CashFlowRE
Sign in Sign up
5208 Florida Rd
D Composite 44.41
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 +14.9/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • DSCR +4.5/10.0
  • 1% rule +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,900

5208 Florida Rd · South Venice, FL 34293
2 bd · 1.0 ba · 792 sqft · SingleFamily public records · 183 Days on market
Built 1979 0.29 ac lot

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

Listing remarks MLS

PICTURE YOURSELF IN THIS CUTE FLORIDA HOME ON 3 LOTS WITH LARGE PART FENCED BACKYARD. 2-3 BEDROOMS, 1 REMODLED BATH, NEAR BEACHES AND SHOPPING. THIS HOME HAS A NEW ROOF (2023), NEW AIR CONDITIONER, ELECTICAL PANEL, WOOD KITCHEN CABINETS AND STAINLESS APPLICANCES (2022). LIVING ROOM WITH A STONE WOOD BURNING FIREPLACE. ,EAT IN KITCHEN WITH SLIDERS TO THE CEMENT PATIO. INSIDE LAUNDRY ROOM OFF THE 3RD BEDROOM OR FAMILY RM. FRESHLY PAINTED INSIDE AND OUTSIDE.

Key facts

  • Stainless appliances
  • New air conditioner
  • Electrical panel

Tags

LARGE PART FENCED BACKYARDNEW ROOFNEW AIR CONDITIONERELECTRICAL PANELWOOD KITCHEN CABINETSSTAINLESS APPLIANCES

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/1.0-bath single-family listed at $236k.

Deal economics

  • At list price, monthly cash flow is $68 ($815/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $203k (14.0% below list).
  • Recommended offer: $203k (14.0% 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 $7k 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 183 days — a 12% lower offer ($208k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $85k; list at $236k implies a 178% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,805 (14.0% below list)

Questions for the listing agent

  1. It's been on market 183 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.86%
Cap rate
6.64%
Cash-on-cash
1.23%
DSCR
1.05
GRM
9.7

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
-16.8%
Equity multiple
0.42×
Total profit
$-38,514
Equity at exit
$35,173
10-year hold
IRR
-13.2%
Equity multiple
0.30×
Total profit
$-46,059
Equity at exit
$20,396

Cash invested: $66,052 (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
9.7×

Monthly cashflow live

Estimated rent
$2,028 medium interval (Pro) →
Mortgage (P&I)
$1,237
Tax from tax record
$199 /mo · $2,386/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$426
Net cashflow
$68

Break-even live

Break-even rent $1,942
Max offer price $235,900
Occupancy floor 92%

Sensitivity live

Price -10% $201 -5% $135 +0% $68 +5% $1 +10% $-66
Rent -10% $-92 -5% $-12 +0% $68 +5% $148 +10% $228
Rate -1.0pp $187 -0.5pp $128 base $68 +0.5pp $7 +1.0pp $-55

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
$58,975
Closing costs
$7,077
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 22 events

  1. 2026-06-18
    days on market $235,900 Active 183 DOM
  2. 2026-06-17
    days on market $235,900 Active 182 DOM
  3. 2026-06-16
    days on market $235,900 Active 181 DOM
  4. 2026-06-15
    days on market $235,900 Active 180 DOM
  5. 2026-06-13
    days on market $235,900 Active 178 DOM
  6. 2026-06-13
    days on market $235,900 Active 177 DOM
  7. 2026-06-10
    days on market $235,900 Active 175 DOM
  8. 2026-06-09
    days on market $235,900 Active 174 DOM
  9. 2026-06-08
    pricedays on market $235,900 Active 172 DOM
  10. 2026-06-05
    days on market $239,900 Active 169 DOM
  11. 2026-06-03
    days on market $239,900 Active 168 DOM
  12. 2026-06-02
    days on market $239,900 Active 167 DOM
  13. 2026-06-01
    days on market $239,900 Active 166 DOM
  14. 2026-05-31
    days on market $239,900 Active 165 DOM
  15. 2026-05-05
    price $239,900 459-char remark
    Show marketing remark (459 chars)

    PICTURE YOURSELF IN THIS CUTE FLORIDA HOME ON 3 LOTS WITH LARGE PART FENCED BACKYARD. 2-3 BEDROOMS, 1 REMODLED BATH, NEAR BEACHES AND SHOPPING. THIS HOME HAS A NEW ROOF (2023), NEW AIR CONDITIONER, ELECTICAL PANEL, WOOD KITCHEN CABINETS AND STAINLESS APPLICANCES (2022). LIVING ROOM WITH A STONE WOOD BURNING FIREPLACE. ,EAT IN KITCHEN WITH SLIDERS TO THE CEMENT PATIO. INSIDE LAUNDRY ROOM OFF THE 3RD BEDROOM OR FAMILY RM. FRESHLY PAINTED INSIDE AND OUTSIDE.

  16. 2026-04-14
    price $242,500 459-char remark
    Show marketing remark (459 chars)

    PICTURE YOURSELF IN THIS CUTE FLORIDA HOME ON 3 LOTS WITH LARGE PART FENCED BACKYARD. 2-3 BEDROOMS, 1 REMODLED BATH, NEAR BEACHES AND SHOPPING. THIS HOME HAS A NEW ROOF (2023), NEW AIR CONDITIONER, ELECTICAL PANEL, WOOD KITCHEN CABINETS AND STAINLESS APPLICANCES (2022). LIVING ROOM WITH A STONE WOOD BURNING FIREPLACE. ,EAT IN KITCHEN WITH SLIDERS TO THE CEMENT PATIO. INSIDE LAUNDRY ROOM OFF THE 3RD BEDROOM OR FAMILY RM. FRESHLY PAINTED INSIDE AND OUTSIDE.

  17. 2026-03-31
    price $245,500 459-char remark
    Show marketing remark (459 chars)

    PICTURE YOURSELF IN THIS CUTE FLORIDA HOME ON 3 LOTS WITH LARGE PART FENCED BACKYARD. 2-3 BEDROOMS, 1 REMODLED BATH, NEAR BEACHES AND SHOPPING. THIS HOME HAS A NEW ROOF (2023), NEW AIR CONDITIONER, ELECTICAL PANEL, WOOD KITCHEN CABINETS AND STAINLESS APPLICANCES (2022). LIVING ROOM WITH A STONE WOOD BURNING FIREPLACE. ,EAT IN KITCHEN WITH SLIDERS TO THE CEMENT PATIO. INSIDE LAUNDRY ROOM OFF THE 3RD BEDROOM OR FAMILY RM. FRESHLY PAINTED INSIDE AND OUTSIDE.

  18. 2025-12-17
    listed $255,000 Active 459-char remark
    Show marketing remark (459 chars)

    PICTURE YOURSELF IN THIS CUTE FLORIDA HOME ON 3 LOTS WITH LARGE PART FENCED BACKYARD. 2-3 BEDROOMS, 1 REMODLED BATH, NEAR BEACHES AND SHOPPING. THIS HOME HAS A NEW ROOF (2023), NEW AIR CONDITIONER, ELECTICAL PANEL, WOOD KITCHEN CABINETS AND STAINLESS APPLICANCES (2022). LIVING ROOM WITH A STONE WOOD BURNING FIREPLACE. ,EAT IN KITCHEN WITH SLIDERS TO THE CEMENT PATIO. INSIDE LAUNDRY ROOM OFF THE 3RD BEDROOM OR FAMILY RM. FRESHLY PAINTED INSIDE AND OUTSIDE.

  19. 2004-03-05
    soldstatus $85,000
  20. 2003-03-24
    soldstatus $83,000
  21. 1998-07-09
    soldstatus $65,600
  22. 1995-05-02
    soldstatus $59,900

ⓘ 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
$2,386 · $199/mo
Projected year-2 tax
$2,386 · $199/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 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 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
$24,337
− Mortgage interest
−$13,214
− Property taxes
−$2,386
− Insurance
−$1,180
− Repairs & maintenance
−$1,947
− Management
−$1,947
− Depreciation
−$6,863
Taxable loss
−$3,199
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$768
After-tax cash flow
$1,583/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

+300.5% since first listed
8 events — show timeline
  • 2026-05-05 Price Changed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-14 Price Changed $242,500 Stellar MLS as Distributed by MLS Grid
  • 2026-03-31 Price Changed $245,500 Stellar MLS as Distributed by MLS Grid
  • 2025-12-17 Listed $255,000 Stellar MLS as Distributed by MLS Grid
  • 2004-03-05 Sold (Public Records) $85,000 Public Records
  • 2003-03-24 Sold (Public Records) $83,000 Public Records
  • 1998-07-09 Sold (Public Records) $65,600 Public Records
  • 1995-05-02 Sold (Public Records) $59,900 Public Records

Property tax history

+6.5%/yr

Latest (2025): $2,386 · -9.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…