100 Windrush Blvd Apt 1
Indian Rocks Beach, FL 33785View map
- Townhome
- 3 bd
- 2.5 ba
- 1,812 sq ft
$949,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Rent estimate in progress
We say whether it nets positive once its rent estimate is in.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- Not listed; we assume none.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Townhome
- Units
- 1
- Bedrooms
- 3
- Bathrooms
- 2 full, 1 half
- Size
- 1,812 sq ft
- Year built
- Not listed
- HOA fee
- Not listed
- Annual tax bill
- Not listed
- Days on market
- 358 days (listed Nov 12, 2025)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Indian Rocks Beach
86 homes for sale in Indian Rocks Beach
$489,000
324 Windrush Blvd Unit 11
Indian Rocks Beach, FL 33785
Condo · 2 bd · 2.5 ba · 1,390 sq ft
$1,100,000
504 Gulf Blvd Apt 206
Indian Rocks Beach, FL 33785
Condo · 2 bd · 2 ba · 1,085 sq ft
$999,900
120 11th Ave
Indian Rocks Beach, FL 33785
3 bd · 2 ba · 1,693 sq ft
$1,150,000
1000 Gulf Blvd Apt 307
Indian Rocks Beach, FL 33785
Condo · 3 bd · 2 ba · 1,380 sq ft
$729,900
1904 Gulf Blvd Apt C
Indian Rocks Beach, FL 33785
Condo · 2 bd · 2 ba · 1,135 sq ft
$5,995,000
391 12th Ave
Indian Rocks Beach, FL 33785
6 bd · 6.5 ba · 6,243 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.