OFF_MARKETRisky Deal4 days on market

511 25TH AVENUE N

511 25TH AVENUE N, ST PETERSBURG, FL 33704, Saint Petersburg, FL 33704
$995,000

Listing Price

Property image 1
511 25TH AVENUE N, ST PETERSBURG, FL 33704
Loc: Saint Petersburg, FL
Days Listed
4
Tax Assessed
$763k
Lot Size
6,521 sqft
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.

5

Woodlawn Elementary School

PK-5
1.1 mi away
3

Meadowlawn Middle School

6-8
2.4 mi away
6

St. Petersburg High School

9-12
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
6.04%
Total ROI
90.1%
Cash Flow
$-154/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
2026-08-20Listed for sale$995,000$465
2024-04-01Sold$875,000$409
2022-04-19Sold$875,000$409
2022-04-03Pending sale$799,000$374
2022-04-01Listed for sale$799,000$374
2020-02-27Listing removed$312,000$146
2020-01-15Listed for sale$312,000$146
2020-01-06Sold$257,000$120

Tax History

YearProperty TaxTax Assessment
2025$14,341.42$762,558
2024$13,397.75$686,515
2023$13,228.8$666,146
2022$5,905.11$275,535
2021$5,265.62$250,486
2020$5,134.14$240,061
2019$947.7$91,027
2018$947.7$89,330
2017$920.92$87,493
2016$878.35$85,693
2015$892.45$85,097
2014$983.42$84,422
2013$1,026.43$85,696
2012$999$84,264
2011$0$81,810
2010$0$80,601
2009$0$78,482
2008$813.5$78,404
2007$0$76,120
2005$0$179,500
2004$1,093.79$163,600
2003$1,067.25$130,400
2002$1,016.58$116,500
2001$1,016.58$96,200
2000$959.01$89,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,138
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: $995,000Rent Basis: Modeled Estimate ($7,960/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $498/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.04%

NOI: $60,101/yr

Cash-on-Cash Yield
-0.8%

On $228,850 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.1%

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)-$623/mo
Homeowner / Hazard Insurance-$498/mo
Vacancy Reserve (5% of rent)-$398/mo
Repairs & Maintenance (10% of rent)-$796/mo
Property Management (8% of rent)-$637/mo
Total Pure Operating Expenses-$2,952/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,960/mo
Less: Operating Expenses-$2,952/mo
Net Operating Income (NOI)+$5,008/mo
Less: Debt Service (30yr @ 6.75%)-$5,163/mo
Net Cash Flow
$-154/mo
$-1,853/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Petersburg.