Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$299,990

For Sale - Active
5326 22nd Ave N, Saint Petersburg, FL 33710
2 Beds
1 Bath
1,003 Square Feet
0.12 Acres Lot
Built in 1962
For Sale - Active
1 Units
Checked: 1 day ago
Updated: Jul 16, 2025 at 07:40AM

Investment Summary


Monthly Cash Flow
$10
Cap Rate
6.2%
Cash-on-Cash Return
0.2%
Debt Coverage Ratio
1.01
Internal Rate of Return (5 years)
4.2%

Property Description


0.12 Acres Lot
Built in 1962
For Sale - Active
1 Units

Seller open to contributing towards closing costs or rate buy-down! Welcome to this charming HIGH AND DRY 2-bedroom, 1-bathroom home that offers comfort, functionality, and generous outdoor space! Whether you're a first-time buyer, downsizing, or seeking a great investment, this property has everything you need. Inside, you’ll find a bright and welcoming layout with a cozy living area, a well-appointed kitchen, and two comfortable bedrooms. The bathroom is clean and updated, making this home move-in ready. Step outside to enjoy the large backyard—ideal for entertaining, gardening, or relaxing in your own private retreat. The 1-car attached garage features an electric panel that is generator ready. It also provides secure parking and extra storage, while the additional parking pad offers flexibility for a second vehicle, trailer, or guest parking. Centrally located, you’ll be just minutes from downtown, the beaches, and a quick trip to the airport—giving you the best of coastal and city living. Don’t miss your chance to own this gem—schedule your private showing today!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Details: Attached
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 3
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 163116312120050040
  • Lot Size: 5083 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1962

Tax Information

  • Annual Tax: $478

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Pinellas

Listing Details


Listed by:
Courtney Stein
KELLER WILLIAMS ST PETE REALTY
(941) 822-4080

Source:
Stellar MLS
MLS#: TB8391704
Stellar MLS

Investment Summary


Monthly Cash Flow
$10
Cap Rate
6.2%
Cash-on-Cash Return
0.2%
Debt Coverage Ratio
1.01
Internal Rate of Return (5 years)
4.2%

Purchase Details

Find an Agent

Purchase price:
$299,990
Amount financed:
-$239,992
Down payment:
$59,998
Closing costs:
$9,000
Rehab costs:
$0
Initial cash invested:
$68,998
Square feet:
1,003
Cost per square foot:
$299
Monthly rent per square foot:
$2.29

Financing Details

Find a Lender

Loan amount:
$239,992
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,537
Property tax:
$40
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,738

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (2%)
2%-$40-$479
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (27%)
27%-$615-$7,379

Cash Flow


Monthly Yearly
Net operating income:
$1,547 $18,564
Mortgage payments:
-$1,537 -$18,444
Cash flow:
$10 $120