OFF_MARKETRisky Deal7 days on market

438 Villa Grande Ave S

438 Villa Grande Ave S, Saint Petersburg, FL 33707, Saint Petersburg, FL 33707
$1,200,000
Zestimate®:$1,115,100

Listing Price

Property image 1
438 Villa Grande Ave S, Saint Petersburg, FL 33707
Loc: Saint Petersburg, FL
Days Listed
7
Tax Assessed
$1105k
Zestimate®
$1115k
Market Rate
Lot Size
0.45 acres
Rent Estimate
$5,031/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Azalea Elementary School

PK-5
1.6 mi away
3

Azalea Middle School

6-8
2 mi away
4

Boca Ciega High School

9-12
1.6 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.37%
Total ROI
10.4%
Cash Flow
$-3,855/mo
DSCR
0.38
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-15Sold$1,125,000$414
2026-03-08Pending sale$1,200,000$442
2026-02-18Listed for sale$1,200,000$442
2020-09-02Sold$775,000$285
2020-06-02Pending sale$800,000$295
2020-03-18Listed for sale$800,000$295

Tax History

YearProperty TaxTax Assessment
2025$10,802.18$584,882
2024$10,262.4$568,398
2023$10,114.4$551,843
2022$9,880.07$535,770
2021$10,041.75$520,165
2020$3,485.52$205,463
2019$3,416.34$200,844
2018$3,416.34$197,099
2017$3,324.36$193,045
2016$3,287.26$189,074
2015$3,333.36$187,760
2014$3,313.2$186,270
2013$3,287.05$183,517
2012$3,220.73$180,449
2011$0$175,193
2010$0$172,604
2009$0$168,066
2008$2,741.61$167,898
2007$0$163,008
2005$0$422,200
2004$3,035.87$334,800
2003$2,981.94$294,300
2002$2,881.55$255,200
2001$2,881.55$216,400
2000$2,785.34$169,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,716
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,200,000Rent Basis: Observed Comp Model ($5,031/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $600/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.37%

NOI: $28,454/yr

Cash-on-Cash Yield
-16.8%

On $276,000 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+10.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$903/mo
Homeowner / Hazard Insurance-$600/mo
Vacancy Reserve (5% of rent)-$252/mo
Repairs & Maintenance (10% of rent)-$503/mo
Property Management (8% of rent)-$402/mo
Total Pure Operating Expenses-$2,660/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,031/mo
Less: Operating Expenses-$2,660/mo
Net Operating Income (NOI)+$2,371/mo
Less: Debt Service (30yr @ 6.75%)-$6,227/mo
Net Cash Flow
$-3,855/mo
$-46,264/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Petersburg.