CashFlowRE
Sign in Sign up
9956 136th St 🔨 Auction
F Composite 24.34
Why this score? — see what drove the F 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 +7.5/15.0
  • Livability +4.4/5.0
  • Schools +4.3/10.0
  • Cash flow +3.1/30.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$5,000

9956 136th St · Seminole, FL 33776
4 bd · 2.0 ba · 2,189 sqft · SingleFamily public records · 8 Days on market
Built 1968 9,148 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Foreclosure Auction Ends June 18, 2026 at 10:00 AM EST. Explore this charming 4-bedroom, 2-bath residence set in a peaceful and well-located Seminole community. The list price is the opening bid for the online auction. Sold As-is. Explore more details and submit your bid through Federa Home App.

Key facts

  • 9,148 sq ft lot
  • Built 1968
  • Listed 7 days

Property features AI

Exterior

  • Parking: Driveway; On-street parking
  • Utilities: Water: other; Sewer: other
  • Home design: Single-family residence; One level; Residential property; Zoned R-2
  • Construction: Construction materials: see remarks
  • Exterior features: Front porch; Other roof

Interior

  • Flooring: Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: Other flooring; Total of 1 room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $5,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $689,535 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $-2k ($-26k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $5k).
  • Cap rate 2.5% vs local median 3.8% in Seminole — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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: 146 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 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 $5k of loan paydown is wiped out by about $21k 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 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.

Risks & watch-outs

  • Watch-outs: property tax is 206.9% of price.
  • 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 $5,000

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. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.47%
Cap rate
2.46%
Cash-on-cash
-13.69%
DSCR
0.39
GRM
17.7

CMA / ARV

ARV (on-the-fly)
$689,535
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10003 133rd St 0.32mi 4/1.5 2,213 (+1%) 1mo $520,000 $235 80
13442 105th Ave 0.36mi 4/2.0 2,169 (-1%) 3mo $655,000 $302 79
9760 136th St 0.13mi 3/2.0 (-1) 2,055 (-6%) 0mo $600,000 $292 79
9840 W Bay St 0.26mi 4/2.5 2,093 (-4%) 4mo $750,000 $358 75
14261 Passage Way 0.50mi 4/2.0 2,127 (-3%) 1mo $775,000 $364 71
9622 Oakhurst Rd 0.36mi 4/2.0 1,969 (-10%) 0mo $660,000 $335 66
10436 Silhavy Dr 0.55mi 5/3.0 (+1) 2,244 (+2%) 0mo $804,000 $358 61
10711 Frances Ln 0.50mi 3/2.0 (-1) 2,036 (-7%) 4mo $450,000 $221 57
10627 Yunker Dr 0.46mi 4/2.0 1,925 (-12%) 3mo $605,000 $314 56
13402 Cordova Dr 0.45mi 4/2.0 1,946 (-11%) 6mo $645,000 $331 55
13826 Antigua Dr 0.22mi 3/3.0 (-1) 1,867 (-15%) 3mo $515,000 $276 54
14546 Anchorage Cir 0.66mi 4/3.0 2,493 (+14%) 3mo $785,000 $315 39

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-42.1%
Equity multiple
-0.31×
Total profit
$-251,999
Equity at exit
$102,812
10-year hold
IRR
-71.4%
Equity multiple
-1.07×
Total profit
$-399,913
Equity at exit
$59,618

Cash invested: $193,070 (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 33776

Active inventory
146
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$3,243 high interval (Pro) →
Mortgage (P&I)
$3,616
Tax est. 1.5%
$862 /mo · $10,343/yr
Insurance
$287
HOA
$0
Vacancy / Maint / Mgmt
$681
Net cashflow
$-2,203

Break-even live

Break-even rent $6,032
Max offer price $370,751
Occupancy floor

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
$172,384
Closing costs
$20,686
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10075 West Bay St Seminole, FL 5.0 2.5 2043 $8,900 $4.36 24d 1 0.29mi
13964 106th Ave Largo, FL 3.0 2.0 2281 $3,500 $1.53 24d 1 0.45mi
9652 Commodore Dr Seminole, FL 3.0 2.0 1680 $2,800 $1.67 11d 1 0.60mi
14414 91st Ave Seminole, FL 3.0 2.5 2083 $8,000 $3.84 24d 1 0.84mi
9794 Indian Key Trl Unit 90 Seminole, FL 4.0 4.0 2174 $3,650 $1.68 24d 1 0.84mi
9614 Tara Cay Ct Seminole, FL 4.0 4.0 2100 $2,850 $1.36 20d 1 0.85mi
11290 142nd St Largo, FL 4.0 2.0 2268 $4,550 $2.01 4d 1 0.91mi
14623 Sunset Dr Largo, FL 3.0 2.0 1621 $2,545 $1.57 4d 1 1.00mi
13300 Walsingham Rd Largo, FL 1.0–4.0 1.0–2.0 1060 $2,575 $2.43 24d 1 1.03mi
14323 83rd Pl N Unit 1471180P Seminole, FL 4.0 3.0 2895 $13,452 $4.65 22d 1 1.18mi
12909 83rd Ave Seminole, FL 4.0 2.0 1478 $2,700 $1.83 22d 1 1.23mi
19646 Gulf Blvd #3 Indian Shores, FL 4.0 2.0 1600 $2,975 $1.86 24d 1 1.25mi
19505 Gulf Blvd #304 Indian Shores, FL 4.0 2.5 2388 $15,000 $6.28 4d 1 1.33mi
12731 82nd Ave Seminole, FL 4.0 2.0 1594 $3,395 $2.13 24d 1 1.38mi
11997 97th Ave Seminole, FL 3.0 2.0 1635 $2,700 $1.65 22d 1 1.42mi
11997 97th Ave Seminole, FL 3.0 2.0 1635 $2,700 $1.65 24d 1 1.42mi
8873 Tami St Seminole, FL 3.0 2.0 1898 $2,595 $1.37 8d 1 1.46mi
7672 140th St Unit NA Seminole, FL 4.0 3.5 2840 $4,700 $1.65 4d 1 1.48mi

Listing history 6 events

  1. 2026-06-18
    days on market $5,000 Active 8 DOM
  2. 2026-06-17
    days on market $5,000 Active 7 DOM
  3. 2026-06-16
    days on market $5,000 Active 6 DOM
  4. 2026-06-15
    days on market $5,000 Active 5 DOM
  5. 2026-06-13
    remarks 296-char remark
  6. 2026-06-13
    listed $5,000 Active 3 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 27 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 · 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
$38,919
− Mortgage interest
−$38,625
− Property taxes
−$10,343
− Insurance
−$3,448
− Repairs & maintenance
−$3,114
− Management
−$3,114
− Depreciation
−$20,059
Taxable loss
−$39,783
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$9,548
After-tax cash flow
$-16,889/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

City population
42,315
Population (ZIP)
12,711

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 7% Two or more races 7% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 1%
Foreign-born
9% · Canada, Jamaica
Languages at home
89% English-only · Other Indo-European 4% Russian/Polish/Slavic 3% Spanish 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
▼ -455.42%
Current HPI
337.3149
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-97.1% since first listed
7 events — show timeline
  • 2026-06-10 Listed $5,000 HAOR as distributed by MLS GRID
  • 2024-06-07 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-06-07 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-06-06 Listed $259,000 Stellar MLS as Distributed by MLS Grid
  • 2020-09-08 Listing Removed HCAR
  • 2019-09-12 Listed $315,555 HCAR
  • 2002-01-03 Sold (Public Records) $173,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $2,730 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…