14.1/30.0
  • ARV discount +13.5/15.0
  • DSCR +4.3/10.0
  • Schools +4.3/10.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,000

669 52nd Ave S · St. Petersburg, FL 33705
3 bd · 1.0 ba · 984 sqft · SingleFamily public records · 75 Days on market
Built 1975 6,734 sqft lot Est $345k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 Bedroom Block Home Near Lakewood Estates - Bayou Heights - Nicely maintained 3 bedroom 1 bath home with new kitchen including dishwasher, new carpet, freshly painted and 1 car garage with washer & dryer waiting for you. Large front and back yards for lounging and entertaining. Approximately 980 square feet of living space.

Key facts

  • Slab foundation
  • 2018 ac
  • Flood zone x

Tags

FLOOD ZONE X2023 ROOF2018 ACSLAB FOUNDATIONBLOCK CONSTRUCTIONGENEROUS LOT SIZE

Property features AI

Finance

  • Other: Shed(s) on property; Lot approximately 0.15 acre (50 x 135); Unfurnished
  • HOA & community: Pets allowed: Cats and dogs permitted; No association reported

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single Family Residence; Residential property; One story; Faces south; Homesteaded
  • Construction: Block construction; Shingle roof; Slab foundation; Built as a single-story structure
  • Exterior features: Sidewalk; Near golf course; Near marina; Near public transit; Paved access; Private lot

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Thermostat
  • Laundry & utility: Washer; Dryer; Laundry area in garage

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 $299k.

Deal economics

  • At list price, monthly cash flow is $42 ($507/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 $250k (16.5% below list).
  • Recommended offer: $250k (16.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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: Lakewood Elementary School (math 62% / reading 42%, grade C-, #990 of 2,144 statewide, top 48%, 425 students, 84% FRL); Lakewood High School (math 27% / reading 44%, grade F, #367 of 667 statewide, top 57%, 915 students, 59% FRL) — zoned schools average 72% FRL vs 48% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.1%/yr); 308 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($73k/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 $2k of loan paydown is wiped out by about $9k 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 75 days — a 6% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y ago; this cycle's ask has dropped $16k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $132k; list at $299k implies a 127% 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 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $249,782 (16.5% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
0.84%
Cap rate
6.46%
Cash-on-cash
0.61%
DSCR
1.03
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$345,384
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
701 52nd Ave S 0.05mi 2/1.0 (-1) 1,011 (+3%) 2mo $389,000 $385 86
1110 Asturia Way S 0.45mi 3/1.0 975 (-1%) 8mo $395,000 $405 71
1025 Alhambra Way S 0.43mi 3/1.0 984 (0%) 11mo $350,000 $356 71
100 Lewis Blvd SE 0.59mi 3/2.0 988 (+0%) 9mo $349,000 $353 61
5310 5th St S 0.19mi 2/1.0 (-1) 874 (-11%) 9mo $307,000 $351 60
812 52nd Ave S 0.18mi 2/1.0 (-1) 880 (-11%) 15mo $305,000 $347 56
312 46th Ave S 0.44mi 3/2.0 1,076 (+9%) 14mo $430,000 $400 48
6121 4th St S 0.64mi 2/2.0 (-1) 1,041 (+6%) 6mo $354,000 $340 46
5330 DR Martin Luther King JR St S 0.28mi 2/1.5 (-1) 841 (-14%) 12mo $185,000 $220 46
760 42nd Ave S 0.61mi 3/2.0 1,030 (+5%) 21mo $254,400 $247 43
4420 Neptune Dr SE 0.71mi 2/1.5 (-1) 1,106 (+12%) 2mo $350,000 $316 38
5998 Grove St S 0.53mi 2/2.0 (-1) 1,101 (+12%) 13mo $328,000 $298 36

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
-18.6%
Equity multiple
0.37×
Total profit
$-53,128
Equity at exit
$44,582
10-year hold
IRR
-17.9%
Equity multiple
0.15×
Total profit
$-71,275
Equity at exit
$25,852

Cash invested: $83,720 (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 33705

Rents YoY
-0.1%
Active inventory
308
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,498 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$238 /mo · $2,862/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$42

Break-even live

Break-even rent $2,444
Max offer price $299,000
Occupancy floor 93%

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
$74,750
Closing costs
$8,970
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
930 Alcazar Way S Saint Petersburg, FL 3.0 1.0 1060 $1,795 $1.69 11d 1 0.34mi
930 Alcazar Way S Saint Petersburg, FL 3.0 1.0 1060 $1,795 $1.69 15d 1 0.34mi
930 Alcazar Way S Saint Petersburg, FL 3.0 1.0 1060 $1,795 $1.69 4d 1 0.34mi
511 41st Ave S Saint Petersburg, FL 2.0 1.0 900 $2,395 $2.66 24d 1 0.70mi
5006 Starfish Dr SE Unit A Saint Petersburg, FL 2.0 1.0 773 $3,200 $4.14 24d 1 0.71mi
5191 Salmon Dr SE Unit B Saint Petersburg, FL 2.0 1.0 720 $2,500 $3.47 20d 1 0.72mi
5191 Salmon Dr SE Unit B Saint Petersburg, FL 2.0 1.0 720 $2,850 $3.96 4d 1 0.72mi
5162 Salmon Dr SE Unit C Saint Petersburg, FL 2.0 1.0 720 $2,550 $3.54 24d 1 0.74mi
5248 Beach Dr SE Unit 5248 St. Petersburg, FL 2.0 1.5 1022 $2,950 $2.89 4d 1 0.76mi
5052 Starfish Dr SE Unit D Saint Petersburg, FL 2.0 1.0 825 $2,200 $2.67 24d 1 0.77mi
5174 Beach Dr SE Unit D Saint Petersburg, FL 2.0 1.0 825 $4,200 $5.09 24d 1 0.79mi
289 43rd Ter SE Saint Petersburg, FL 2.0 1.0 642 $1,950 $3.04 4d 1 0.81mi
5245 Coquina Key Dr SE Unit D Saint Petersburg, FL 2.0 2.0 1018 $3,000 $2.95 4d 1 0.81mi
5048 Beach Dr SE Unit F St Petersburg, FL 2.0 1.0 825 $2,800 $3.39 4d 1 0.84mi
5111 Coquina Key Dr SE St. Petersburg, FL 2.0 1.0 774 $2,145 $2.77 4d 1 0.85mi
5111 Coquina Key Dr SE Unit A Saint Petersburg, FL 2.0 1.0 774 $2,145 $2.77 11d 1 0.85mi
5280 Coquina Key Dr SE Unit A Saint Petersburg, FL 2.0 1.0 825 $3,500 $4.24 24d 1 0.85mi
5026 Coquina Key Dr SE Saint Petersburg, FL 2.0 2.5 1053 $2,900 $2.75 24d 1 0.89mi
4942 Coquina Key Dr SE Saint Petersburg, FL 2.0 1.5 1124 $2,599 $2.31 24d 1 0.93mi
3873 Pompano Dr SE Unit B Saint Petersburg, FL 2.0 2.0 1018 $2,650 $2.60 24d 1 0.93mi
3857 Pompano Dr SE Saint Petersburg, FL 2.0 2.5 1053 $2,500 $2.37 24d 1 0.94mi
4751 Coquina Key Dr SE Saint Petersburg, FL 2.0 2.5 1053 $4,250 $4.04 24d 1 0.95mi
4768 Coquina Key Dr SE St Petersburg, FL 2.0 2.5 1124 $3,600 $3.20 4d 1 0.98mi
726 35th Ave S Saint Petersburg, FL 2.0 1.0 972 $2,020 $2.08 24d 2 1.01mi
173 38th Ave SE Unit 173 St. Petersburg, FL 2.0 1.0 780 $1,675 $2.15 24d 1 1.02mi
257 38th Ave SE St. Petersburg, FL 2.0 1.0 780 $1,500 $1.92 22d 1 1.02mi
3747 Pompano Dr SE Unit 1 St. Petersburg, FL 2.0 1.5 1053 $2,500 $2.37 18d 1 1.03mi
4185 Barracuda Dr SE St Petersburg, FL 3.0 2.0 1032 $2,775 $2.69 24d 1 1.06mi
3975 Porpoise Dr SE Saint Petersburg, FL 3.0 2.0 998 $2,500 $2.51 4d 1 1.09mi
213 Seahorse Dr SE Unit D Saint Petersburg, FL 2.0 1.0 825 $2,100 $2.55 24d 1 1.12mi
213 Seahorse Dr SE Unit B Saint Petersburg, FL 2.0 1.0 825 $2,350 $2.85 20d 1 1.12mi
136 Pompano Dr SE Unit D Saint Petersburg, FL 2.0 2.0 1018 $2,400 $2.36 24d 1 1.12mi
204 Pompano Dr SE Unit D Saint Petersburg, FL 2.0 2.0 1018 $1,850 $1.82 24d 1 1.19mi
650 Pinellas Point Dr S St Petersburg, FL 1.0–2.0 1.0 707 $2,100 $2.97 18d 1 1.23mi
825 32nd Ave S Saint Petersburg, FL 1.0–3.0 1.0–2.5 1518 $3,840 $2.53 3d 17 1.27mi
626 29th Ave S Saint Petersburg, FL 2.0 1.0 540 $1,615 $2.99 24d 1 1.37mi
2935 Dr Martin Luther King Jr St S Saint Petersburg, FL 4.0 1.0 1042 $1,895 $1.82 4d 1 1.38mi
5800 Lynn Lake Dr S St. Petersburg, FL 2.0 1.0–2.5 882 $1,920 $2.18 3d 44 1.39mi
2835 Dr Martin Luther King Jr St S Saint Petersburg, FL 2.0 1.0 780 $1,450 $1.86 24d 1 1.43mi
672 28th Ave S Saint Petersburg, FL 3.0 1.0 1032 $1,820 $1.76 24d 1 1.43mi

Listing history 17 events

  1. 2026-06-13
    statusdays on market $299,000 Pending 75 DOM
  2. 2026-06-09
    days on market $299,000 Active 74 DOM
  3. 2026-06-08
    days on market $299,000 Active 73 DOM
  4. 2026-06-07
    days on market $299,000 Active 72 DOM
  5. 2026-06-04
    days on market $299,000 Active 69 DOM
  6. 2026-06-03
    days on market $299,000 Active 68 DOM
  7. 2026-06-01
    days on market $299,000 Active 66 DOM
  8. 2026-05-31
    days on market $299,000 Active 65 DOM
  9. 2026-05-15
    price $299,000
  10. 2026-04-17
    price $310,000
  11. 2026-03-27
    listed $315,000 Active
  12. 2017-07-21
    soldstatus $132,000
  13. 2017-07-20
    soldstatus $132,000 Sold 332-char remark
    Show marketing remark (332 chars)

    3 Bedroom Block Home Near Lakewood Estates - Bayou Heights - Nicely maintained 3 bedroom 1 bath home with new kitchen including dishwasher, new carpet, freshly painted and 1 car garage with washer & dryer waiting for you. Large front and back yards for lounging and entertaining. Approximately 980 square feet of living space.

  14. 2017-06-19
    status Pending 332-char remark
    Show marketing remark (332 chars)

    3 Bedroom Block Home Near Lakewood Estates - Bayou Heights - Nicely maintained 3 bedroom 1 bath home with new kitchen including dishwasher, new carpet, freshly painted and 1 car garage with washer & dryer waiting for you. Large front and back yards for lounging and entertaining. Approximately 980 square feet of living space.

  15. 2017-06-09
    listed $137,500 Active 332-char remark
    Show marketing remark (332 chars)

    3 Bedroom Block Home Near Lakewood Estates - Bayou Heights - Nicely maintained 3 bedroom 1 bath home with new kitchen including dishwasher, new carpet, freshly painted and 1 car garage with washer & dryer waiting for you. Large front and back yards for lounging and entertaining. Approximately 980 square feet of living space.

  16. 2005-03-18
    soldstatus $121,300
  17. 2002-05-23
    soldstatus $66,500

ⓘ 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
$2,862 · $238/mo
Projected year-2 tax
$2,862 · $238/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 2/10 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 3/10 Moderate 3 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
$29,974
− Mortgage interest
−$16,749
− Property taxes
−$2,862
− Insurance
−$1,495
− Repairs & maintenance
−$2,398
− Management
−$2,398
− Depreciation
−$8,698
Taxable loss
−$4,626
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,110
After-tax cash flow
$1,617/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)
27,939
Household income
$73,027
Rent vs Own
41.5% rent · 58.5% own
Severe rent burden
1386.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 44% White 41% Two or more races 10% Hispanic / Latino 5%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
9% · Canada, Dominican Republic
Languages at home
92% English-only · Spanish 4% 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
▼ -540.28%
Current HPI
388.3086
Rent YoY
▼ -0.13%
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

+349.6% since first listed
9 events — show timeline
  • 2026-05-15 Price Changed $299,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-17 Price Changed $310,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-27 Listed $315,000 Stellar MLS as Distributed by MLS Grid
  • 2017-07-21 Sold (Public Records) $132,000 Public Records
  • 2017-07-20 Sold (MLS) $132,000 Stellar MLS as Distributed by MLS Grid
  • 2017-06-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-06-09 Listed $137,500 Stellar MLS as Distributed by MLS Grid
  • 2005-03-18 Sold (Public Records) $121,300 Public Records
  • 2002-05-23 Sold (Public Records) $66,500 Public Records

Property tax history

+5.6%/yr

Latest (2025): $2,862 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…