0out of 100
Excellent

135 Northwest Monroe Circle North, St. Petersburg, FL, USA

Score Breakdown
Value38/40
Cash Flow35/35
Location16/25
$
$250,000
%
$50,000 cash at risk up front
89
135 Northwest Monroe Circle North, St. Petersburg, FL, USA
Deal Analysis

Excellent

89/100

This is an excellent deal — priced below the local market with healthy equity after repairs. The fundamentals line up well across the board.

Highlights
  • 15% below area price per sqft
  • $59k potential equity (13%)
  • $789/mo positive cash flow
  • 6.55% cap rate
  • Strong neighborhood (70/100)
Watch-outs
  • No major red flags detected

Price vs. Market

Good
Your offer
$135/sqft
Area avg
$159/sqft
15% below market average
Your offer
$250,000
At market rate
$293,991

ARV Assessment

GoodAI Estimate
ARV Low
$266k
Est. ARV
$309k
ARV High
$349k
Total Investment
$250k
Est. ARV
$309k
Rehab Cost
$5k
Potential Equity
$59k
Comparable Reasoning

Based on 4 recent sales within 0.5 miles, comparable multi-family homes of similar size traded between $266k and $349k. The subject's 1,849 sqft and 4bd/3ba layout supports a midpoint estimate of $309k.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $5k covers kitchen, baths, and systems.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: high.

High confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

GoodAI Estimate
Rent Low
$2,280
Est. Rent/mo
$2,480
Rent High
$2,730
Monthly Rent
$2,480
Annual Rent
$30k
Rental Yield
11.9%
Cap Rate
6.5%
Market Assessment

The St. Petersburg rental market shows strong demand. Median area rent is $1,369/mo with a 13% vacancy rate.

2 more details
Comparable Reasoning

Comparable 4bd units nearby rent for $2,280–$2,730. At $2,480/mo the gross yield is 11.9% of the purchase price.

Methodology

Rent estimated from active and leased comps adjusted for size, condition, and submarket trends.

Rental analysis — see the full analysis on Offa

Financing Calculator

Good
Price
$250,000
Loan
$200,000
$50,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,331/mo
Estimated Rent$2,480/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return18.94%
Total Payment
$1,691/mo
Monthly Cash Flow
+$789/mo
Positive cash flow: $789/mo

Neighborhood Profile

FairLive Data
BTier
Emerging Neighborhood58/100
Composite socioeconomic score
Median Income
$66k
Median Home
$294k
Median Rent
$1,369/mo
Homeownership
67.76%
Vacancy
13.01%
Population
31,233
Score Breakdown
Income & Wealth
57
Housing Market
52
Education
64
Employment
66
Stability
62
Infrastructure
75
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
St. Petersburg, FL
10-year population trend
+4.9% / decade
City Population
260,646
Density / sq mi
4,217
Area (sq mi)
62
Within 1 Mile
11,272
1-Mile Density
3,588
Trend Years
2014–2023

Get alerts for deals like this in St. Petersburg

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby