CashFlowRE
Sign in Sign up
90 Venice East Blvd
D Composite 43.07
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 +14.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • DSCR +4.2/10.0
  • Livability +4.1/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$298,000

90 Venice East Blvd · Plantation, FL 34293
2 bd · 2.0 ba · 1,260 sqft · SingleFamily public records · 271 Days on market
Built 1976 0.31 ac lot

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

Listing remarks MLS

Welcome to your home! This 2 Bedroom 2 Bath home backs up to a quiet bird sanctuary with peaceful views of wildlife available every day. There are two split bedrooms for added privacy and an additional family room for added space. Kitchen has been updated with stone countertops and soft close drawers and cabinets. ROOF IS 2024! Calling all golf lovers, as Venice East Golf Club is right across the street! Lot size is 1/3 of an acre leaving room for a garden or extending the already fenced back yard. NO HOA! Don't miss your opportunity to come home to this adorable property.

Key facts

  • Soft close drawers
  • Fenced back yard
  • Stone countertops

Tags

SPLIT BEDROOMSFAMILY ROOMSTONE COUNTERTOPSSOFT CLOSE DRAWERSFENCED BACK YARD

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 $298k.

Deal economics

  • At list price, monthly cash flow is $36 ($429/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 $231k (22.6% below list).
  • Recommended offer: $231k (22.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.4% in Plantation — 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 82/100 on livability (#70 in FL, #1,174 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: amenities C-, cost of living D-.
  • 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: Taylor Ranch Elementary School (math 68% / reading 66%, grade B+, #450 of 2,144 statewide, top 22%, 901 students, 39% FRL); Venice Middle School (math 71% / reading 58%, grade A-, #100 of 571 statewide, top 18%, 761 students, 37% FRL); Venice Senior High School (math 67% / reading 61%, grade B-, #86 of 667 statewide, top 13%, 2,584 students, 31% FRL).
  • Market conditions: Rents flat; 1255 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 31% of the median local income ($90k/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 $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 271 days — a 12% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $31k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $80k; list at $298k implies a 270% 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 $230,629 (22.6% below list)

Questions for the listing agent

  1. It's been on market 271 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — 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 B-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?
  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
0.77%
Cap rate
6.44%
Cash-on-cash
0.51%
DSCR
1.02
GRM
10.8

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
-17.8%
Equity multiple
0.38×
Total profit
$-51,364
Equity at exit
$44,433
10-year hold
IRR
-14.4%
Equity multiple
0.25×
Total profit
$-62,782
Equity at exit
$25,766

Cash invested: $83,440 (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
1255
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,306 medium interval (Pro) →
Mortgage (P&I)
$1,563
Tax from tax record
$99 /mo · $1,192/yr
Insurance
$124
HOA
$0
Vacancy / Maint / Mgmt
$484
Net cashflow
$36

Break-even live

Break-even rent $2,261
Max offer price $298,000
Occupancy floor 93%

Sensitivity live

Price -10% $204 -5% $120 +0% $36 +5% $-49 +10% $-133
Rent -10% $-146 -5% $-55 +0% $36 +5% $127 +10% $218
Rate -1.0pp $186 -0.5pp $112 base $36 +0.5pp $-41 +1.0pp $-120

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
$74,500
Closing costs
$8,940
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 20 events

  1. 2026-06-10
    days on market $298,000 Active 271 DOM
  2. 2026-06-09
    days on market $298,000 Active 270 DOM
  3. 2026-06-08
    days on market $298,000 Active 268 DOM
  4. 2026-06-05
    days on market $298,000 Active 265 DOM
  5. 2026-06-03
    days on market $298,000 Active 264 DOM
  6. 2026-06-02
    days on market $298,000 Active 263 DOM
  7. 2026-06-01
    days on market $298,000 Active 262 DOM
  8. 2026-05-31
    days on market $298,000 Active 261 DOM
  9. 2026-03-03
    price $298,000 580-char remark
    Show marketing remark (580 chars)

    Welcome to your home! This 2 Bedroom 2 Bath home backs up to a quiet bird sanctuary with peaceful views of wildlife available every day. There are two split bedrooms for added privacy and an additional family room for added space. Kitchen has been updated with stone countertops and soft close drawers and cabinets. ROOF IS 2024! Calling all golf lovers, as Venice East Golf Club is right across the street! Lot size is 1/3 of an acre leaving room for a garden or extending the already fenced back yard. NO HOA! Don't miss your opportunity to come home to this adorable property.

  10. 2026-01-14
    price $305,000 580-char remark
    Show marketing remark (580 chars)

    Welcome to your home! This 2 Bedroom 2 Bath home backs up to a quiet bird sanctuary with peaceful views of wildlife available every day. There are two split bedrooms for added privacy and an additional family room for added space. Kitchen has been updated with stone countertops and soft close drawers and cabinets. ROOF IS 2024! Calling all golf lovers, as Venice East Golf Club is right across the street! Lot size is 1/3 of an acre leaving room for a garden or extending the already fenced back yard. NO HOA! Don't miss your opportunity to come home to this adorable property.

  11. 2025-10-27
    price $314,000 580-char remark
    Show marketing remark (580 chars)

    Welcome to your home! This 2 Bedroom 2 Bath home backs up to a quiet bird sanctuary with peaceful views of wildlife available every day. There are two split bedrooms for added privacy and an additional family room for added space. Kitchen has been updated with stone countertops and soft close drawers and cabinets. ROOF IS 2024! Calling all golf lovers, as Venice East Golf Club is right across the street! Lot size is 1/3 of an acre leaving room for a garden or extending the already fenced back yard. NO HOA! Don't miss your opportunity to come home to this adorable property.

  12. 2025-09-12
    listed $329,000 Active 580-char remark
    Show marketing remark (580 chars)

    Welcome to your home! This 2 Bedroom 2 Bath home backs up to a quiet bird sanctuary with peaceful views of wildlife available every day. There are two split bedrooms for added privacy and an additional family room for added space. Kitchen has been updated with stone countertops and soft close drawers and cabinets. ROOF IS 2024! Calling all golf lovers, as Venice East Golf Club is right across the street! Lot size is 1/3 of an acre leaving room for a garden or extending the already fenced back yard. NO HOA! Don't miss your opportunity to come home to this adorable property.

  13. 2012-07-26
    soldstatus $80,500
  14. 2012-07-25
    soldstatus $80,500 348-char remark
    Show marketing remark (348 chars)

    Golfer's delight! Nice 2 bedroom, 2 bath, 1 car gar home in Venice East across from Golf Course. Updates in 2008: new roof shingles, re plumbed, painted outside, tile floors & water heater; 2006: A/C; 2009: painted inside, spectacular wood laminate floor in master bedroom & closet; 2010: landscaping; 2011: new garage door & frig

  15. 2012-06-25
    listed $79,000 348-char remark
    Show marketing remark (348 chars)

    Golfer's delight! Nice 2 bedroom, 2 bath, 1 car gar home in Venice East across from Golf Course. Updates in 2008: new roof shingles, re plumbed, painted outside, tile floors & water heater; 2006: A/C; 2009: painted inside, spectacular wood laminate floor in master bedroom & closet; 2010: landscaping; 2011: new garage door & frig

  16. 2009-06-11
    soldstatus $83,000
  17. 2009-06-10
    soldstatus $83,000
  18. 2009-02-05
    listed $99,900
  19. 2003-12-02
    soldstatus $120,500
  20. 1979-10-01
    soldstatus $49,000

ⓘ 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
$1,192 · $99/mo
Projected year-2 tax
$2,473 · $206/mo
Expected delta
+$1,282/yr (+$107/mo · 107.5%)

ⓘ 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 4/10 Moderate
  • 🌡 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 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
$27,675
− Mortgage interest
−$16,693
− Property taxes
−$1,192
− Insurance
−$1,490
− Repairs & maintenance
−$2,214
− Management
−$2,214
− Depreciation
−$8,669
Taxable loss
−$4,796
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,151
After-tax cash flow
$1,580/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 — Plantation

Score
82/100
State rank
#70
US rank
#1174

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Sarasota County · 448,376 people
City population
111,690
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

+508.2% since first listed
12 events — show timeline
  • 2026-03-03 Price Changed $298,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-14 Price Changed $305,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-27 Price Changed $314,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-12 Listed $329,000 Stellar MLS as Distributed by MLS Grid
  • 2012-07-26 Sold (Public Records) $80,500 Public Records
  • 2012-07-25 Sold (MLS) $80,500 Stellar MLS as Distributed by MLS Grid
  • 2012-06-25 Listed $79,000 Stellar MLS as Distributed by MLS Grid
  • 2009-06-11 Sold (Public Records) $83,000 Public Records
  • 2009-06-10 Sold (MLS) $83,000 Stellar MLS as Distributed by MLS Grid
  • 2009-02-05 Listed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2003-12-02 Sold (Public Records) $120,500 Public Records
  • 1979-10-01 Sold (Public Records) $49,000 Public Records

Property tax history

+0.1%/yr

Latest (2025): $1,192 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…