CashFlowRE
Sign in Sign up
7155 83rd Dr E
D+ Composite 49.96
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 +15.3/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • DSCR +4.7/10.0
  • Schools +4.4/10.0
  • Appreciation +4.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$259,900

7155 83rd Dr E · Lakewood Ranch, FL 34201
3 bd · 2.5 ba · 1,596 sqft · Condo public records · 197 Days on market
Built 2005 $425/mo HOA · 14% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GREAT LOCATION! 3 Bedroom, 2 1/2 Bath Townhouse with attached garage. Located just off University Parkway, minutes from new University Town Mall, shopping, dining and just a short drive to world renowned beaches. Over 1,500 square feet of living space plus enclosed Florida Room. A great place to call home. Nice clean unit.

Key facts

  • Gated residence
  • Large living room
  • Crown molding

Tags

GATED RESIDENCEOPEN KITCHENBREAKFAST BARCROWN MOLDINGSTAINLESS STEEL APPLIANCESLARGE LIVING ROOM

Property features AI

Finance

  • Other: Tax year 2024 (tax amount available in listing details); Living area reported as 1,596 square feet; building area reported as 2,018 square feet
  • Financial info: Total monthly fees $425; total annual fees $5,100; Lease restrictions apply
  • HOA & community: HOA managed by Advance Management; Monthly HOA fee of $425; HOA includes pool and structure maintenance; Buyer approval required for association; Deed restrictions; Community pool; Community playground; Sidewalks; Pets allowed

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Townhouse; Residential property; Two stories; Faces north; Second-floor unit
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Building constructed as part of a larger complex (building number 10)
  • Exterior features: Covered patio/porch; Screened patio/porch; Playground on site; Sidewalks; Sliding doors

Interior

  • Kitchen: Range; Refrigerator; Dishwasher
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: High ceilings; Open floor plan
  • Laundry & utility: Washer; Dryer; Laundry inside

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/2.5-bath condo listed at $260k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $260k).
  • Recommended offer: $229k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% vs local median 3.3% in Lakewood Ranch — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Market conditions: 102 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.6%/yr); year-one equity from $2k of loan paydown is wiped out by about $4k 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 197 days — a 12% lower offer ($229k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $156k; list at $260k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major 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 $228,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 197 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  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. 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 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
1.13%
Cap rate
6.74%
Cash-on-cash
1.59%
DSCR
1.07
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.61% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.7%
Equity multiple
0.72×
Total profit
$-20,219
Equity at exit
$55,185
10-year hold
IRR
0.9%
Equity multiple
1.08×
Total profit
$5,602
Equity at exit
$51,733

Cash invested: $72,772 (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 34201

Home prices YoY
-0.9%
Active inventory
102
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$2,934 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$325 /mo · $3,901/yr
Insurance
$108
HOA
$425
Vacancy / Maint / Mgmt
$616
Net cashflow
$96

Break-even live

Break-even rent $2,812
Max offer price $259,900
Occupancy floor 92%

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
$64,975
Closing costs
$7,797
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7151 83rd Dr E Bradenton, FL 3.0 2.5 1596 $2,095 $1.31 15d 1 0.19mi
7755 Plantation Cir Bradenton, FL 3.0 2.5 1282 $2,600 $2.03 23d 1 0.28mi
7654 Plantation Cir Bradenton, FL 2.0 2.5 1156 $2,150 $1.86 15d 1 0.38mi
6939 Lennox Pl University Park, FL 3.0 2.0 2034 $8,300 $4.08 23d 1 0.53mi
6909 Lennox Pl University Park, FL 3.0 2.0 2032 $6,500 $3.20 15d 1 0.56mi
6920 Lennox Pl University Park, FL 3.0 2.0 2044 $8,300 $4.06 23d 1 0.58mi
8925 77th Ter E Lakewood Ranch, FL 1.0–2.0 1.0–2.0 1049 $4,200 $4.00 15d 67 0.98mi
6211 Timber Lake Dr Unit B9 Sarasota, FL 2.0 2.0 1274 $1,750 $1.37 23d 1 1.03mi
7911 Whitebridge Gln University Park, FL 2.0 2.0 1721 $6,500 $3.78 23d 1 1.05mi
6191 Timber Lake Dr Unit A6 Sarasota, FL 2.0 2.0 1178 $1,600 $1.36 23d 1 1.06mi
7725 Whitebridge Gln University Park, FL 2.0 2.0 1344 $5,250 $3.91 23d 1 1.06mi
7711 Whitebridge Gln University Park, FL 2.0 2.0 1609 $2,500 $1.55 23d 1 1.09mi
6104 Turnbury Park Dr Sarasota, FL 1.0–3.0 1.0–2.0 1065 $2,505 $2.35 1d 29 1.15mi
8926 Manor Loop Lakewood Ranch, FL 2.0–3.0 2.0 1165 $2,700 $2.32 23d 2 1.17mi
8926 Manor Loop #201 Lakewood Ranch, FL 3.0 2.0 1250 $2,700 $2.16 14d 1 1.17mi
8917 Manor Loop #205 Lakewood Ranch, FL 2.0 2.0 1080 $2,150 $1.99 23d 1 1.19mi
8932 Manor Loop #205 Lakewood Ranch, FL 2.0 2.0 1080 $1,900 $1.76 23d 1 1.20mi
6120 Country Club Way #207 Sarasota, FL 2.0 2.0 1400 $1,950 $1.39 23d 1 1.23mi
8911 Manor Loop #205 Lakewood Ranch, FL 3.0 2.0 1490 $1,950 $1.31 21d 1 1.24mi
5924 Clubside Dr Sarasota, FL 2.0 2.0 1380 $2,500 $1.81 23d 1 1.25mi
6110 Country Club Way #201 Sarasota, FL 2.0 2.0 1400 $4,000 $2.86 23d 1 1.25mi
7135 Kensington Ct University Park, FL 2.0 2.0 2208 $7,000 $3.17 23d 1 1.29mi
6041 Clubside Dr Unit 6041 Sarasota, FL 2.0 2.0 1380 $2,950 $2.14 23d 1 1.31mi
8858 White Sage Loop Lakewood Ranch, FL 2.0 2.5 1064 $1,900 $1.79 3d 1 1.32mi
7405 Vista Way Bradenton, FL 3.0 2.0 1324 $2,000 $1.51 23d 1 1.33mi
7428 Vista Way #105 Bradenton, FL 3.0 2.0 1224 $1,900 $1.55 23d 1 1.35mi
8828 White Sage Loop Lakewood Ranch, FL 2.0 2.5 1092 $1,975 $1.81 3d 1 1.37mi
7411 Vista Way #203 Bradenton, FL 2.0 2.0 1080 $1,800 $1.67 23d 1 1.38mi
8808 White Sage Loop Lakewood Ranch, FL 2.0 2.5 1092 $2,300 $2.11 23d 1 1.40mi
5735 Gardens Dr Unit 5735 Sarasota, FL 2.0 1.0 1068 $2,000 $1.87 23d 1 1.40mi
8809 White Sage Loop Lakewood Ranch, FL 2.0 2.5 1064 $2,200 $2.07 11d 1 1.40mi
7417 Vista Way #105 Bradenton, FL 3.0 2.0 1224 $1,775 $1.45 23d 1 1.42mi
7350 Black Walnut Way Lakewood Ranch, FL 2.0 2.5 1064 $1,995 $1.88 23d 1 1.43mi
6718 Virginia Xing University Park, FL 3.0 2.0 1721 $5,250 $3.05 23d 1 1.44mi
7557 Fairlinks Ct Sarasota, FL 3.0 2.0 1782 $7,000 $3.93 23d 1 1.45mi
7341 Black Walnut Way Lakewood Ranch, FL 2.0 2.5 1100 $2,300 $2.09 23d 1 1.46mi
8100 Natures Way Lakewood Ranch, FL 1.0–3.0 1.0–2.0 1091 $2,288 $2.10 1d 19 1.47mi

HOA detail condo

Monthly dues
$425 · $5,100/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 21 events

  1. 2026-06-18
    days on market $259,900 Active 197 DOM
  2. 2026-06-17
    days on market $259,900 Active 196 DOM
  3. 2026-06-16
    days on market $259,900 Active 195 DOM
  4. 2026-06-15
    days on market $259,900 Active 194 DOM
  5. 2026-06-13
    days on market $259,900 Active 192 DOM
  6. 2026-06-13
    pricedays on market $259,900 Active 191 DOM
  7. 2026-06-10
    days on market $265,000 Active 189 DOM
  8. 2026-06-09
    days on market $265,000 Active 188 DOM
  9. 2026-06-08
    days on market $265,000 Active 187 DOM
  10. 2026-06-08
    days on market $265,000 Active 186 DOM
  11. 2026-06-03
    days on market $265,000 Active 182 DOM
  12. 2026-06-02
    days on market $265,000 Active 181 DOM
  13. 2026-04-20
    price $265,000
  14. 2026-02-15
    price $269,900
  15. 2026-02-09
    price $274,900
  16. 2026-02-02
    price $275,900
  17. 2025-12-01
    listed $279,900 Active
  18. 2022-03-31
    price $2,500
  19. 2013-07-11
    soldstatus $155,500
  20. 2013-06-28
    soldstatus $155,000 324-char remark
    Show marketing remark (324 chars)

    GREAT LOCATION! 3 Bedroom, 2 1/2 Bath Townhouse with attached garage. Located just off University Parkway, minutes from new University Town Mall, shopping, dining and just a short drive to world renowned beaches. Over 1,500 square feet of living space plus enclosed Florida Room. A great place to call home. Nice clean unit.

  21. 2013-03-11
    listed $159,900 324-char remark
    Show marketing remark (324 chars)

    GREAT LOCATION! 3 Bedroom, 2 1/2 Bath Townhouse with attached garage. Located just off University Parkway, minutes from new University Town Mall, shopping, dining and just a short drive to world renowned beaches. Over 1,500 square feet of living space plus enclosed Florida Room. A great place to call home. Nice clean unit.

ⓘ 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
$3,901 · $325/mo
Projected year-2 tax
$3,901 · $325/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 6/10 Major FEMA zone X (unshaded) · 75% 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 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
$35,207
− Mortgage interest
−$14,558
− Property taxes
−$3,901
− Insurance
−$1,300
− Repairs & maintenance
−$2,817
− Management
−$2,817
− HOA
−$5,100
− Depreciation
−$7,561
Taxable loss
−$2,846
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$683
After-tax cash flow
$1,841/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 — Lakewood Ranch

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

City population
52,177
Population (ZIP)
3,993

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 11% Two or more races 6% Asian 1%
Hispanic origin (detail)
Cuban 4%
Common ancestry
Lithuanian 8% Romanian 6% Scotch-Irish 3%
Foreign-born
17% · Canada, South Korea, Dominican Republic
Languages at home
80% English-only · German/W. Germanic 6% Russian/Polish/Slavic 6% Spanish 4%

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
▼ -1.61%
Current HPI
173.9689
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+65.7% since first listed
9 events — show timeline
  • 2026-04-20 Price Changed $265,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-15 Price Changed $269,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-09 Price Changed $274,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-02 Price Changed $275,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-01 Listed $279,900 Stellar MLS as Distributed by MLS Grid
  • 2022-03-31 Price Changed $2,500 RENT.
  • 2013-07-11 Sold (Public Records) $155,500 Public Records
  • 2013-06-28 Sold (MLS) $155,000 Stellar MLS as Distributed by MLS Grid
  • 2013-03-11 Listed $159,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+6.5%/yr

Latest (2025): $3,901 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…