OFF_MARKETExcellent Deal4 days on market

322 80th Ave NE

322 80th Ave NE, Saint Petersburg, FL 33702, Saint Petersburg, FL 33702
$898,200
Zestimate®:$864,700

Listing Price

Property image 1
322 80th Ave NE, Saint Petersburg, FL 33702
Loc: Saint Petersburg, FL
Days Listed
4
Tax Assessed
$958k
Zestimate®
$865k
Market Rate
Lot Size
6,800 sqft
Rent Estimate
$4,697/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.

8

Shore Acres Elementary School

PK-5
1.6 mi away
3

Meadowlawn Middle School

6-8
1.9 mi away
5

Northeast High School

PK,9-12
2.2 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
7.48%
Total ROI
27.1%
Cash Flow
$1,056/mo
DSCR
1.23
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
2026-06-01Sold$870,000$323
2026-05-01Pending sale$898,200$333
2026-04-24Listed for sale$898,200$333
2016-06-03Sold$125,500$47
2016-05-13Pending sale$110,000$41
2016-04-08Listed for sale$110,000$41
2016-02-29Sold$119,400$44
2016-01-27Listed for sale$0
2000-04-07Sold$88,000$33

Tax History

YearProperty TaxTax Assessment
2025$11,045.58$597,101
2024$10,360.4$573,420
2023$10,211.21$556,718
2022$10,739.7$514,158
2021$1,806.89$78,316
2020$1,677.15$71,196
2019$1,461.34$64,724
2018$1,461.34$64,954
2017$1,318.85$139,272
2016$1,081.25$90,245
2015$1,097$89,618
2014$1,086.01$88,907
2013$1,170.75$91,941
2012$1,140.82$90,404
2011$0$97,049
2010$0$103,254
2009$0$121,193
2008$959.67$85,689
2007$0$83,193
2005$0$117,900
2004$1,239.63$96,100
2003$1,211.34$92,300
2002$1,157.57$82,900
2001$1,157.57$72,300
2000$1,709.86$69,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
2,696
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: $898,200Rent Basis: Observed Comp Model ($4,697/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $449/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.19%

NOI: $28,627/yr

Cash-on-Cash Yield
-13.2%

On $206,586 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.1%

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)-$782/mo
Homeowner / Hazard Insurance-$449/mo
Vacancy Reserve (5% of rent)-$235/mo
Repairs & Maintenance (10% of rent)-$470/mo
Property Management (8% of rent)-$376/mo
Total Pure Operating Expenses-$2,311/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,697/mo
Less: Operating Expenses-$2,311/mo
Net Operating Income (NOI)+$2,386/mo
Less: Debt Service (30yr @ 6.75%)-$4,661/mo
Net Cash Flow
$-2,275/mo
$-27,299/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Petersburg.