CashFlowRE
Sign in Sign up
27243 Ipswich Dr
D- Composite 39.88
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 +9.7/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Rent growth +4.8/5.0
  • 1% rule +3.7/10.0
  • Livability +3.7/5.0
  • DSCR +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$324,900

27243 Ipswich Dr · Englewood, FL 34223
3 bd · 2.0 ba · 1,560 sqft · SingleFamily public records · 90 Days on market
Built 2011 4,728 sqft lot $315/mo HOA · 11% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to resort-style living in the sought-after, maintenance-free community of Arlington Cove, just 4 miles from the beach. From the moment you arrive, the elegant tile roof, lush tropical landscaping, and grand custom screened and tiled entryway set the tone for what’s inside. This beautifully maintained 3-bedroom, 2-bath villa offers an open-concept floor plan that seamlessly blends the great room, dining area, and kitchen—perfect for entertaining or everyday comfort. Tile floors flow throughout the main living areas, with laminate wood in the primary suite and brand-new carpet in the guest bedrooms, offering both style and peace of mind. The kitchen is a standout, featuring rich wood cabinetry, granite countertops, a striking stone tile backsplash, stainless steel appliances, a center island with seating, and a raised breakfast bar. Sliding glass doors off the great room lead you to a private screened and tiled lanai and a brick paver patio where you’ll love unwinding while taking in the peaceful natural surroundings. The primary suite is a true retreat with a spacious walk-in closet and an ensuite bath featuring dual granite-topped vanities and a beautifully tiled, glass-enclosed walk-in shower. Two comfortable guest bedrooms share a well-appointed bath with a tiled tub/shower combo. Living in Arlington Cove means enjoying true maintenance-free living, with fees that include lawn care, landscaping, palm tree trimming, roof reserves, gutter replacement, exterior painting, and access to the sparkling community pool and cabana. Ideally located near Manasota Beach, Englewood Beach, Venice Beach, Wellen Park, and CoolToday Park—home of the Atlanta Braves Spring Training—this home puts you close to dining, shopping, golf, boating, fishing, and more. This is Florida living at its finest!

Key facts

  • Rich wood cabinetry
  • Granite countertops
  • Elegant tile roof

Tags

ELEGANT TILE ROOFLUSH TROPICAL LANDSCAPINGCUSTOM SCREENED ENTRYWAYOPEN CONCEPT FLOOR PLANRICH WOOD CABINETRYGRANITE COUNTERTOPS

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 3-bed/2.0-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-216 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $287k (11.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $283k (12.8% below list).
  • Recommended offer: $283k (12.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.8% in Englewood — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 73/100 on livability (#321 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, health & safety A; Watch: employment C-, 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.
  • Zoned schools: Englewood Elementary School (math 65% / reading 66%, grade B+, #500 of 2,144 statewide, top 24%, 587 students, 52% FRL).
  • Market conditions: Rents rising fast (+9.0%/yr); 726 active listings in the ZIP; solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($76k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 90 days — a 6% lower offer ($305k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 15y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $250k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $283,283 (12.8% 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 90 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.87%
Cap rate
5.49%
Cash-on-cash
-2.86%
DSCR
0.87
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-15.1%
Equity multiple
0.44×
Total profit
$-51,293
Equity at exit
$48,444
10-year hold
IRR
0.8%
Equity multiple
1.07×
Total profit
$6,416
Equity at exit
$28,091

Cash invested: $90,972 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
726
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,833 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$300 /mo · $3,603/yr
Insurance
$135
HOA
$315
Vacancy / Maint / Mgmt
$595
Net cashflow
$-216

Break-even live

Break-even rent $3,107
Max offer price $286,660
Occupancy floor

Sensitivity live

Price -10% $-33 -5% $-125 +0% $-216 +5% $-308 +10% $-400
Rent -10% $-440 -5% $-328 +0% $-216 +5% $-105 +10% $7
Rate -1.0pp $-53 -0.5pp $-134 base $-216 +0.5pp $-301 +1.0pp $-386

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
$81,225
Closing costs
$9,747
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.

HOA detail

Monthly dues
$315 · $3,780/yr
Likely covers
landscapingpool

Listing history 36 events

  1. 2026-06-21
    days on market $324,900 Active 90 DOM
  2. 2026-06-18
    days on market $324,900 Active 87 DOM
  3. 2026-06-17
    days on market $324,900 Active 86 DOM
  4. 2026-06-16
    days on market $324,900 Active 85 DOM
  5. 2026-06-15
    days on market $324,900 Active 84 DOM
  6. 2026-06-13
    days on market $324,900 Active 82 DOM
  7. 2026-06-13
    days on market $324,900 Active 81 DOM
  8. 2026-06-10
    days on market $324,900 Active 79 DOM
  9. 2026-06-09
    days on market $324,900 Active 78 DOM
  10. 2026-06-08
    days on market $324,900 Active 77 DOM
  11. 2026-06-08
    days on market $324,900 Active 76 DOM
  12. 2026-06-05
    days on market $324,900 Active 73 DOM
  13. 2026-06-03
    days on market $324,900 Active 72 DOM
  14. 2026-06-02
    days on market $324,900 Active 71 DOM
  15. 2026-06-01
    days on market $324,900 Active 70 DOM
  16. 2026-05-31
    days on market $324,900 Active 69 DOM
  17. 2026-03-23
    listed $324,900 Active 1848-char remark
    Show marketing remark (1848 chars)

    Welcome to resort-style living in the sought-after, maintenance-free community of Arlington Cove, just 4 miles from the beach. From the moment you arrive, the elegant tile roof, lush tropical landscaping, and grand custom screened and tiled entryway set the tone for what’s inside. This beautifully maintained 3-bedroom, 2-bath villa offers an open-concept floor plan that seamlessly blends the great room, dining area, and kitchen—perfect for entertaining or everyday comfort. Tile floors flow throughout the main living areas, with laminate wood in the primary suite and brand-new carpet in the guest bedrooms, offering both style and peace of mind. The kitchen is a standout, featuring rich wood cabinetry, granite countertops, a striking stone tile backsplash, stainless steel appliances, a center island with seating, and a raised breakfast bar. Sliding glass doors off the great room lead you to a private screened and tiled lanai and a brick paver patio where you’ll love unwinding while taking in the peaceful natural surroundings. The primary suite is a true retreat with a spacious walk-in closet and an ensuite bath featuring dual granite-topped vanities and a beautifully tiled, glass-enclosed walk-in shower. Two comfortable guest bedrooms share a well-appointed bath with a tiled tub/shower combo. Living in Arlington Cove means enjoying true maintenance-free living, with fees that include lawn care, landscaping, palm tree trimming, roof reserves, gutter replacement, exterior painting, and access to the sparkling community pool and cabana. Ideally located near Manasota Beach, Englewood Beach, Venice Beach, Wellen Park, and CoolToday Park—home of the Atlanta Braves Spring Training—this home puts you close to dining, shopping, golf, boating, fishing, and more. This is Florida living at its finest!

  18. 2025-12-10
    historical
  19. 2025-07-16
    price $349,900
  20. 2025-05-02
    listed $355,000 Active
  21. 2024-08-05
    historical
  22. 2024-05-31
    price $399,900
  23. 2024-02-20
    listed $405,000 Active
  24. 2016-11-01
    soldstatus $250,000
  25. 2016-10-31
    soldstatus $250,000 Sold
  26. 2016-10-24
    status Pending
  27. 2016-09-08
    historical Active with Contract
  28. 2016-08-01
    listed $258,500 Active
  29. 2012-04-03
    soldstatus $169,990
  30. 2012-03-30
    soldstatus $169,990
  31. 2011-06-21
    listed $180,990
  32. 2011-02-01
    soldstatus $840,000
  33. 2009-06-01
    soldstatus $392,000
  34. 2009-03-23
    soldstatus $2,450,000
  35. 2008-09-09
    soldstatus $1,100,000
  36. 2005-03-08
    soldstatus $1,550,000

ⓘ 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
$3,603 · $300/mo
Projected year-2 tax
$3,603 · $300/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 2/10 Low FEMA zone X (shaded) · 3% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 30 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$33,994
− Mortgage interest
−$18,199
− Property taxes
−$3,603
− Insurance
−$1,624
− Repairs & maintenance
−$2,720
− Management
−$2,720
− HOA
−$3,780
− Depreciation
−$9,452
Taxable loss
−$8,103
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,945
After-tax cash flow
$-653/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 — Englewood

Score
73/100
State rank
#321
US rank
#5655

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Englewood, FL
County
Sarasota County · 448,376 people
City population
35,420
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
19,884
Household income
$76,016
Rent vs Own
12.5% rent · 87.5% own
Severe rent burden
290.0

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 7% Lithuanian 4% Iranian 2%
Foreign-born
9% · Canada
Languages at home
94% English-only · German/W. Germanic 2% Spanish 1% Other Indo-European 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
▼ -146.26%
Current HPI
281.0529
Rent YoY
▲ 9.02%
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

-79.0% since first listed
20 events — show timeline
  • 2026-03-23 Listed $324,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-07-16 Price Changed $349,900 Stellar MLS as Distributed by MLS Grid
  • 2025-05-02 Listed $355,000 Stellar MLS as Distributed by MLS Grid
  • 2024-08-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-05-31 Price Changed $399,900 Stellar MLS as Distributed by MLS Grid
  • 2024-02-20 Listed $405,000 Stellar MLS as Distributed by MLS Grid
  • 2016-11-01 Sold (Public Records) $250,000 Public Records
  • 2016-10-31 Sold (MLS) $250,000 Stellar MLS as Distributed by MLS Grid
  • 2016-10-24 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-09-08 Contingent Stellar MLS as Distributed by MLS Grid
  • 2016-08-01 Listed $258,500 Stellar MLS as Distributed by MLS Grid
  • 2012-04-03 Sold (Public Records) $169,990 Public Records
  • 2012-03-30 Sold (MLS) $169,990 Stellar MLS as Distributed by MLS Grid
  • 2011-06-21 Listed $180,990 Stellar MLS as Distributed by MLS Grid
  • 2011-02-01 Sold (Public Records) $840,000 Public Records
  • 2009-06-01 Sold (Public Records) $392,000 Public Records
  • 2009-03-23 Sold (Public Records) $2,450,000 Public Records
  • 2008-09-09 Sold (Public Records) $1,100,000 Public Records
  • 2005-03-08 Sold (Public Records) $1,550,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $3,603 · -8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…