CashFlowRE
Sign in Sign up
6947 Brentford Rd Duplex
B- Composite 69.63
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
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • 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

$395,000

6947 Brentford Rd · Lake Sarasota, FL 34241
4 bd · 2.0 ba · 1,576 sqft · MultiFamily public records · 5 Days on market
Built 1973 8,428 sqft lot

🖨 Deal sheet 📄 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 MLS

Duplex alert! Located just east of I 75 off Bee Ridge Rd in the Lake Sarasota community. This duplex is configured with 2 bedroom, 1 bathroom units with screened lanais and fenced in green space. Both units have new HVAC units (2019-2020). Off street parking. Concrete block construction. Both units are the same floor plan and have private utility closets off the the screened in lanai. DO NOT TALK TO TENANTS

Key facts

  • Newer impact windows
  • Fenced yard
  • Newer roof

Tags

NEWER ROOFNEWER IMPACT WINDOWSFENCED YARDLAUNDRY CLOSET

Property features AI

Finance

  • Other: Zoning: RSF3; Total number of buildings: 1; Total acreage: less than 1/4 acre
  • Financial info: Gross income reported: $43,080; Annual net income reported: $32,101; Pro forma rent for each 2-bedroom unit: $1,795; Lease type: Gross lease (lease restrictions apply)
  • HOA & community: No association; Pets allowed (cats and dogs)

Exterior

  • Utilities: Public water; Septic tank (or none listed); Cable connected; Electricity connected; Water connected
  • Home design: Residential income property (duplex); Single building with 2 units; Total living area about 1,576 square feet; Lot about 0.19 acres
  • Construction: Block and wood siding construction; Shingle roof; Slab foundation; Built with duplex layout
  • Exterior features: Fenced yard; Private mailbox; Sliding doors; Asphalt road access

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: 4 total bedrooms; Two 2-bedroom units (duplex configuration)
  • Bathrooms: Two 1-bath units (one bath each)
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen
  • Laundry & utility: Laundry closet; Washer hookup; Outside laundry access

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 $395k.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive. Per door: $745/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $395k).

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: schools D, 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 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 $3k of loan paydown is wiped out by about $12k 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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 19y 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 $293k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $395,000

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 1973 — 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
1.32%
Cap rate
10.82%
Cash-on-cash
16.17%
DSCR
1.72
GRM
6.3

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
3.8%
Equity multiple
1.14×
Total profit
$15,681
Equity at exit
$58,896
10-year hold
IRR
10.3%
Equity multiple
1.70×
Total profit
$76,991
Equity at exit
$34,152

Cash invested: $110,600 (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
12.6×

Monthly cashflow live

Estimated rent
$5,205 medium interval (Pro) →
Mortgage (P&I)
$2,071
Tax from tax record
$385 /mo · $4,626/yr
Insurance
$165
HOA
$0
Vacancy / Maint / Mgmt
$1,093
Net cashflow
$1,490

Break-even live

Break-even rent $3,318
Max offer price $395,000
Occupancy floor 66%

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
$98,750
Closing costs
$11,850
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 15 events

  1. 2026-05-05
    status Pending
  2. 2026-04-30
    listed $395,000 Active
  3. 2025-08-24
    historical $1,695
  4. 2025-08-13
    listed $1,695
  5. 2023-08-29
    historical $1,695
  6. 2023-08-13
    price $1,695
  7. 2021-08-02
    soldstatus $293,100 Closed 415-char remark
    Show marketing remark (415 chars)

    Duplex alert! Located just east of I 75 off Bee Ridge Rd in the Lake Sarasota community. This duplex is configured with 2 bedroom, 1 bathroom units with screened lanais and fenced in green space. Both units have new HVAC units (2019-2020). Off street parking. Concrete block construction. Both units are the same floor plan and have private utility closets off the the screened in lanai. DO NOT TALK TO TENANTS

  8. 2021-08-02
    soldstatus $293,100
    Show marketing remark (415 chars)

    Duplex alert! Located just east of I 75 off Bee Ridge Rd in the Lake Sarasota community. This duplex is configured with 2 bedroom, 1 bathroom units with screened lanais and fenced in green space. Both units have new HVAC units (2019-2020). Off street parking. Concrete block construction. Both units are the same floor plan and have private utility closets off the the screened in lanai. DO NOT TALK TO TENANTS

  9. 2021-07-09
    status Pending 415-char remark
    Show marketing remark (415 chars)

    Duplex alert! Located just east of I 75 off Bee Ridge Rd in the Lake Sarasota community. This duplex is configured with 2 bedroom, 1 bathroom units with screened lanais and fenced in green space. Both units have new HVAC units (2019-2020). Off street parking. Concrete block construction. Both units are the same floor plan and have private utility closets off the the screened in lanai. DO NOT TALK TO TENANTS

  10. 2021-07-02
    listed $284,900 Active 415-char remark
    Show marketing remark (415 chars)

    Duplex alert! Located just east of I 75 off Bee Ridge Rd in the Lake Sarasota community. This duplex is configured with 2 bedroom, 1 bathroom units with screened lanais and fenced in green space. Both units have new HVAC units (2019-2020). Off street parking. Concrete block construction. Both units are the same floor plan and have private utility closets off the the screened in lanai. DO NOT TALK TO TENANTS

  11. 2007-09-21
    listed $264,900
  12. 2003-11-04
    soldstatus $149,500
  13. 1999-11-02
    soldstatus $97,500
  14. 1994-10-18
    soldstatus $76,000
  15. 1983-06-01
    soldstatus $50,677

ⓘ 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
$4,626 · $385/mo
Projected year-2 tax
$4,626 · $385/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 ≥109°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 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
−$22,126
− Property taxes
−$4,626
− Insurance
−$1,975
− Repairs & maintenance
−$4,997
− Management
−$4,997
− Depreciation
−$11,491
Taxable income
$12,249
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,940
After-tax cash flow
$14,946/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
City population
22,808
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

+679.4% since first listed
15 events — show timeline
  • 2026-05-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-30 Listed $395,000 Stellar MLS as Distributed by MLS Grid
  • 2025-08-24 Rental Removed $1,695 APPFOLIO
  • 2025-08-13 Listed for Rent $1,695 APPFOLIO
  • 2023-08-29 Rental Removed $1,695 APPFOLIO
  • 2023-08-13 Price Changed $1,695 APPFOLIO
  • 2021-08-02 Sold (Public Records) $293,100 Public Records
  • 2021-08-02 Sold (MLS) $293,100 Stellar MLS as Distributed by MLS Grid
  • 2021-07-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-07-02 Listed $284,900 Stellar MLS as Distributed by MLS Grid
  • 2007-09-21 Listed $264,900 Stellar MLS as Distributed by MLS Grid
  • 2003-11-04 Sold (Public Records) $149,500 Public Records
  • 1999-11-02 Sold (Public Records) $97,500 Public Records
  • 1994-10-18 Sold (Public Records) $76,000 Public Records
  • 1983-06-01 Sold (Public Records) $50,677 Public Records

Property tax history

+8.0%/yr

Latest (2025): $4,626 · -0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…