0out of 100
Good Deal

2211 22nd Ave S, St. Petersburg, FL, USA

Score Breakdown
Value40/40
Cash Flow22/35
Location11/25
$
$295,000
%
$59,000 cash at risk up front
73
2211 22nd Ave S, St. Petersburg, FL, USA
4 bd2 ba

Good Deal

73/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the rental yield is thin.

Highlights
  • 43% below area price per sqft
  • $231k potential equity (43%)
  • $630/mo positive cash flow
  • Strong neighborhood (70/100)
Watch-outs
  • Cap rate only 5.73%

Price vs. Market

Good
Your offer
$142/sqft
Area avg
$200/sqft
29% below market average
Your offer
$295,000
At market rate
$415,600

ARV Assessment

FairLive · LLM + comps
ARV Low
$270k
Est. ARV
$310k
ARV High
$360k
Total Investment
$295k
Est. ARV
$310k
Rehab Cost
$11k
Potential Equity
$15k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated between $270,000 and $360,000, with a midpoint of $310,000, reflecting high-quality comparables that have recently been renovated or newly constructed.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $11k covers structural, mechanical, and full interior.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
2108 21st St S, Saint Petersburg, FL
30% match
$100,000
$55/sqft
2108 21st St S, Saint Petersburg, FL
4 2 1,8280.17 misold Feb 2026
2044 21st St S, Saint Petersburg, FL
85% match
$285,000
$171/sqft
2044 21st St S, Saint Petersburg, FL
4 2 1,6680.17 misold May 2026
2456 25th Ave S, Saint Petersburg, FL
45% match
$200,000
$208/sqft
2456 25th Ave S, Saint Petersburg, FL
2 1 9600.31 misold May 2026
1834/1836 19th St S, Saint Petersburg, FL
95% match
$560,000
$280/sqft
1834/1836 19th St S, Saint Petersburg, FL
5 3 2,0000.33 misold May 2026
2101 Queensboro Ave S, Saint Petersburg, FL
90% match
$360,000
$191/sqft
2101 Queensboro Ave S, Saint Petersburg, FL
3 2 1,8800.34 misold Jun 2026
2100 Auburn St S, Saint Petersburg, FL
85% match
$240,000
$330/sqft
2100 Auburn St S, Saint Petersburg, FL
2 1 7280.39 misold May 2026
ARV & comps — see the full analysis on Offa

Rental Income

FairLive · 13 comps
25th pct
$2,000
Median /mo
$2,200
75th pct
$2,400
Monthly Rent
$2,200
Annual Rent
$26k
Rental Yield
8.9%
Cap Rate
4.9%
Market Assessment

Median area rent is $2,200/mo based on 13 comps. Standard deviation $300/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 13 comparable rentals within 1.0 miles of similar houses, monthly rents range from $2,000 (25th percentile) to $2,400 (75th percentile), with a median of $2,200.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 1.0 miles. Standard deviation: $300.

Based on 13 rental comps within 1.0 mi · σ $300
Rental analysis — see the full analysis on Offa

Financing Calculator

Good
Price
$295,000
Loan
$236,000
$59,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,570/mo
Estimated Rent$2,200/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return4.63%
Total Payment
$1,930/mo
Monthly Cash Flow
+$270/mo
Positive cash flow: $270/mo

Neighborhood Profile

Needs WorkLive Data
CTier
Emerging Neighborhood49/100
Composite socioeconomic score
Median Income
$58k
Median Home
$301k
Median Rent
$1,440/mo
Homeownership
57.29%
Vacancy
22.77%
Population
25,871
Score Breakdown
Income & Wealth
42
Housing Market
45
Education
50
Employment
62
Stability
62
Infrastructure
71
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