CashFlowRE
Sign in Sign up
4621 17th Ave S
C+ Composite 62.25
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 +23.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.5/10.0
  • Schools +4.3/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$199,900

4621 17th Ave S · St. Petersburg, FL 33711
2 bd · 1.0 ba · 759 sqft · SingleFamily public records · 27 Days on market
Built 1954 6,560 sqft lot Est $247k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Single Family Home in the Heart of Saint Petersburg. Spacious Lot! Needs Some TLC, But Has Tons of Potential!

Key facts

  • Ample outdoor space
  • Income-producing use
  • Huge lot

Tags

HUGE LOTAMPLE OUTDOOR SPACEPOTENTIAL FOR NEW CONSTRUCTIONADDITIONAL LIVING SPACEROOM FOR OUTDOOR AMENITIESINCOME-PRODUCING USE

Property features AI

Finance

  • Other: Property type: Residential — Single Family Residence; Lot approximately 0.15 acres (50 x 131); Living area reported as 759 sq ft; building area 863 sq ft
  • Financial info: Lease restrictions apply
  • HOA & community: No association

Exterior

  • Utilities: Public water available; No water source listed; Public sewer; Cable available; Electricity connected; Sewer connected; Water connected
  • Home design: Single family residence; One story; Southeast facing; Entry level: One
  • Construction: Frame and other construction materials; Shingle roof; Slab foundation (and other foundation types)
  • Exterior features: Other exterior features; Concrete road access

Interior

  • Kitchen: Cooktop; Range; Range hood; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms (both on main level)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Other heating; Wall/window unit(s) for cooling
  • Interior features: Ceiling fans; Living room / dining room combo; Open floorplan; Other interior features
  • Laundry & utility: Laundry: Other configuration

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/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $353 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.4% 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); Boca Ciega High School (math 24% / reading 33%, grade F, #458 of 667 statewide, top 69%, 1,423 students, 64% FRL) — zoned schools average 75% FRL vs 48% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 31% at this address vs 51% district-wide (-20 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 (-1.5%/yr); 261 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $6k 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 27 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $54k; list at $200k implies a 270% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — 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 $196,901 (1.5% below list)

Questions for the listing agent

  1. Built in 1954 — 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. 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.
  4. 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.
  5. 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
1.05%
Cap rate
8.41%
Cash-on-cash
7.57%
DSCR
1.34
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$246,675
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4371 18th Ave S 0.25mi 2/1.0 752 (-1%) 6mo $282,000 $375 82
4601 21st Ave S 0.31mi 2/1.0 780 (+3%) 4mo $237,000 $304 78
4941 Newton Ave S 0.35mi 3/1.0 (+1) 720 (-5%) 0mo $160,000 $222 70
4627 19th Ave S 0.19mi 2/1.0 648 (-15%) 4mo $125,000 $193 63
4727 17th Ave S 0.13mi 2/1.0 861 (+13%) 10mo $280,000 $325 63
5009 12th Ave S 0.46mi 3/1.0 (+1) 804 (+6%) 5mo $319,000 $397 60
3929 10th Ave S 0.73mi 3/1.0 (+1) 770 (+1%) 6mo $235,000 $305 54
1119 51st St S 0.48mi 2/1.0 848 (+12%) 7mo $215,000 $254 52
5145 Preston Ave S 0.45mi 2/1.0 861 (+13%) 9mo $265,000 $308 49
5410 19th Ave S 0.70mi 2/1.0 810 (+7%) 9mo $275,000 $340 49
1801 52nd St S 0.49mi 3/2.0 (+1) 866 (+14%) 10mo $290,000 $335 36
5413 Newton Ave S 0.70mi 2/1.0 868 (+14%) 9mo $303,000 $349 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
-8.0%
Equity multiple
0.71×
Total profit
$-16,047
Equity at exit
$29,806
10-year hold
IRR
-2.7%
Equity multiple
0.84×
Total profit
$-8,779
Equity at exit
$17,284

Cash invested: $55,972 (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 33711

Rents YoY
-1.5%
Active inventory
261
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,092 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$168 /mo · $2,018/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$439
Net cashflow
$353

Break-even live

Break-even rent $1,645
Max offer price $199,900
Occupancy floor 78%

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
$49,975
Closing costs
$5,997
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
4631 Queensboro Ave S St Petersburg, FL 3.0 2.0 1094 $2,600 $2.38 10d 1 0.06mi
4631 Queensboro Ave S Unit 4631 St. Petersburg, FL 3.0 2.0 1094 $2,600 $2.38 7d 1 0.06mi
1727 45th St S Unit B St. Petersburg, FL 1.0 1.0 600 $1,150 $1.92 7d 1 0.11mi
4327 17th Ave S Saint Petersburg, FL 2.0 1.0 880 $2,500 $2.84 24d 1 0.26mi
1933 47th St S Saint Petersburg, FL 2.0 1.0 816 $1,595 $1.95 4d 1 0.27mi
4618 20th Ave S Saint Petersburg, FL 2.0 1.0 921 $1,800 $1.95 2d 1 0.28mi
1327 43rd St S Saint Petersburg, FL 3.0 1.5 959 $2,250 $2.35 4d 1 0.31mi
4545 12th Ave S Saint Petersburg, FL 2.0 1.0 660 $2,000 $3.03 4d 1 0.32mi
1628 43rd St S Saint Petersburg, FL 3.0 2.0 1045 $2,100 $2.01 24d 1 0.33mi
4601 22nd Ave S Saint Petersburg, FL 1.0–2.0 1.0 872 $1,349 $1.55 1d 3 0.38mi
4421 11th Ave S Saint Petersburg, FL 3.0 2.0 945 $2,000 $2.12 4d 1 0.39mi
4933 13th Ave S Gulfport, FL 2.0 1.0 939 $2,200 $2.34 20d 1 0.40mi
4801 10th Ave S Unit 1 St. Petersburg, FL 3.0 1.0 1100 $2,200 $2.00 24d 1 0.46mi
5219 17th Ave S Unit 5219 Gulfport, FL 1.0 1.0 600 $1,400 $2.33 21d 1 0.53mi
4665 Yarmouth Ave S Saint Petersburg, FL 2.0 1.0 826 $1,950 $2.36 24d 1 0.53mi
1720 53rd St S Unit 1720 Gulfport, FL 1.0 1.0 723 $1,800 $2.49 17d 1 0.55mi
1720 53rd St S Gulfport, FL 1.0 1.0 728 $1,800 $2.47 4d 1 0.55mi
1701 53rd St S Gulfport, FL 3.0 1.0 994 $2,800 $2.82 4d 1 0.58mi
1642 39th St S Saint Petersburg, FL 3.0 1.0 975 $1,995 $2.05 20d 1 0.63mi
2402 52nd St S Gulfport, FL 2.0 2.0 1028 $3,000 $2.92 4d 1 0.70mi
3936 9th Ave S Saint Petersburg, FL 2.0 1.0 696 $1,895 $2.72 7d 1 0.72mi
4541 6th Ave S Saint Petersburg, FL 3.0 1.0 945 $1,100 $1.16 14d 1 0.75mi
1665 37th St S Saint Petersburg, FL 3.0 1.0 867 $1,850 $2.13 10d 1 0.75mi
1922 55th St S Gulfport, FL 2.0 1.0 864 $2,500 $2.89 4d 1 0.75mi
2524 52nd St S Unit 2 Gulfport, FL 1.0 1.0 575 $1,595 $2.77 17d 1 0.77mi
2412 53rd St S Unit A Gulfport, FL 3.0 1.0 821 $2,250 $2.74 24d 1 0.77mi
2800 47th St S Gulfport, FL 2.0 1.0 890 $2,300 $2.58 4d 1 0.82mi
5608 18th Ave S Gulfport, FL 1.0 1.0 560 $1,600 $2.86 24d 1 0.84mi
2506 54th St S Gulfport, FL 2.0 1.0 938 $1,800 $1.92 24d 1 0.86mi
2506 54th St S Gulfport, FL 2.0 1.0 876 $1,800 $2.05 7d 1 0.86mi
3535 14th Ave S Saint Petersburg, FL 3.0 1.0 768 $1,650 $2.15 4d 1 0.86mi
505 43rd St S Unit 5051/2 St. Petersburg, FL 2.0 1.0 800 $2,000 $2.50 24d 1 0.87mi
450 47th St S Saint Petersburg, FL 3.0 1.0 960 $2,950 $3.07 4d 1 0.87mi
5011 Emerson Ave S Saint Petersburg, FL 1.0 1.0 600 $1,450 $2.42 24d 1 0.88mi
4525 29th Ave S Gulfport, FL 2.0 1.0 828 $1,895 $2.29 4d 1 0.88mi
1806 57th St S Fl 33714 Gulfport, FL 1.0 1.0 550 $1,500 $2.73 24d 1 0.89mi
2510 38th St S Saint Petersburg, FL 3.0 1.5 1104 $2,340 $2.12 4d 1 0.89mi
2510 38th St S Saint Petersburg, FL 3.0 1.5 1104 $2,340 $2.12 23d 1 0.89mi
5214 27th Ave S Unit 2 Gulfport, FL 1.0 1.0 800 $2,600 $3.25 4d 1 0.90mi
2865 51st St S Gulfport, FL 2.0 1.0 944 $1,900 $2.01 11d 1 0.94mi

Listing history 21 events

  1. 2026-06-19
    status $199,900 Pending 27 DOM
  2. 2026-06-18
    days on market $199,900 Active 27 DOM
  3. 2026-06-17
    days on market $199,900 Active 26 DOM
  4. 2026-06-16
    days on market $199,900 Active 25 DOM
  5. 2026-06-15
    days on market $199,900 Active 24 DOM
  6. 2026-06-13
    pricedays on market $199,900 Active 22 DOM
  7. 2026-06-09
    days on market $209,000 Active 18 DOM
  8. 2026-06-08
    days on market $209,000 Active 17 DOM
  9. 2026-06-07
    days on market $209,000 Active 16 DOM
  10. 2026-06-04
    days on market $209,000 Active 13 DOM
  11. 2026-06-03
    days on market $209,000 Active 12 DOM
  12. 2026-06-02
    days on market $209,000 Active 11 DOM
  13. 2026-06-01
    days on market $209,000 Active 10 DOM
  14. 2026-05-31
    days on market $209,000 Active 9 DOM
  15. 2026-05-22
    listed $209,000 Active
  16. 2024-08-09
    listed $220,000 Active
  17. 2019-08-16
    soldstatus $54,000
  18. 2019-08-15
    soldstatus $54,000 Sold 115-char remark
    Show marketing remark (115 chars)

    Great Single Family Home in the Heart of Saint Petersburg. Spacious Lot! Needs Some TLC, But Has Tons of Potential!

  19. 2019-07-30
    status Pending 115-char remark
    Show marketing remark (115 chars)

    Great Single Family Home in the Heart of Saint Petersburg. Spacious Lot! Needs Some TLC, But Has Tons of Potential!

  20. 2019-07-22
    listed $44,900 Active 115-char remark
    Show marketing remark (115 chars)

    Great Single Family Home in the Heart of Saint Petersburg. Spacious Lot! Needs Some TLC, But Has Tons of Potential!

  21. 1981-01-01
    soldstatus $18,500

ⓘ 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
$2,018 · $168/mo
Projected year-2 tax
$2,018 · $168/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
$25,108
− Mortgage interest
−$11,198
− Property taxes
−$2,018
− Insurance
−$1,000
− Repairs & maintenance
−$2,009
− Management
−$2,009
− Depreciation
−$5,815
Taxable income
$1,061
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$255
After-tax cash flow
$3,984/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)
20,013
Household income
$66,540
Rent vs Own
30.3% rent · 69.7% own
Severe rent burden
903.0

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 0.59)
Race & ethnicity
White 45% Black 45% Hispanic / Latino 6% Two or more races 6%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Romanian 2% Lithuanian 2% Italian 1%
Foreign-born
7% · Canada, Dominican Republic
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 3% Other Indo-European 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
▼ -313.54%
Current HPI
338.2712
Rent YoY
▼ -1.47%
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

+1029.7% since first listed
7 events — show timeline
  • 2026-05-22 Listed $209,000 Stellar MLS as Distributed by MLS Grid
  • 2024-08-09 Listed $220,000 Stellar MLS as Distributed by MLS Grid
  • 2019-08-16 Sold (Public Records) $54,000 Public Records
  • 2019-08-15 Sold (MLS) $54,000 Stellar MLS as Distributed by MLS Grid
  • 2019-07-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-07-22 Listed $44,900 Stellar MLS as Distributed by MLS Grid
  • 1981-01-01 Sold (Public Records) $18,500 Public Records

Property tax history

+14.4%/yr

Latest (2025): $2,018 · +15.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…