CashFlowRE
Sign in Sign up
2363 Blueberry Rd
D- Composite 37.8
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 +10.2/30.0
  • ARV discount +10.2/15.0
  • Schools +5.4/10.0
  • Livability +3.8/5.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • Rent growth +1.2/5.0
  • Appreciation +0.0/10.0

$279,000

2363 Blueberry Rd · North Port, FL 34288
3 bd · 2.0 ba · 1,285 sqft · SingleFamily public records · 421 Days on market
Built 2025 10,010 sqft lot $217/sqft · 6% below area Est $297k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BRAND NEW HOME IS COMPLETE and READY NOW!! Introducing the Sago, a floorplan from our highly sought-after Value collection, designed for the ease of single-story living. Experience the convenience of this family-friendly layout that caters to your every need. With 3 bedrooms, 2 full bathrooms, and a generously sized 2 car garage, the Sago offers a well-appointed space for comfortable living. The split plan design ensures privacy and tranquility, with a welcoming master bedroom set apart from the other two bedrooms. The open concept kitchen seamlessly integrates with the living and dining areas, creating a harmonious environment that encourages family gatherings and shared moments. Why settle for renting when you can seize the opportunity to own your dream home? This new home includes one full year of builder's transferable warranty coverage and a 10-year limited structural warranty.

Key facts

  • 0.23 acre lot
  • 2 garage spots
  • Built 2025

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 $279k.

Deal economics

  • At list price, monthly cash flow is $-159 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $251k (10.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $188k (32.6% below list).
  • Recommended offer: $188k (32.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.6% in North Port — 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 75/100 on livability (#252 in FL, #3,975 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety 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.
  • Market conditions: Rents falling (-5.4%/yr); 1397 active listings in the ZIP; solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).

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.

Negotiation context

  • It's been on market 421 days — a 12% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $12k; list at $279k implies a 2225% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $188,141 (32.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 421 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  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
0.67%
Cap rate
5.61%
Cash-on-cash
-2.45%
DSCR
0.89
GRM
12.4

CMA / ARV

ARV (median comp)
$296,781
List price
$279,000
Delta
-5.99%
Verdict
FAIR
Comps
13 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-23.3%
Equity multiple
0.22×
Total profit
$-61,012
Equity at exit
$41,600
10-year hold
IRR
-26.7%
Equity multiple
-0.13×
Total profit
$-88,087
Equity at exit
$24,123

Cash invested: $78,120 (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 34288

Home prices YoY
-12.2%
Rents YoY
-5.4%
Active inventory
1397
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$1,881 medium interval (Pro) →
Mortgage (P&I)
$1,463
Tax from tax record
$66 /mo · $795/yr
Insurance
$116
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$-159

Break-even live

Break-even rent $2,083
Max offer price $250,867
Occupancy floor

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
$69,750
Closing costs
$8,370
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 6 events

  1. 2026-05-20
    status Pending 895-char remark
    Show marketing remark (895 chars)

    BRAND NEW HOME IS COMPLETE and READY NOW!! Introducing the Sago, a floorplan from our highly sought-after Value collection, designed for the ease of single-story living. Experience the convenience of this family-friendly layout that caters to your every need. With 3 bedrooms, 2 full bathrooms, and a generously sized 2 car garage, the Sago offers a well-appointed space for comfortable living. The split plan design ensures privacy and tranquility, with a welcoming master bedroom set apart from the other two bedrooms. The open concept kitchen seamlessly integrates with the living and dining areas, creating a harmonious environment that encourages family gatherings and shared moments. Why settle for renting when you can seize the opportunity to own your dream home? This new home includes one full year of builder's transferable warranty coverage and a 10-year limited structural warranty.

  2. 2026-05-08
    price $279,000 895-char remark
    Show marketing remark (895 chars)

    BRAND NEW HOME IS COMPLETE and READY NOW!! Introducing the Sago, a floorplan from our highly sought-after Value collection, designed for the ease of single-story living. Experience the convenience of this family-friendly layout that caters to your every need. With 3 bedrooms, 2 full bathrooms, and a generously sized 2 car garage, the Sago offers a well-appointed space for comfortable living. The split plan design ensures privacy and tranquility, with a welcoming master bedroom set apart from the other two bedrooms. The open concept kitchen seamlessly integrates with the living and dining areas, creating a harmonious environment that encourages family gatherings and shared moments. Why settle for renting when you can seize the opportunity to own your dream home? This new home includes one full year of builder's transferable warranty coverage and a 10-year limited structural warranty.

  3. 2025-09-25
    price $289,000 895-char remark
    Show marketing remark (895 chars)

    BRAND NEW HOME IS COMPLETE and READY NOW!! Introducing the Sago, a floorplan from our highly sought-after Value collection, designed for the ease of single-story living. Experience the convenience of this family-friendly layout that caters to your every need. With 3 bedrooms, 2 full bathrooms, and a generously sized 2 car garage, the Sago offers a well-appointed space for comfortable living. The split plan design ensures privacy and tranquility, with a welcoming master bedroom set apart from the other two bedrooms. The open concept kitchen seamlessly integrates with the living and dining areas, creating a harmonious environment that encourages family gatherings and shared moments. Why settle for renting when you can seize the opportunity to own your dream home? This new home includes one full year of builder's transferable warranty coverage and a 10-year limited structural warranty.

  4. 2025-07-26
    price $294,990 895-char remark
    Show marketing remark (895 chars)

    BRAND NEW HOME IS COMPLETE and READY NOW!! Introducing the Sago, a floorplan from our highly sought-after Value collection, designed for the ease of single-story living. Experience the convenience of this family-friendly layout that caters to your every need. With 3 bedrooms, 2 full bathrooms, and a generously sized 2 car garage, the Sago offers a well-appointed space for comfortable living. The split plan design ensures privacy and tranquility, with a welcoming master bedroom set apart from the other two bedrooms. The open concept kitchen seamlessly integrates with the living and dining areas, creating a harmonious environment that encourages family gatherings and shared moments. Why settle for renting when you can seize the opportunity to own your dream home? This new home includes one full year of builder's transferable warranty coverage and a 10-year limited structural warranty.

  5. 2025-03-25
    listed $301,000 Active 895-char remark
    Show marketing remark (895 chars)

    BRAND NEW HOME IS COMPLETE and READY NOW!! Introducing the Sago, a floorplan from our highly sought-after Value collection, designed for the ease of single-story living. Experience the convenience of this family-friendly layout that caters to your every need. With 3 bedrooms, 2 full bathrooms, and a generously sized 2 car garage, the Sago offers a well-appointed space for comfortable living. The split plan design ensures privacy and tranquility, with a welcoming master bedroom set apart from the other two bedrooms. The open concept kitchen seamlessly integrates with the living and dining areas, creating a harmonious environment that encourages family gatherings and shared moments. Why settle for renting when you can seize the opportunity to own your dream home? This new home includes one full year of builder's transferable warranty coverage and a 10-year limited structural warranty.

  6. 2024-04-04
    soldstatus $12,000

ⓘ 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
$795 · $66/mo
Projected year-2 tax
$2,316 · $193/mo
Expected delta
+$1,521/yr (+$127/mo · 191.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 26 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
$22,577
− Mortgage interest
−$15,628
− Property taxes
−$795
− Insurance
−$1,395
− Repairs & maintenance
−$1,806
− Management
−$1,806
− Depreciation
−$8,116
Taxable loss
−$6,970
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,673
After-tax cash flow
$-238/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 — North Port

Score
75/100
State rank
#252
US rank
#3975

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Port, FL
County
Sarasota County · 448,376 people
City population
75,324
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
18,231
Household income
$84,211
Rent vs Own
23.0% rent · 77.0% own
Severe rent burden
177.0

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 (73%)
Race & ethnicity
White 73% Hispanic / Latino 11% Two or more races 9% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 6% Cuban 3%
Common ancestry
Romanian 7% Lithuanian 4% Hispanic 3%
Foreign-born
12% · Canada, South Korea
Languages at home
85% English-only · Spanish 6% French/Haitian/Cajun 5% Russian/Polish/Slavic 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
▼ -34.39%
Current HPI
248.3322
Rent YoY
▼ -5.40%
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

+2225.0% since first listed
6 events — show timeline
  • 2026-05-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-08 Price Changed $279,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-25 Price Changed $289,000 Stellar MLS as Distributed by MLS Grid
  • 2025-07-26 Price Changed $294,990 Stellar MLS as Distributed by MLS Grid
  • 2025-03-25 Listed $301,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-04 Sold (Public Records) $12,000 Public Records

Property tax history

+9.5%/yr

Latest (2025): $795 · +29.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…