NetsPositive
Get started
For salePrice cut −$10,000

521 Pinellas Bayway S Apt 105

Tierra Verde, FL 33715View map

  • Townhome
  • 3 bd
  • 3.5 ba
  • 2,140 sq ft

$965,000

List price

See the numbersRent, payment and Nets at 20, 25 and 30% down
521 Pinellas Bayway S Apt 105, Tierra Verde, FL

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
See the numbersHow pricing works

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
3 full, 1 half
Size
2,140 sq ft
Year built
Not listed
HOA fee
Not listed
Annual tax bill
Not listed
Days on market
77 days (listed Aug 20, 2026)
Price cut
−$10,000
Status
For sale

Location

Pinned from the listing's street address.

More homes for sale in Tierra Verde

65 homes for sale in Tierra Verde

Listing information comes from third-party sources and may be wrong or out of date.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.