Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

3505 58th Ave, Saint Petersburg, FL 33714 — $12,900 · 2bd · ~14.6% rule | OnePercent

3505 58th Ave, Saint Petersburg, FL 33714

$12,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Saint Petersburg 33714·3505 58th Ave, Saint Petersburg, FL 33714

Confirmed 1 day ago

3505 58th Ave, Saint Petersburg, FL 33714

2 bd · 1.5 ba · Saint Petersburg · MOBILE·source listing ↗

$12,900

rent, three ways

OnePercent model (vv1)$1,884/mo

p10–p90 confidence band

HUD Fair Market Rent · 33714 · 2BR$1,730/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Pinellas

Flood risk indexRelatively Moderate FEMA NRI

Median household income$47,487

Median area rent$1,373/mo

Median home value$199,700

the verdict

14.60%vs 1.2% target

Modeled rent: $1,884/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 124.4%
Cash flow: +$1,273/mo
Cash-on-cash: 514.7%

financing: 20% down · — (FRED, live) · 30yr

$12,900

14.60% · rent $1,884

Intrinsic value · income approach

$278,680

95% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.

Unlock with Pro