CashFlowRE
Sign in Sign up
139 Hosmer Ave
B+ Composite 75.07
Why this score? — see what drove the B+ 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 +29.2/30.0
  • ARV discount +11.8/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Schools +5.4/10.0
  • Rent growth +4.8/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,000

139 Hosmer Ave · Englewood, FL 34223
3 bd · 2.0 ba · 1,009 sqft · SingleFamily public records · 13 Days on market
Built 1966 0.33 ac lot $267/sqft · 27% above area Est $297k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. Discover the perfect blend of comfort, convenience, and classic Florida charm in this beautifully maintained home situated on an OVERSIZED CORNER LOT with NO HOA restrictions in the heart of Englewood just minutes from Englewood Beach! Featuring A NEWER ROOF (2023), a BRAND NEW AIR CONDITIONER, NEWER STAINLESS STEEL APPLIANCES, and timeless TERRAZZO FLOORING, this property is move-in ready. Multiple sliding glass doors open to the FULLY SCREENED AND PARTIALLY COVERED LANAI, creating seamless indoor-outdoor living and the perfect space to relax or entertain year-round. The SPACIOUS YARD offers plenty of room to add the pool of your dreams while still l

Key facts

  • Oversized corner lot
  • Spacious yard
  • Newer roof

Tags

OVERSIZED CORNER LOTNEWER ROOFNEW AIR CONDITIONERTERRAZZO FLOORINGSPACIOUS YARDGRANITE COUNTERTOPS

Property features AI

Finance

  • Other: Property type: Residential, single family; Zoning: RSF3; Lot approximately 0.33 acre (lot dimensions provided); Additional storage structures on site; Unit/floor info: floor 1
  • Financial info: Furnished; Lease restrictions apply
  • HOA & community: No HOA association indicated; Golf carts allowed; Cats and dogs allowed

Exterior

  • Parking: Circular driveway; Driveway parking; On-street parking; Off-street guest parking; Ground level parking
  • Security: Owned security system
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available; Phone available; Broadband/high-speed internet available
  • Home design: Single family residence; One-story; Northwest facing; Completed condition; Entry level on one level
  • Construction: Block, concrete, and stucco construction; Shingle roof; Slab foundation; Built as completed (year not specified)
  • Exterior features: Covered front and rear porches; Patio; Screened porch; Exterior lighting; Rain gutters; Sliding doors; Storage shed(s); Wire fencing; Landscaped with trees; Cleared, level, corner lot; Paved road access (public maintained)

Interior

  • Kitchen: Cooktop; Range; Dishwasher; Microwave; Refrigerator; Stone countertops
  • Bedrooms: 3 bedrooms
  • Flooring: Concrete; Terrazzo
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating; Central air; Mini-split unit(s)
  • Interior features: Ceiling fans; Stone countertops; Thermostat; Walk-in closet(s); Blinds and drapes; Storage rooms; Electric fireplace in living room
  • Laundry & utility: Inside laundry room; 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 3-bed/2.0-bath single-family listed at $269k.

Deal economics

  • At list price, monthly cash flow is $940 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $269k).
  • Cap rate 10.5% 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); 717 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • At $3,441/mo this rent would consume 54% of the median local household income ($76k/yr) (locally 290% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $75k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y 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.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; 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 $269,000

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.28%
Cap rate
10.49%
Cash-on-cash
14.98%
DSCR
1.67
GRM
6.5

CMA / ARV

ARV (median comp)
$297,156
List price
$269,000
Delta
-9.48%
Verdict
FAIR
Comps
14 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
10.9%
Equity multiple
1.46×
Total profit
$34,496
Equity at exit
$40,109
10-year hold
IRR
23.6%
Equity multiple
3.52×
Total profit
$189,943
Equity at exit
$23,258

Cash invested: $75,320 (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
717
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$3,441 high interval (Pro) →
Mortgage (P&I)
$1,411
Tax from tax record
$255 /mo · $3,062/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$723
Net cashflow
$940

Break-even live

Break-even rent $2,251
Max offer price $269,000
Occupancy floor 68%

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
$67,250
Closing costs
$8,070
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1210 S Maryknoll Rd Englewood, FL 2.0 2.0 1063 $2,600 $2.45 21d 1 0.79mi
1401 S McCall Rd Unit 301A Englewood, FL 2.0 2.0 1093 $3,300 $3.02 21d 1 0.86mi
1575 Loralin Dr Englewood, FL 3.0 2.0 1322 $5,000 $3.78 21d 1 0.93mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 21d 1 1.16mi
5041 N Beach Rd Unit 3-A Englewood, FL 2.0 1.0 864 $3,000 $3.47 21d 1 1.34mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 21d 1 1.40mi
5031 N Beach Rd #112 Englewood, FL 2.0 2.0 1035 $2,500 $2.42 13d 1 1.41mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 21d 1 1.42mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 21d 1 1.43mi
2955 N Beach Rd Unit E122 Englewood, FL 2.0 2.0 1060 $2,850 $2.69 21d 1 1.46mi
2955 N Beach Rd Unit 1546022P Englewood, FL 2.0 2.0 1140 $6,423 $5.63 13d 1 1.50mi

Listing history 4 events

  1. 2026-05-14
    listed $269,000 Active 2096-char remark
  2. 2023-03-01
    soldstatus $265,000
  3. 2023-02-14
    listed $285,000
  4. 2001-11-27
    soldstatus $85,000

ⓘ 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
$3,062 · $255/mo
Projected year-2 tax
$3,062 · $255/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 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
$41,292
− Mortgage interest
−$15,068
− Property taxes
−$3,062
− Insurance
−$1,345
− Repairs & maintenance
−$3,303
− Management
−$3,303
− Depreciation
−$7,825
Taxable income
$7,384
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,772
After-tax cash flow
$9,513/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

+216.5% since first listed
5 events — show timeline
  • 2026-05-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-14 Listed $269,000 Stellar MLS as Distributed by MLS Grid
  • 2023-03-01 Sold (Public Records) $265,000 Public Records
  • 2023-02-14 Listed $285,000 Stellar MLS as Distributed by MLS Grid
  • 2001-11-27 Sold (Public Records) $85,000 Public Records

Property tax history

+9.6%/yr

Latest (2025): $3,062 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…