CashFlowRE
Sign in Sign up
1009 75th Street Pkwy W
C+ Composite 62.23
Why this score? — see what drove the C+ 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 +24.3/30.0
  • 1% rule +9.2/10.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$185,000

1009 75th Street Pkwy W · Bradenton, FL 34209
2 bd · 2.0 ba · 1,364 sqft · Condo public records · 159 Days on market
Built 1971 $505/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

LOWEST PRICE in Village Green & ONLY condo that will allow LARGE DOGS!! ~ Well maintained 2/2 with 1 car garage condo ~ Heated Pool ~Shuffleboard ~ Walk to shopping & restaurants ~ close to doctors and only 10 minutes to the white sandy beaches onAnna Maria Island. A/C 2007, ROOF 2001, CONDO FEE $290/ MO. , DOGS ALLOWED. MAKE OFFER !!!!!

Key facts

  • Solar-heated pool
  • Walking paths
  • Convenient location

Tags

ENCLOSED FLORIDA ROOMLANDSCAPED COURTYARDSOLAR-HEATED POOLWALKING PATHSCONVENIENT LOCATION

Property features AI

Finance

  • Financial info: Lease restrictions apply
  • HOA & community: HOA present (David Gardner); Monthly condo fee of $505; Annual association fees totaling $6,060; Association amenities include pool, shuffleboard court, deed restrictions, sidewalks and vehicle restrictions; Association fees cover cable TV, internet, pool, common area taxes, grounds maintenance and management; Association fee requirement: Optional; Community is a senior community; Pets allowed (max ~200 lbs)

Exterior

  • Parking: Driveway; Attached garage (1 car)
  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Residential condominium; Single-story; Faces southwest; Located on first floor
  • Construction: Block and stucco construction; Shingle and tile roof; Block foundation; Built on one level
  • Exterior features: Exterior lighting; Cleared lot; Asphalt road access; Pool with solar heat

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Living room and dining room combo; Thermostat; Walk-in closet
  • Laundry & utility: Washer; Dryer; Laundry located in garage

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 condo listed at $185k.

Deal economics

  • At list price, monthly cash flow is $372 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $185k).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 3.6% in Bradenton — 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 81/100 on livability (#101 in FL, #1,528 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime D, amenities F.
  • Manatee (suburban): math 54% / reading 50% proficiency, ranked #26 of 73 in FL (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Palma Sola Elementary School (math 72% / reading 59%, grade B+, #500 of 2,144 statewide, top 24%, 434 students, 56% FRL); Manatee High School (math 32% / reading 47%, grade F, #304 of 667 statewide, top 47%, 1,983 students, 59% FRL).
  • Market conditions: Rents soft (-0.3%/yr); 510 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($82k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Manatee County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 159 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y ago; this cycle's ask has dropped $45k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $78k; list at $185k implies a 136% 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 $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 159 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.42%
Cap rate
8.71%
Cash-on-cash
8.62%
DSCR
1.38
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-7.4%
Equity multiple
0.74×
Total profit
$-13,683
Equity at exit
$27,584
10-year hold
IRR
-3.5%
Equity multiple
0.81×
Total profit
$-9,925
Equity at exit
$15,995

Cash invested: $51,800 (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 34209

Rents YoY
-0.3%
Active inventory
510
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,625 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$150 /mo · $1,795/yr
Insurance
$77
HOA
$505
Vacancy / Maint / Mgmt
$551
Net cashflow
$372

Break-even live

Break-even rent $2,154
Max offer price $185,000
Occupancy floor 81%

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
$46,250
Closing costs
$5,550
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.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1008 Estremadura Dr Bradenton, FL 3.0 2.0 1698 $2,995 $1.76 23d 1 0.18mi
7207 15th Avenue Dr W Bradenton, FL 3.0 2.0 1719 $3,495 $2.03 23d 1 0.39mi
7507 4th Ave W Unit 1546087P Bradenton, FL 3.0 2.0 1474 $2,258 $1.53 16d 1 0.39mi
6652 7th Avenue Cir W Bradenton, FL 3.0 2.0 1495 $2,800 $1.87 14d 1 0.54mi
6904 Manatee Ave W Bradenton, FL 1.0–3.0 1.0–2.0 1068 $1,678 $1.57 1d 76 0.55mi
6646 7th Avenue Cir W Bradenton, FL 2.0 2.0 1440 $2,500 $1.74 23d 1 0.57mi
6640 7th Avenue Cir W Unit 1513 Bradenton, FL 3.0 2.0 1610 $3,600 $2.24 23d 1 0.57mi
6446 7th Avenue Cir W Unit 6446 Bradenton, FL 2.0 2.0 1440 $2,400 $1.67 23d 1 0.57mi
6448 7th Avenue Cir W Bradenton, FL 3.0 2.0 1482 $3,100 $2.09 23d 1 0.58mi
6618 7th Ave Cir W #1404 Bradenton, FL 2.0 2.0 1440 $3,400 $2.36 23d 1 0.60mi
6914 20th Ave W Bradenton, FL 2.0 2.0 1383 $2,795 $2.02 16d 1 0.67mi
2107 Palma Sola Blvd #8 Bradenton, FL 2.0 2.0 1056 $1,850 $1.75 16d 1 0.78mi
6108 10th Ave W Bradenton, FL 3.0 2.0 1534 $7,000 $4.56 23d 1 0.79mi
7412 5th Ave NW Bradenton, FL 3.0 2.0 1608 $2,900 $1.80 14d 1 0.87mi
5911 7th Avenue Dr W Bradenton, FL 3.0 2.0 1684 $2,595 $1.54 23d 1 0.94mi
6908 Arbor Oaks Cir Bradenton, FL 3.0 2.0 1600 $3,200 $2.00 3d 1 0.95mi
6415 21st Ave W Bradenton, FL 1.0–2.0 1.0–2.0 1150 $1,896 $1.65 3d 5 0.96mi
6318 7th Ave W Unit None Bradenton, FL 2.0 2.0 1025 $2,000 $1.95 23d 1 0.98mi
6306 7th Ave W Bradenton, FL 3.0 2.0 984 $1,800 $1.83 16d 1 0.98mi
6102 7th Ave W Unit 6102 Bradenton, FL 2.0 2.0 1050 $2,600 $2.48 23d 1 0.98mi
6318 7th Ave W Bradenton, FL 2.0 2.0 1025 $1,800 $1.76 23d 1 0.98mi
2727 75th St W Bradenton, FL 1.0–2.0 1.5 835 $1,700 $2.04 3d 4 1.00mi
6304 Pointe West Blvd Unit A309 Bradenton, FL 2.0 2.0 1042 $1,795 $1.72 10d 1 1.00mi
2724 72nd St W Unit 2010 Bradenton, FL 2.0 2.0 942 $1,950 $2.07 3d 1 1.02mi
7707 9th Avenue Dr NW Bradenton, FL 3.0 2.0 1785 $4,500 $2.52 23d 1 1.14mi
912 72nd St NW Bradenton, FL 3.0 2.0 1544 $3,800 $2.46 23d 1 1.16mi
709 84th St NW Bradenton, FL 3.0 2.0 1360 $3,500 $2.57 19d 1 1.16mi
1225 56th St W Bradenton, FL 2.0 2.0 1222 $1,800 $1.47 3d 1 1.20mi
5513 3rd Avenue Plz W Bradenton, FL 3.0 2.0 1282 $2,019 $1.57 3d 1 1.23mi
6817 11th Ave NW Bradenton, FL 3.0 2.0 1308 $3,200 $2.45 23d 1 1.30mi
2914 64th St W Bradenton, FL 2.0 2.0 1135 $2,025 $1.78 23d 1 1.31mi
5933 28th Ave W Bradenton, FL 1.0–2.0 1.0–2.0 945 $2,013 $2.13 1d 6 1.32mi
2926 63rd St W Bradenton, FL 2.0 2.0 946 $2,100 $2.22 3d 1 1.33mi
7710 34th Ave W #303 Bradenton, FL 3.0 2.5 1854 $3,500 $1.89 16d 1 1.38mi
7710 34th Ave W #202 Bradenton, FL 2.0 2.0 1650 $3,000 $1.82 23d 1 1.38mi
7740 34th Ave W #203 Bradenton, FL 3.0 2.5 1854 $3,500 $1.89 23d 1 1.38mi
7610 34th Ave W Unit 203 Bradenton, FL 3.0 2.5 1857 $3,000 $1.62 23d 1 1.39mi
7610 34th Ave W #102 Bradenton, FL 2.0 2.0 1657 $2,600 $1.57 23d 1 1.40mi
6709 35th Ave W Unit 1346494P Bradenton, FL 3.0 2.0 1227 $4,527 $3.69 16d 1 1.44mi
5111 13th Avenue Dr W Bradenton, FL 3.0 2.0 1778 $3,700 $2.08 23d 1 1.44mi

HOA detail condo

Monthly dues
$505 · $6,060/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 11 events

  1. 2026-05-04
    status Pending
  2. 2026-04-06
    price $185,000
  3. 2026-04-04
    status Active
  4. 2026-04-03
    historical
  5. 2026-03-13
    price $199,900
  6. 2026-02-01
    price $219,900
  7. 2025-11-25
    listed $229,900 Active
  8. 2011-06-16
    soldstatus $78,500
  9. 2011-06-15
    soldstatus $78,500 353-char remark
    Show marketing remark (353 chars)

    LOWEST PRICE in Village Green & ONLY condo that will allow LARGE DOGS!! ~ Well maintained 2/2 with 1 car garage condo ~ Heated Pool ~Shuffleboard ~ Walk to shopping & restaurants ~ close to doctors and only 10 minutes to the white sandy beaches onAnna Maria Island. A/C 2007, ROOF 2001, CONDO FEE $290/ MO. , DOGS ALLOWED. MAKE OFFER !!!!!

  10. 2010-11-09
    listed $82,500 353-char remark
    Show marketing remark (353 chars)

    LOWEST PRICE in Village Green & ONLY condo that will allow LARGE DOGS!! ~ Well maintained 2/2 with 1 car garage condo ~ Heated Pool ~Shuffleboard ~ Walk to shopping & restaurants ~ close to doctors and only 10 minutes to the white sandy beaches onAnna Maria Island. A/C 2007, ROOF 2001, CONDO FEE $290/ MO. , DOGS ALLOWED. MAKE OFFER !!!!!

  11. 1989-04-06
    soldstatus $55,000

ⓘ 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
$1,795 · $150/mo
Projected year-2 tax
$1,795 · $150/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 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
$31,500
− Mortgage interest
−$10,363
− Property taxes
−$1,795
− Insurance
−$925
− Repairs & maintenance
−$2,520
− Management
−$2,520
− HOA
−$6,060
− Depreciation
−$5,382
Taxable income
$1,935
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$464
After-tax cash flow
$3,999/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
Manatee
NCES district ID
1201230
Math proficiency
54% ▼ -6.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$49,607
Composite
44.43/100
National rank
#2806
State rank
#26 of 73 in FL

Livability — Bradenton

Score
81/100
State rank
#101
US rank
#1528

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bradenton, FL
County
Manatee County · 416,364 people
City population
227,091
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
33,224
Household income
$81,728
Rent vs Own
21.8% rent · 78.2% own
Severe rent burden
1126.0

Population outlook (Manatee County) Hauer SSP2

Today (2025)
447,342 people
By 2030
488,911 · +9.3%
By 2040
567,934 · +27.0%
By 2050
637,995 · +42.6%
By 2075
781,970 · +74.8%
By 2100
848,272 · +89.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 11% Two or more races 6% Black 2% Asian 1%
Hispanic origin (detail)
Puerto Rican 4% Cuban 3%
Common ancestry
Romanian 3% Slovak 3% Lithuanian 3%
Foreign-born
9% · Canada, Jamaica, China
Languages at home
90% English-only · Spanish 6% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Manatee

2024 margin
Strong R (+23.5) · D 37.9% · R 61.4%
2008→2024 swing
-16.5pp toward R · 2008: -7.0pp · 2024: -23.5pp
All cycles
2024: R+23.5 2020: R+16.1 2016: R+17.1 2012: R+12.5 2008: R+7.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -360.34%
Current HPI
320.0061
Rent YoY
▼ -0.30%
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

+236.4% since first listed
11 events — show timeline
  • 2026-05-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-06 Price Changed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-04 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-03 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-01 Price Changed $219,900 Stellar MLS as Distributed by MLS Grid
  • 2025-11-25 Listed $229,900 Stellar MLS as Distributed by MLS Grid
  • 2011-06-16 Sold (Public Records) $78,500 Public Records
  • 2011-06-15 Sold (MLS) $78,500 Stellar MLS as Distributed by MLS Grid
  • 2010-11-09 Listed $82,500 Stellar MLS as Distributed by MLS Grid
  • 1989-04-06 Sold (Public Records) $55,000 Public Records

Property tax history

+2.4%/yr

Latest (2025): $1,795 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…