CashFlowRE
Sign in Sign up
6269 Palma Del Mar Blvd S #216
C Composite 56.15
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 +17.7/30.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • Appreciation +4.9/10.0
  • Schools +4.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$210,000

6269 Palma Del Mar Blvd S #216 · St. Petersburg, FL 33715
2 bd · 2.0 ba · 890 sqft · Condo public records · 89 Days on market
Built 1980 $797/mo HOA · 28% of rent

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

Listing remarks

It’s time to live the island life in Palma Del Mar overlooking the Isla Del Sol Yacht & Country Club golf course. With peek of Boca Ciega bay. Palma is a beautiful resort-style community with heated pool & spa, a fishing pier, kayak and bike storage, recreation and fitness rooms. For days out, you can follow the biking trail to Fort Desoto stopping at several restaurants along the way. For a car ride enjoy easy interstate access to downtown St Peterburg and Tampa. Bountiful storage space with two exterior storage closets and a primary bedroom walk in. Unit 216 is a corner unit on the 2nd floor with no neighbors above and connects directly to your garage parking spot. The H

Key facts

  • $797 HOA
  • Garage
  • Community pool

Property features AI

Finance

  • Other: Furnished; Association fee required and collected monthly
  • Financial info: Total annual HOA fees $9,564; Lease restrictions apply
  • HOA & community: HOA (PBM) with monthly fee of $797; Condo fees include cable TV, internet, pool, fitness center, maintenance (structure & grounds), insurance, sewer, trash, common area taxes, escrow reserves fund; Association approval required; Condo land included; Pets allowed (max 30 lb); Community amenities: clubhouse, community mailbox, fitness center, golf, pool, sidewalks, reclaimed water irrigation, deed restrictions

Exterior

  • Parking: Covered parking; Guest parking; Basement parking; 1-car garage
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Water connected; Sewer connected
  • Home design: Condominium; Residential property; Two levels; Unit on 2nd floor; Faces south
  • Construction: Block construction; Tile roof; Slab foundation; Built as part of PALMA DEL MAR III
  • Exterior features: Balcony; Sliding doors; Storage; Private maintained asphalt road

Interior

  • Kitchen: Range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Open floorplan; Living room/dining room combo; Balcony; Sliding doors; Storage
  • Laundry & utility: Indoor laundry in a 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 2-bed/2.0-bath condo listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-258 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (21.7% below list).
  • Meets the 1% rule at list price ($3k rent vs $210k).
  • Recommended offer: $164k (21.7% below list) — sets the bar for cash-flow.
  • Cap rate 7.3% 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 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: Gulfport Montessori Elementary School (math 35% / reading 33%, grade F, #1,744 of 2,144 statewide, top 82%, 435 students, 86% FRL); Bay Point Middle School (math 38% / reading 38%, grade F, #388 of 571 statewide, top 69%, 770 students, 69% FRL); Lakewood High School (math 27% / reading 44%, grade F, #367 of 667 statewide, top 57%, 915 students, 59% FRL) — zoned schools average 71% FRL vs 48% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 36% at this address vs 51% district-wide (-15 pts) — the specific schools serving this property underperform the Pinellas average; the district grade overstates school quality for this exact location.
  • Market conditions: 285 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,676 units permitted in Pinellas County in 2024 (1,422 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($103k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $1k of equity ($1k loan paydown + $-325 appreciation (-0.1% local appreciation)).
  • 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 89 days — a 6% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $70k; list at $210k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 28% of rent.
  • 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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,342 (21.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 89 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.37%
Cap rate
7.25%
Cash-on-cash
3.43%
DSCR
1.15
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.15% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.6%
Equity multiple
0.60×
Total profit
$-23,422
Equity at exit
$59,356
10-year hold
IRR
-2.1%
Equity multiple
0.78×
Total profit
$-12,880
Equity at exit
$70,068

Cash invested: $58,800 (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 33715

Home prices YoY
-0.1%
Active inventory
285
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,877 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$119 /mo · $1,424/yr
Insurance
$88
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$797
Vacancy / Maint / Mgmt
$604
Net cashflow
$-258

Break-even live

Break-even rent $3,204
Max offer price $164,342
Occupancy floor

Sensitivity live

Price -10% $-140 -5% $-199 +0% $-258 +5% $-318 +10% $-377
Rent -10% $-486 -5% $-372 +0% $-258 +5% $-145 +10% $-31
Rate -1.0pp $-153 -0.5pp $-205 base $-258 +0.5pp $-313 +1.0pp $-368

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
$52,500
Closing costs
$6,300
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
6269 Palma del Mar Blvd S #501 Saint Petersburg, FL 1.0 1.5 780 $2,000 $2.56 6d 1 0.01mi
6269 Palma del Mar Blvd S #308 Saint Petersburg, FL 2.0 2.0 1050 $2,495 $2.38 6d 1 0.01mi
6269 Palma del Mar Blvd S #104 Saint Petersburg, FL 2.0 2.0 890 $2,500 $2.81 6d 1 0.01mi
6269 Palma del Mar Blvd S #302 Saint Petersburg, FL 2.0 2.0 1050 $2,395 $2.28 6d 1 0.01mi
6268 Palma del Mar Blvd S #102 Saint Petersburg, FL 2.0 2.0 890 $2,500 $2.81 26d 1 0.05mi
6268 Palma del Mar Blvd S Saint Petersburg, FL 2.0 2.0 1050 $1,795 $1.71 26d 1 0.05mi
6268 Palma del Mar Blvd S #306 Saint Petersburg, FL 2.0 2.0 1050 $2,750 $2.62 26d 1 0.05mi
6268 Palma Del Mar Blvd S Unit 1546126P St. Petersburg, FL 1.0 1.0 796 $3,226 $4.05 16d 1 0.05mi
6268 Palma del Mar Blvd S #111 Saint Petersburg, FL 2.0 2.0 915 $3,000 $3.28 26d 1 0.05mi
6322 Palma del Mar Blvd S #216 Saint Petersburg, FL 2.0 2.0 890 $2,395 $2.69 9d 1 0.08mi
6322 Palma del Mar Blvd S #216 Saint Petersburg, FL 2.0 2.0 890 $2,395 $2.69 19d 1 0.08mi
6219 Palma del Mar Blvd S #105 Saint Petersburg, FL 2.0 2.0 890 $2,400 $2.70 26d 1 0.08mi
6219 Palma del Mar Blvd S #305 Saint Petersburg, FL 1.0 1.5 780 $2,200 $2.82 26d 1 0.08mi
6219 Palma del Mar Blvd S #112 Saint Petersburg, FL 2.0 2.0 890 $2,100 $2.36 26d 1 0.08mi
6219 Palma del Mar Blvd S #210 Saint Petersburg, FL 2.0 2.0 915 $2,250 $2.46 26d 1 0.08mi
6219 Palma del Mar Blvd S #206 Saint Petersburg, FL 2.0 2.0 915 $2,600 $2.84 26d 1 0.08mi
6343 Palma del Mar Blvd S #228 Saint Petersburg, FL 2.0 2.0 890 $2,395 $2.69 26d 1 0.09mi
6343 Palma del Mar Blvd S #226 Saint Petersburg, FL 2.0 2.0 890 $2,235 $2.51 19d 1 0.09mi
6218 Palma del Mar Blvd S #405 St Petersburg, FL 1.0 1.5 780 $2,000 $2.56 6d 1 0.10mi
6218 Palma Del Mar Blvd S Unit 1546234P St. Petersburg, FL 2.0 2.0 882 $3,590 $4.07 16d 1 0.10mi
6218 Palma del Mar Blvd S #401 Saint Petersburg, FL 1.0 1.5 780 $3,810 $4.88 26d 1 0.10mi
6218 Palma del Mar Blvd S #507 Saint Petersburg, FL 1.0 1.5 780 $3,360 $4.31 26d 1 0.10mi
6372 Palma Del Mar Blvd S Unit 1545876P St. Petersburg, FL 2.0 2.0 882 $2,258 $2.56 16d 1 0.14mi
6372 Palma Del Mar Blvd S Unit 1546269P St. Petersburg, FL 1.0 1.0 721 $2,581 $3.58 16d 1 0.14mi
6382 Palma del Mar Blvd S #222 Saint Petersburg, FL 2.0 2.0 890 $2,200 $2.47 26d 1 0.14mi
6121 Palma del Mar Blvd S #228 Saint Petersburg, FL 2.0 2.0 980 $2,500 $2.55 6d 1 0.15mi
6158 Palma del Mar Blvd S #401 Saint Petersburg, FL 1.0 1.5 780 $2,200 $2.82 26d 1 0.18mi
6158 Palma del Mar Blvd S #205 Saint Petersburg, FL 2.0 2.0 890 $2,400 $2.70 26d 1 0.18mi
6365 Bahia del Mar Blvd St Petersburg, FL 1.0–2.0 1.5–2.0 827 $2,500 $3.02 19d 3 0.22mi
6059 Bahia del Mar Blvd #241 Saint Petersburg, FL 2.0 2.0 1070 $5,170 $4.83 19d 1 0.23mi
6361 Bahia del Mar Blvd St Petersburg, FL 1.0–2.0 1.5–2.0 835 $5,800 $6.95 5d 3 0.25mi
6104 Palma del Mar Blvd S #604 St Petersburg, FL 2.0 2.0 1050 $4,500 $4.29 6d 1 0.25mi
6077 Bahia del Mar Blvd St Petersburg, FL 2.0 2.0 1107 $2,198 $1.98 14d 2 0.25mi
6357 Bahia del Mar Blvd St Petersburg, FL 1.0–2.0 1.5–2.0 915 $7,000 $7.65 26d 2 0.29mi
6151 Bahia del Mar Blvd St Petersburg, FL 2.0 2.0 1107 $4,540 $4.10 26d 3 0.32mi
6281 Bahia del Mar Blvd #208 Saint Petersburg, FL 2.0 2.0 890 $2,100 $2.36 26d 1 0.32mi
6294 Bahia del Mar Cir St Petersburg, FL 2.0 2.0 945 $4,142 $4.38 26d 3 0.34mi
6295 Bahia del Mar Cir St Petersburg, FL 1.0–2.0 1.0–2.0 915 $7,110 $7.77 26d 6 0.34mi
6273 Bahia del Mar Blvd #216 Saint Petersburg, FL 2.0 2.0 915 $5,700 $6.23 26d 1 0.35mi
6191 Bahia del Mar Blvd #205 Saint Petersburg, FL 2.0 2.0 1070 $3,400 $3.18 26d 1 0.42mi

HOA detail condo

Monthly dues
$797 · $9,564/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-22
    days on market $210,000 Active 89 DOM
  2. 2026-06-18
    days on market $210,000 Active 86 DOM
  3. 2026-06-17
    days on market $210,000 Active 85 DOM
  4. 2026-06-16
    days on market $210,000 Active 84 DOM
  5. 2026-06-15
    price $210,000 Active 83 DOM
  6. 2026-06-15
    days on market $249,000 Active 83 DOM
  7. 2026-06-13
    days on market $249,000 Active 81 DOM
  8. 2026-06-09
    days on market $249,000 Active 77 DOM
  9. 2026-06-08
    days on market $249,000 Active 76 DOM
  10. 2026-06-07
    days on market $249,000 Active 75 DOM
  11. 2026-06-04
    days on market $249,000 Active 72 DOM
  12. 2026-06-03
    days on market $249,000 Active 71 DOM
  13. 2026-06-01
    days on market $249,000 Active 69 DOM
  14. 2026-05-31
    days on market $249,000 Active 68 DOM
  15. 2026-05-13
    price $249,000
  16. 2026-04-21
    price $259,000
  17. 2026-03-24
    listed $279,000 Active
  18. 1996-10-07
    soldstatus $70,000
  19. 1981-03-01
    soldstatus $70,900

ⓘ 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
$1,424 · $119/mo
Projected year-2 tax
$1,743 · $145/mo
Expected delta
+$319/yr (+$27/mo · 22.4%)

ⓘ 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 · 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 · 3 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
$34,519
− Mortgage interest
−$11,763
− Property taxes
−$1,424
− Insurance
−$6,169
− Repairs & maintenance
−$2,762
− Management
−$2,762
− HOA
−$9,564
− Depreciation
−$6,109
Taxable loss
−$6,033
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,448
After-tax cash flow
$-1,654/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)
8,032
Household income
$102,782
Rent vs Own
9.2% rent · 90.8% own
Severe rent burden
106.0

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 (89%)
Race & ethnicity
White 89% Two or more races 5% Hispanic / Latino 5% Asian 2%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Romanian 6% Hungarian 3% Lithuanian 3%
Foreign-born
11% · Canada, China
Languages at home
88% English-only · Spanish 5% Russian/Polish/Slavic 2% Arabic 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
▼ -0.15%
Current HPI
264.9727
Rent YoY
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

+251.2% since first listed
5 events — show timeline
  • 2026-05-13 Price Changed $249,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-21 Price Changed $259,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-24 Listed $279,000 Stellar MLS as Distributed by MLS Grid
  • 1996-10-07 Sold (Public Records) $70,000 Public Records
  • 1981-03-01 Sold (Public Records) $70,900 Public Records

Property tax history

-4.1%/yr

Latest (2025): $1,424 · +6.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…