CashFlowRE
Sign in Sign up
1516 Olympia Rd
D- Composite 37.81
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +10.7/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +3.4/5.0
  • DSCR +3.1/10.0
  • Rent growth +2.7/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$285,000

1516 Olympia Rd · South Venice, FL 34293
2 bd · 2.0 ba · 1,085 sqft · SingleFamily public records · 194 Days on market
Built 1975 8,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

What a great value! This home is located close to the Gulf, Tamiami Trail and State Parks. 2 carpeted bedrooms, 2 full baths featuring glass block, and spacious backyard. This is a Fannie Mae HomePath property and subject to First Look Program. Purchase this property for as little as 3% down! This property is approved for HomePath Mortgage and Homepath Renovation Financing.

Key facts

  • 200 sq ft wood shed
  • Split floor plan
  • Built in fire pit

Tags

SPLIT FLOOR PLANHAND CRAFTED WOOD FENCE200 SQ FT WOOD SHEDBUILT IN FIRE PITRAISED AREA FOR PLANTSMATURE LANDSCAPING

Property features AI

Finance

  • Other: Living area approximately 1,267 (estimated); Lot roughly 0.18 acres (approx. 80 x 100); No homestead indicated; Zoning: RSF3; Property ID available
  • Financial info: Lease restrictions apply
  • HOA & community: No homeowners association indicated; Pets allowed

Exterior

  • Parking: Driveway; Garage door opener; Attached garage with 1 garage space
  • Utilities: Well water; Septic tank; Cable connected; Electricity connected
  • Home design: Single family residence; Residential property; One story; Southwest facing; Entry level: One
  • Construction: Block construction; Shingle roof; Slab foundation; Built area (public records): 1,694 total building area
  • Exterior features: Private mailbox; Sliding doors; Storage; Shed(s); Private paved lot; Public maintained paved road; Street lights (community)

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Disposal
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Living room/dining room combo; Thermostat; Florida room
  • Laundry & utility: Washer hookup; Electric dryer hookup; Washer; Dryer

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $285k.

Deal economics

  • At list price, monthly cash flow is $-134 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $261k (8.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $216k (24.2% below list).
  • Recommended offer: $216k (24.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#549 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living A-; Watch: schools F, amenities F, commute F.
  • Sarasota (urban): math 63% / reading 63% proficiency, ranked #7 of 73 in FL (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 1247 active listings in the ZIP; solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Sarasota County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 194 days — a 12% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y ago; this cycle's ask has dropped $34k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $285k implies a 159% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $216,171 (24.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 194 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.76%
Cap rate
5.73%
Cash-on-cash
-2.01%
DSCR
0.91
GRM
11.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.7% rent growth · sell at horizon

5-year hold
IRR
-22.1%
Equity multiple
0.25×
Total profit
$-59,646
Equity at exit
$42,494
10-year hold
IRR
-22.4%
Equity multiple
-0.03×
Total profit
$-82,270
Equity at exit
$24,642

Cash invested: $79,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 34293

Rents YoY
0.7%
Active inventory
1247
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,162 medium interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$228 /mo · $2,740/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$454
Net cashflow
$-134

Break-even live

Break-even rent $2,331
Max offer price $261,348
Occupancy floor

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$71,250
Closing costs
$8,550
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 14 events

  1. 2026-05-01
    status Pending
  2. 2026-04-23
    price $285,000
  3. 2026-04-19
    status Active
  4. 2026-04-17
    historical
  5. 2026-03-11
    price $294,000
  6. 2025-12-29
    price $299,000
  7. 2025-12-13
    price $308,900
  8. 2025-10-17
    listed $319,000 Active
  9. 2022-02-11
    price $2,400
  10. 2013-08-22
    soldstatus $110,112 377-char remark
    Show marketing remark (377 chars)

    What a great value! This home is located close to the Gulf, Tamiami Trail and State Parks. 2 carpeted bedrooms, 2 full baths featuring glass block, and spacious backyard. This is a Fannie Mae HomePath property and subject to First Look Program. Purchase this property for as little as 3% down! This property is approved for HomePath Mortgage and Homepath Renovation Financing.

  11. 2013-03-07
    listed $104,900 377-char remark
    Show marketing remark (377 chars)

    What a great value! This home is located close to the Gulf, Tamiami Trail and State Parks. 2 carpeted bedrooms, 2 full baths featuring glass block, and spacious backyard. This is a Fannie Mae HomePath property and subject to First Look Program. Purchase this property for as little as 3% down! This property is approved for HomePath Mortgage and Homepath Renovation Financing.

  12. 2005-11-18
    soldstatus $249,500
  13. 1994-03-11
    soldstatus $65,000
  14. 1992-09-21
    soldstatus $57,700

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$2,740 · $228/mo
Projected year-2 tax
$2,740 · $228/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (shaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,941
− Mortgage interest
−$15,964
− Property taxes
−$2,740
− Insurance
−$1,425
− Repairs & maintenance
−$2,075
− Management
−$2,075
− Depreciation
−$8,291
Taxable loss
−$6,630
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,591
After-tax cash flow
$-15/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Sarasota
NCES district ID
1201680
Math proficiency
63% ▼ -8.00%
Reading proficiency
63% ▼ -3.00%
Median HH income
$51,167
Composite
53.68/100
National rank
#1428
State rank
#7 of 73 in FL

Livability — South Venice

Score
67/100
State rank
#549
US rank
#10377

Category grades

Amenities F Commute F Cost of living A- Crime A- Employment B- Housing A+ Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Venice, FL
County
Sarasota County · 448,376 people
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
50,278
Household income
$90,038
Rent vs Own
11.3% rent · 88.7% own
Severe rent burden
548.0

Population outlook (Sarasota County) Hauer SSP2

Today (2025)
452,380 people
By 2030
474,175 · +4.8%
By 2040
511,577 · +13.1%
By 2050
541,467 · +19.7%
By 2075
604,947 · +33.7%
By 2100
621,965 · +37.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 7% Lithuanian 4% Slovak 3%
Foreign-born
9% · Canada, China, Dominican Republic
Languages at home
90% English-only · Spanish 3% Russian/Polish/Slavic 2% French/Haitian/Cajun 1%

Political lean MEDSL · Sarasota

2024 margin
R (+18.2) · D 40.5% · R 58.7%
2008→2024 swing
-18.1pp toward R · 2008: -0.1pp · 2024: -18.2pp
All cycles
2024: R+18.2 2020: R+10.4 2016: R+11.6 2012: R+7.4 2008: R+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -355.64%
Current HPI
270.5242
Rent YoY
▲ 0.70%
Metro
North Port-Sarasota-Bradenton, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+393.9% since first listed
14 events — show timeline
  • 2026-05-01 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-23 Price Changed $285,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-19 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-17 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-03-11 Price Changed $294,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-29 Price Changed $299,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-13 Price Changed $308,900 Stellar MLS as Distributed by MLS Grid
  • 2025-10-17 Listed $319,000 Stellar MLS as Distributed by MLS Grid
  • 2022-02-11 Price Changed $2,400 RENT.
  • 2013-08-22 Sold (MLS) $110,112 Stellar MLS as Distributed by MLS Grid
  • 2013-03-07 Listed $104,900 Stellar MLS as Distributed by MLS Grid
  • 2005-11-18 Sold (Public Records) $249,500 Public Records
  • 1994-03-11 Sold (Public Records) $65,000 Public Records
  • 1992-09-21 Sold (Public Records) $57,700 Public Records

Property tax history

+10.9%/yr

Latest (2025): $2,740 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…