CashFlowRE
Sign in Sign up
6909 Brentford Rd Duplex
B Composite 71.46
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$340,000

6909 Brentford Rd · Lake Sarasota, FL 34241
2 bd · 2.0 ba · 1,572 sqft · MultiFamily public records · 2 Days on market
Built 1978 8,428 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Under contract-accepting backup offers. SAY HELLO TO A GOOD BUY! * GREAT INVESTMENT OPPORTUNITY * DUPLEX WITH EXCELLENT RENTAL HISTORY * Both sides are currently vacant * Each side is 2 Bedrooms & 1 Bath with a LARGE Utility Room attached with washer & dryer hook-up for each unit * Roof is 6 years old * NEWER Hot Water Heaters & A/Cs * 6909 BRENTFORD A/C NEW IN 2025 & HOT WATER HEATER IS ABOUT 2 YEARS YOUNG * 6911 BENTFORD A/C IS 2024 & HOT WATER HEATER IS NEW * Nice Kitchens and open plans * GREAT INVESTMENT * GREAT WINTER GETAWAY * Live in one side and rent out the other * Location, location, location * Close to everything you need

Key facts

  • 8,428 sq ft lot
  • Built 1978
  • Listed 2 days

Property features AI

Finance

  • Other: Zoned RMF1; Total lot about 0.19 acres; Annual net income reported as $0.00 (per listing data)
  • Financial info: Property marketed as residential income (duplex); Pro forma income listed for unit type: $3,000
  • HOA & community: No association

Exterior

  • Parking: Publicly maintained road access
  • Utilities: Public water; Public sewer; Electricity connected; Cable connected
  • Home design: Residential income property (duplex); Single story buildings: 1 building
  • Construction: Block construction; Shingle roof; Slab foundation; Building area about 1,828 total square feet
  • Exterior features: Greenbelt lot feature; Asphalt road access; Sliding doors

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 4 bedrooms (includes two 2-bedroom units within the duplex configuration)
  • Flooring: Tile; Vinyl
  • Bathrooms: Multiple bathrooms (unit-level data indicates two 1-bath units)
  • Heating & cooling: Central heat; Central air conditioning
  • Interior features: Ceiling fans; Sliding doors
  • Laundry & utility: Inside laundry room

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 × 2-bed/1.0-bath units multifamily listed at $340k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive. Per door: $930/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $340k).

Location & tenants

  • Location reads 72/100 on livability (#365 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: 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: Lakeview Elementary School (math 73% / reading 74%, grade A, #260 of 2,144 statewide, top 13%, 691 students, 29% FRL); Sarasota High School (math 53% / reading 59%, grade C, #131 of 667 statewide, top 20%, 2,528 students, 43% FRL).
  • Market conditions: Rents soft (-0.1%/yr); 564 active listings in the ZIP; high-income renter base; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • At $5,205/mo this rent would consume 54% of the median local household income ($116k/yr) (locally 69% 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 $10k 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 + 0.0% rent growth), your $95k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 20y 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.
  • Current owner paid $45k; list at $340k implies a 656% 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→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $340,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-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. 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.
  7. 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.
  8. 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
1.53%
Cap rate
12.86%
Cash-on-cash
23.44%
DSCR
2.04
GRM
5.4

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
13.1%
Equity multiple
1.51×
Total profit
$48,097
Equity at exit
$50,695
10-year hold
IRR
19.6%
Equity multiple
2.42×
Total profit
$135,502
Equity at exit
$29,397

Cash invested: $95,200 (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 34241

Rents YoY
-0.1%
Active inventory
564
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$5,205 medium interval (Pro) →
Mortgage (P&I)
$1,783
Tax from tax record
$328 /mo · $3,935/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$1,093
Net cashflow
$1,859

Break-even live

Break-even rent $2,851
Max offer price $340,000
Occupancy floor 59%

Sensitivity live

Price -10% $2,052 -5% $1,956 +0% $1,859 +5% $1,763 +10% $1,667
Rent -10% $1,448 -5% $1,654 +0% $1,859 +5% $2,065 +10% $2,271
Rate -1.0pp $2,031 -0.5pp $1,946 base $1,859 +0.5pp $1,771 +1.0pp $1,682

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $5,205

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
$85,000
Closing costs
$10,200
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 9 events

  1. 2026-05-08
    status Pending
  2. 2026-05-06
    listed $340,000 Active
  3. 2007-12-15
    listed $199,000
  4. 2007-03-07
    listed $199,000
  5. 2007-03-07
    listed $199,000
  6. 2006-08-19
    listed $275,000
  7. 2006-06-05
    listed $295,000
  8. 2006-06-05
    listed $285,000
  9. 1978-10-01
    soldstatus $45,000

ⓘ 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
$3,935 · $328/mo
Projected year-2 tax
$3,935 · $328/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 ≥108°F today · 30 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$62,460
− Mortgage interest
−$19,045
− Property taxes
−$3,935
− Insurance
−$1,700
− Repairs & maintenance
−$4,997
− Management
−$4,997
− Depreciation
−$9,891
Taxable income
$17,896
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,295
After-tax cash flow
$18,018/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 — Lake Sarasota

Score
72/100
State rank
#365
US rank
#6453

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lake Sarasota, FL
County
Sarasota County · 448,376 people
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
16,408
Household income
$116,412
Rent vs Own
11.1% rent · 88.9% own
Severe rent burden
69.0

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 (89%)
Race & ethnicity
White 89% Hispanic / Latino 8% Two or more races 6% Asian 1%
Hispanic origin (detail)
Puerto Rican 3% Cuban 1%
Common ancestry
Romanian 7% Slovak 3% Scandinavian 2%
Foreign-born
10% · Canada, Dominican Republic
Languages at home
90% English-only · Spanish 3% Other Indo-European 3% Russian/Polish/Slavic 2%

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
▼ -363.72%
Current HPI
278.3404
Rent YoY
▬ -0.05%
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

+655.6% since first listed
9 events — show timeline
  • 2026-05-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-06 Listed $340,000 Stellar MLS as Distributed by MLS Grid
  • 2007-12-15 Listed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2007-03-07 Listed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2007-03-07 Listed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2006-08-19 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2006-06-05 Listed $285,000 Stellar MLS as Distributed by MLS Grid
  • 2006-06-05 Listed $295,000 Stellar MLS as Distributed by MLS Grid
  • 1978-10-01 Sold (Public Records) $45,000 Public Records

Property tax history

+7.0%/yr

Latest (2025): $3,935 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…