300 Clyde Ln #104 · Dunedin, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 28 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +13.9/30.0
- 1% rule +10.0/10.0
- ARV discount +7.5/15.0
- Schools +4.3/10.0
- Livability +4.3/5.0
- DSCR +4.2/10.0
- Rent growth +3.2/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$134,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Price reduction! Welcome to your new home! This first-floor 2 bed/ 1 bath is available in Douglas Arms Condo in Dunedin. An active 55+ community, located close to beaches, Honeymoon Island, the Pinellas bike trail, and a short stroll to downtown shops and restaurants. The complex has a heated pool and clubhouse that offers, shuffleboard, billiard table, card tables, a library, and treadmills. The Laundry room is located in the center of the building and the condo comes with one assigned parking space in front of the unit. The monthly Association fees include the land lease fee, water, sewer, trash, insurance on the building, cable television, and exterior maintenance. The unit includes all furniture and household items. No pets or leasing allowed.
Key facts
- Quartz countertops
- White kitchen
- Bathroom refresh
Tags
Property features AI
Finance
- Other: Unit is offered turnkey (furnished)
- Financial info: Total monthly fees: $705; Total annual fees: $8,460
- HOA & community: HOA managed by Pro Active PM LLC; Monthly condo/HOA fee: $705 (includes cable TV, pool, internet, structure maintenance, grounds maintenance, management, recreational facilities, sewer, trash, water); Association amenities: clubhouse, pool, laundry; vehicle and fence restrictions apply; Buyer approval required; Deed restrictions; Senior community; Pets not allowed
Exterior
- Parking: Assigned parking; Ground-level parking; Guest parking
- Utilities: Public water; Public sewer; Public utilities
- Home design: Residential condominium (attached); One level; Faces south; Located in a multi-story building (2 stories total)
- Construction: Concrete construction; Other roof; Slab foundation; Building name: ABERDEEN HOUSE; Built as part of a multi-unit complex
- Exterior features: Covered, enclosed rear porch; Sliding doors; Mature landscaping with oak trees
Interior
- Kitchen: Convection oven; Cooktop; Microwave; Refrigerator; Electric water heater
- Bedrooms: 2 bedrooms (first floor)
- Flooring: Tile; Other flooring
- Bathrooms: 1 full bathroom
- Heating & cooling: Central heating (electric); Central air conditioning
- Interior features: Ceiling fans; Kitchen/family room combo; Living room/dining room combo; Open floor plan; Solid surface counters; Window treatments; Blinds; Curtain rods; Building has elevator
- Laundry & utility: Common area laundry
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $134k.
Deal economics
- At list price, monthly cash flow is $15 ($185/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $134k).
- Recommended offer: $132k (1.5% below list) — sets the bar for market timing.
- Cap rate 6.4% vs local median 2.8% in Dunedin — 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 86/100 on livability (#15 in FL, #411 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, housing A+; Watch: employment C-, amenities D.
- 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: San Jose Elementary School (math 62% / reading 62%, grade B, #608 of 2,144 statewide, top 29%, 331 students, 56% FRL); Dunedin Highland Middle School (math 53% / reading 52%, grade C+, #213 of 571 statewide, top 38%, 899 students, 53% FRL); Dunedin High School (math 36% / reading 45%, grade F, #294 of 667 statewide, top 44%, 1,203 students, 48% FRL) — zoned schools at 52% FRL track the district average.
- Market conditions: Rents rising (+2.7%/yr); 482 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 33% of the median local income ($74k/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 $926 of loan paydown is wiped out by about $4k 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 28 days — a 2% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 3y 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: HOA is 35% of rent.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-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?
- 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?
- 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.
- 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.
- 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
- 1.50% ✓
- Cap rate
- 6.43%
- Cash-on-cash
- 0.49%
- DSCR
- 1.02
- GRM
- 5.6
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 2.69% rent growth · sell at horizon
- IRR
- -15.7%
- Equity multiple
- 0.44×
- Total profit
- $-20,927
- Equity at exit
- $19,980
- IRR
- -7.5%
- Equity multiple
- 0.53×
- Total profit
- $-17,768
- Equity at exit
- $11,586
Cash invested: $37,520 (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
ZIP-level market 34698
- Rents YoY
- 2.7%
- Active inventory
- 482
- Price-to-rent
- 5.6×
Monthly cashflow live
- Estimated rent
- $2,010 high interval (Pro) →
- Mortgage (P&I)
- −$703
- Tax from tax record
- −$109 /mo · $1,305/yr
- Insurance
- −$56
- HOA
- −$705
- Vacancy / Maint / Mgmt
- −$422
- Net cashflow
- $15
Break-even live
Sensitivity live
| Price | -10% $91 | -5% $53 | +0% $15 | +5% $-22 | +10% $-60 |
|---|---|---|---|---|---|
| Rent | -10% $-143 | -5% $-64 | +0% $15 | +5% $95 | +10% $174 |
| Rate | -1.0pp $83 | -0.5pp $50 | base $15 | +0.5pp $-19 | +1.0pp $-55 |
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
- $33,500
- Closing costs
- $4,020
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 905 Patricia Ave Dunedin, FL | 1.0 | 1.0 | 550 | $1,800 | $3.27 | 25d | 1 | 0.23mi |
| 841 Patricia Ave Dunedin, FL | 2.0 | 1.0–2.0 | 904 | $1,950 | $2.16 | 18d | 2 | 0.27mi |
| 841 Patricia Ave #103 Dunedin, FL | 2.0 | 1.0 | 874 | $2,000 | $2.29 | 25d | 1 | 0.27mi |
| 612 Bass Ct Dunedin, FL | 1.0–2.0 | 1.0 | 698 | $2,031 | $2.91 | 3d | 6 | 0.29mi |
| 580 Skinner Blvd Unit 4 Dunedin, FL | 2.0 | 1.0 | 750 | $2,045 | $2.73 | 25d | 1 | 0.32mi |
| 1187 Bass Blvd Unit C Dunedin, FL | 2.0 | 1.0 | 850 | $1,850 | $2.18 | 19d | 1 | 0.35mi |
| 1187 Bass Blvd Unit A Dunedin, FL | 2.0 | 1.0 | 850 | $1,850 | $2.18 | 25d | 1 | 0.35mi |
| 941 Highland Ave Unit D Dunedin, FL | 1.0 | 1.0 | 1000 | $1,300 | $1.30 | 21d | 1 | 0.39mi |
| 525 Bay St Dunedin, FL | 2.0 | 1.0 | 1104 | $3,500 | $3.17 | 6d | 1 | 0.40mi |
| 451 Skinner Blvd Unit A Dunedin, FL | 2.0 | 1.0 | 750 | $1,500 | $2.00 | 9d | 1 | 0.46mi |
| 1196 Angle Rd Dunedin, FL | 1.0 | 1.0 | 700 | $1,675 | $2.39 | 6d | 1 | 0.51mi |
| 416 Skinner Blvd Unit B Dunedin, FL | 1.0 | 1.0 | 620 | $1,795 | $2.90 | 25d | 1 | 0.52mi |
| 690 Regina Rd Dunedin, FL | 2.0 | 1.0 | 745 | $2,195 | $2.95 | 6d | 1 | 0.54mi |
| 556 Patricia Ave Dunedin, FL | 2.0 | 1.0 | 850 | $1,795 | $2.11 | 5d | 1 | 0.54mi |
| 1268 Pinehurst Rd Dunedin, FL | 1.0 | 1.0 | 1080 | $1,500 | $1.39 | 18d | 1 | 0.59mi |
| 1412 Gladys Cir Unit 1466152P Dunedin, FL | 3.0 | 2.0 | 1097 | $3,847 | $3.51 | 4d | 1 | 0.59mi |
| 825 Lyndhurst St Dunedin, FL | 2.0 | 2.0 | 900 | $1,850 | $2.06 | 25d | 1 | 0.59mi |
| 825 Lyndhurst St Dunedin, FL | 2.0 | 2.0 | 900 | $1,850 | $2.06 | 6d | 1 | 0.59mi |
| 1388 Robin Hood Ln Unit 1141-B Dunedin, FL | 2.0 | 1.0 | 1000 | $1,595 | $1.59 | 3d | 1 | 0.60mi |
| 857 Lyndhurst St Unit D Dunedin, FL | 2.0 | 2.0 | 1050 | $1,700 | $1.62 | 19d | 1 | 0.60mi |
| 1141 San Christopher Dr Apt B Dunedin, FL | 2.0 | 1.0 | 1000 | $1,595 | $1.59 | 3d | 1 | 0.61mi |
| 613 Lyndhurst St Dunedin, FL | 3.0 | 2.0 | 1080 | $1,995 | $1.85 | 12d | 1 | 0.63mi |
| 611 Lyndhurst St Dunedin, FL | 3.0 | 2.0 | 1080 | $1,995 | $1.85 | 6d | 1 | 0.64mi |
| 607 Lyndhurst St Unit 607 Dunedin, FL | 2.0 | 1.0 | 677 | $2,250 | $3.32 | 25d | 1 | 0.64mi |
| 616 Dogwood Ct Dunedin, FL | 1.0 | 1.0 | 551 | $1,700 | $3.09 | 6d | 1 | 0.65mi |
| 660 Beltrees St Dunedin, FL | 1.0–3.0 | 1.0–1.5 | 905 | $1,385 | $1.53 | 9d | 2 | 0.65mi |
| 612 Dogwood Ct Dunedin, FL | 1.0 | 1.0 | 550 | $1,350 | $2.45 | 6d | 1 | 0.65mi |
| 609 Dogwood Ct Unit 609 Dunedin, FL | 2.0 | 1.0 | 725 | $1,850 | $2.55 | 25d | 1 | 0.67mi |
| 417 Milwaukee Ave Dunedin, FL | 2.0 | 1.0 | 650 | $1,850 | $2.85 | 6d | 1 | 0.70mi |
| 600 Douglas Ave Unit 340 Dunedin, FL | 1.0 | 1.0 | 550 | $1,695 | $3.08 | 25d | 1 | 0.72mi |
| 600 Douglas Ave Unit 350 Dunedin, FL | 2.0 | 1.0 | 1000 | $2,195 | $2.19 | 25d | 1 | 0.72mi |
| 885 Beltrees St #12 Dunedin, FL | 1.0 | 1.0 | 550 | $1,350 | $2.45 | 25d | 1 | 0.73mi |
| 978 Cedarwood Ave Dunedin, FL | 2.0 | 1.0 | 1100 | $1,800 | $1.64 | 25d | 1 | 0.74mi |
| 257 Milwaukee Ave Dunedin, FL | 1.0–2.0 | 1.0–1.5 | 889 | $1,460 | $1.64 | 3d | 9 | 0.84mi |
| 405 Locklie St Unit 4055A Dunedin, FL | 2.0 | 1.0 | 750 | $1,695 | $2.26 | 6d | 1 | 0.85mi |
| 2701 Dunedin Commons Pl Dunedin, FL | 1.0–2.0 | 1.0–2.0 | 887 | $2,710 | $3.05 | 4d | 12 | 0.86mi |
| 632 Edgewater Dr #537 Dunedin, FL | 1.0 | 1.0 | 695 | $2,300 | $3.31 | 25d | 1 | 0.89mi |
| 1523 Bayshore Blvd Unit 6 Dunedin, FL | 3.0 | 1.0 | 1061 | $3,000 | $2.83 | 25d | 1 | 0.96mi |
| 1523 Bayshore Blvd Unit 3 Dunedin, FL | 1.0 | 1.0 | 640 | $2,750 | $4.30 | 25d | 1 | 0.96mi |
| 1579 Bayshore Blvd Dunedin, FL | 3.0 | 2.0 | 1040 | $3,500 | $3.37 | 9d | 1 | 1.04mi |
HOA detail condo
- Monthly dues
- $705 · $8,460/yr
- Likely covers
- watersewertrashcableexterior maint.poolparking
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 25 events
-
2026-06-19status $134,000 Pending 28 DOM
-
2026-06-18days on market $134,000 Active 28 DOM
-
2026-06-17days on market $134,000 Active 27 DOM
-
2026-06-16days on market $134,000 Active 26 DOM
-
2026-06-15days on market $134,000 Active 25 DOM
-
2026-06-13days on market $134,000 Active 23 DOM
-
2026-06-09days on market $134,000 Active 19 DOM
-
2026-06-08pricedays on market $134,000 Active 18 DOM
-
2026-06-07days on market $139,000 Active 17 DOM
-
2026-06-04days on market $139,000 Active 14 DOM
-
2026-06-03days on market $139,000 Active 13 DOM
-
2026-06-02days on market $139,000 Active 12 DOM
-
2026-06-01days on market $139,000 Active 11 DOM
-
2026-05-31remarks 687-char remark
-
2026-05-31days on market $139,000 Active 10 DOM
-
2026-05-21$139,000 Active
-
2023-12-19soldstatus $140,000
-
2023-12-15soldstatus $140,000 Closed 758-char remark
Show marketing remark (758 chars)
Price reduction! Welcome to your new home! This first-floor 2 bed/ 1 bath is available in Douglas Arms Condo in Dunedin. An active 55+ community, located close to beaches, Honeymoon Island, the Pinellas bike trail, and a short stroll to downtown shops and restaurants. The complex has a heated pool and clubhouse that offers, shuffleboard, billiard table, card tables, a library, and treadmills. The Laundry room is located in the center of the building and the condo comes with one assigned parking space in front of the unit. The monthly Association fees include the land lease fee, water, sewer, trash, insurance on the building, cable television, and exterior maintenance. The unit includes all furniture and household items. No pets or leasing allowed.
-
2023-12-01status Pending 758-char remark
Show marketing remark (758 chars)
Price reduction! Welcome to your new home! This first-floor 2 bed/ 1 bath is available in Douglas Arms Condo in Dunedin. An active 55+ community, located close to beaches, Honeymoon Island, the Pinellas bike trail, and a short stroll to downtown shops and restaurants. The complex has a heated pool and clubhouse that offers, shuffleboard, billiard table, card tables, a library, and treadmills. The Laundry room is located in the center of the building and the condo comes with one assigned parking space in front of the unit. The monthly Association fees include the land lease fee, water, sewer, trash, insurance on the building, cable television, and exterior maintenance. The unit includes all furniture and household items. No pets or leasing allowed.
-
2023-10-30price $149,900 758-char remark
Show marketing remark (758 chars)
Price reduction! Welcome to your new home! This first-floor 2 bed/ 1 bath is available in Douglas Arms Condo in Dunedin. An active 55+ community, located close to beaches, Honeymoon Island, the Pinellas bike trail, and a short stroll to downtown shops and restaurants. The complex has a heated pool and clubhouse that offers, shuffleboard, billiard table, card tables, a library, and treadmills. The Laundry room is located in the center of the building and the condo comes with one assigned parking space in front of the unit. The monthly Association fees include the land lease fee, water, sewer, trash, insurance on the building, cable television, and exterior maintenance. The unit includes all furniture and household items. No pets or leasing allowed.
-
2023-06-06price $154,900 758-char remark
Show marketing remark (758 chars)
Price reduction! Welcome to your new home! This first-floor 2 bed/ 1 bath is available in Douglas Arms Condo in Dunedin. An active 55+ community, located close to beaches, Honeymoon Island, the Pinellas bike trail, and a short stroll to downtown shops and restaurants. The complex has a heated pool and clubhouse that offers, shuffleboard, billiard table, card tables, a library, and treadmills. The Laundry room is located in the center of the building and the condo comes with one assigned parking space in front of the unit. The monthly Association fees include the land lease fee, water, sewer, trash, insurance on the building, cable television, and exterior maintenance. The unit includes all furniture and household items. No pets or leasing allowed.
-
2023-05-15price $159,900 758-char remark
Show marketing remark (758 chars)
Price reduction! Welcome to your new home! This first-floor 2 bed/ 1 bath is available in Douglas Arms Condo in Dunedin. An active 55+ community, located close to beaches, Honeymoon Island, the Pinellas bike trail, and a short stroll to downtown shops and restaurants. The complex has a heated pool and clubhouse that offers, shuffleboard, billiard table, card tables, a library, and treadmills. The Laundry room is located in the center of the building and the condo comes with one assigned parking space in front of the unit. The monthly Association fees include the land lease fee, water, sewer, trash, insurance on the building, cable television, and exterior maintenance. The unit includes all furniture and household items. No pets or leasing allowed.
-
2023-05-15status Active 758-char remark
Show marketing remark (758 chars)
Price reduction! Welcome to your new home! This first-floor 2 bed/ 1 bath is available in Douglas Arms Condo in Dunedin. An active 55+ community, located close to beaches, Honeymoon Island, the Pinellas bike trail, and a short stroll to downtown shops and restaurants. The complex has a heated pool and clubhouse that offers, shuffleboard, billiard table, card tables, a library, and treadmills. The Laundry room is located in the center of the building and the condo comes with one assigned parking space in front of the unit. The monthly Association fees include the land lease fee, water, sewer, trash, insurance on the building, cable television, and exterior maintenance. The unit includes all furniture and household items. No pets or leasing allowed.
-
2023-05-07status Pending 758-char remark
Show marketing remark (758 chars)
Price reduction! Welcome to your new home! This first-floor 2 bed/ 1 bath is available in Douglas Arms Condo in Dunedin. An active 55+ community, located close to beaches, Honeymoon Island, the Pinellas bike trail, and a short stroll to downtown shops and restaurants. The complex has a heated pool and clubhouse that offers, shuffleboard, billiard table, card tables, a library, and treadmills. The Laundry room is located in the center of the building and the condo comes with one assigned parking space in front of the unit. The monthly Association fees include the land lease fee, water, sewer, trash, insurance on the building, cable television, and exterior maintenance. The unit includes all furniture and household items. No pets or leasing allowed.
-
2023-04-06$164,900 Active 758-char remark
Show marketing remark (758 chars)
Price reduction! Welcome to your new home! This first-floor 2 bed/ 1 bath is available in Douglas Arms Condo in Dunedin. An active 55+ community, located close to beaches, Honeymoon Island, the Pinellas bike trail, and a short stroll to downtown shops and restaurants. The complex has a heated pool and clubhouse that offers, shuffleboard, billiard table, card tables, a library, and treadmills. The Laundry room is located in the center of the building and the condo comes with one assigned parking space in front of the unit. The monthly Association fees include the land lease fee, water, sewer, trash, insurance on the building, cable television, and exterior maintenance. The unit includes all furniture and household items. No pets or leasing allowed.
ⓘ 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
- $1,305 · $109/mo
- Projected year-2 tax
- $1,305 · $109/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 ≥107°F today · 28 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
- $24,118
- − Mortgage interest
- −$7,506
- − Property taxes
- −$1,305
- − Insurance
- −$670
- − Repairs & maintenance
- −$1,929
- − Management
- −$1,929
- − HOA
- −$8,460
- − Depreciation
- −$3,898
- Taxable loss
- −$1,580
- Est. tax savings @ 24.0%
- +$379
- After-tax cash flow
- $565/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 — Dunedin
- Score
- 86/100
- State rank
- #15
- US rank
- #411
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Dunedin, FL
- County
- Pinellas County · 939,478 people
- City population
- 38,171
- Metro
- Tampa-St. Petersburg-Clearwater, FL
- Population (ZIP)
- 38,171
- Household income
- $74,078
- Rent vs Own
- Severe rent burden
- 1390.0
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 (83%)
- Race & ethnicity
- White 83% Two or more races 7% Hispanic / Latino 6% Black 5% Asian 1%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 2%
- Common ancestry
- Lithuanian 4% Slovak 3% Romanian 3%
- Foreign-born
- 8% · Canada, South Korea
- Languages at home
- 92% English-only · Spanish 3% Other Indo-European 2% 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
- ▼ -515.66%
- Current HPI
- 387.4694
- Rent YoY
- ▲ 2.69%
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-15.7% since first listed10 events — show timeline
- 2026-05-21 Listed $139,000 Stellar MLS as Distributed by MLS Grid
- 2023-12-19 Sold (Public Records) $140,000 Public Records
- 2023-12-15 Sold (MLS) $140,000 Stellar MLS as Distributed by MLS Grid
- 2023-12-01 Pending — Stellar MLS as Distributed by MLS Grid
- 2023-10-30 Price Changed $149,900 Stellar MLS as Distributed by MLS Grid
- 2023-06-06 Price Changed $154,900 Stellar MLS as Distributed by MLS Grid
- 2023-05-15 Price Changed $159,900 Stellar MLS as Distributed by MLS Grid
- 2023-05-15 Relisted — Stellar MLS as Distributed by MLS Grid
- 2023-05-07 Pending — Stellar MLS as Distributed by MLS Grid
- 2023-04-06 Listed $164,900 Stellar MLS as Distributed by MLS Grid
Property tax history
+4.3%/yrLatest (2025): $1,305 · -11.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…