OFF_MARKETRisky Deal8 days on market

5102 Coquina Key Dr SE APT D

5102 Coquina Key Dr SE APT D, Saint Petersburg, FL 33705, Saint Petersburg, FL 33705
$324,999

Listing Price

Property image 1
5102 Coquina Key Dr SE APT D, Saint Petersburg, FL 33705
Loc: Saint Petersburg, FL
Days Listed
8
Tax Assessed
$247k
Lot Size
7,210 sqft
Type
condo

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.

4

Lakewood Elementary School

PK-5
1.1 mi away
4

Bay Point Middle School

6-8
2.1 mi away
4

Lakewood 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
6.05%
Total ROI
90.4%
Cash Flow
$-48/mo
DSCR
0.97
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
2026-07-07Price change$289,900$434
2026-06-29Pending sale$310,000$464
2026-06-11Price change$310,000$464
2026-04-01Price change$319,000$478
2026-02-24Listed for sale$324,999$487
2026-01-23Listing removed$329,000$493
2025-11-03Price change$329,000$493
2025-10-21Listed for sale$350,000$524
2025-09-08Listing removed$354,999$531
2025-08-20Price change$354,999$531
2025-05-15Price change$359,000$537
2025-04-23Listed for sale$369,900$554
2023-07-21Sold$315,000$472
2023-06-26Pending sale$329,900$494
2023-06-13Listed for sale$329,900$494
2023-04-28Pending sale$329,900$494
2023-03-16Price change$329,900$494
2023-02-10Price change$339,900$509
2023-01-10Price change$349,900$524
2022-12-02Listed for sale$399,900$599
2014-12-11Sold$28,100$42
2008-04-30Listing removed$310,000$464
2008-04-03Listed for sale$310,000$464
2006-04-10Sold$227,800$341

Tax History

YearProperty TaxTax Assessment
2025$4,915.7$246,775
2024$5,116.28$262,164
2023$4,692.38$236,288
2022$3,817.68$176,342
2021$3,379.32$160,311
2020$3,116.87$145,737
2019$3,113.41$144,427
2018$3,113.41$132,211
2017$2,871.03$121,416
2016$2,439.77$109,302
2015$2,334.01$102,428
2014$2,017.44$92,594
2013$1,841.32$82,636
2012$1,639.83$70,992
2011$0$65,289
2010$0$72,996
2009$0$89,964
2008$5,000.59$232,100
2007$0$210,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
668
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: $324,999Rent Basis: Modeled Estimate ($2,600/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $162/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.05%

NOI: $19,662/yr

Cash-on-Cash Yield
-0.8%

On $74,750 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.4%

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)-$202/mo
Homeowner / Hazard Insurance-$162/mo
Vacancy Reserve (5% of rent)-$130/mo
Repairs & Maintenance (10% of rent)-$260/mo
Property Management (8% of rent)-$208/mo
Total Pure Operating Expenses-$962/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,600/mo
Less: Operating Expenses-$962/mo
Net Operating Income (NOI)+$1,638/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$-48/mo
$-575/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Petersburg.

5102 Coquina Key Dr SE APT D | Saint Petersburg, FL | Haven AI Analysis | Haven by ScoutHavens