CashFlowRE
Sign in Sign up
8 S Buena Vista Ave
C- Composite 52.19
Why this score? — see what drove the C- 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 +17.1/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Schools +5.4/10.0
  • DSCR +5.3/10.0
  • Rent growth +4.8/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

8 S Buena Vista Ave · Englewood, FL 34223
2 bd · 2.0 ba · 1,180 sqft · Manufactured public records · 15 Days on market
Built 1977 4,246 sqft lot $318/mo HOA · 13% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Priced To sell, Totally updated 2/2 Move in ready with Gulf Access in the Pet Section. New Kitchen that she's gonna love with plenty of Cabinets, New Flooring throughout the home, New Hurricane Impact windows, New Roof, Huge Updated Bathrooms with Walk in Closets Move in Condition. Active 55+ community. This 2 bed, 2 bath home has a large open feeling. Plenty of windows to let the sunshine in. Just put your suit cases down and head to the beaches. Living room is connected to a bonus room area. Great for entertaining or just like some elbow room. Community offers ground maintainence, boat slips on first come, first serve basis. Water leads to Intercoasal Water Way. Recreation building for activities, heated pool and spa, fitness room, tennis courts, shuffle board and more. Home features Huge Carport, Workshop with separate Golf Cart garage / Workshop Be Sure to view the interactive 3 D video tour

Key facts

  • Waterfront community
  • Gulf access
  • Granite countertops

Tags

NEW ROOFHURRICANE IMPACT WINDOWSWATERFRONT COMMUNITYGULF ACCESSGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Other: Zoning: RMH; Lot approx. 0.1 acre (0 to less than 1/4 acre); Road surface: Paved
  • Financial info: Total monthly fees $318; Total annual fees $3,816; Lease restrictions apply
  • HOA & community: HOA: Pinnacle Community Management; Monthly HOA fee $318 (includes pool, grounds maintenance, management, pest control, private road, recreational facilities); Association approval required; Association amenities: Clubhouse, gated community, maintenance, park, pickleball courts, pool, recreation facilities, tennis courts; Senior community; Pets allowed

Exterior

  • Parking: Covered parking; Driveway; Carport with 2 spaces
  • Security: Gated community; Security gate
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Sewer connected
  • Home design: Manufactured home (double wide); One story; Faces west; Entry level: One
  • Construction: Vinyl siding; Shingle roof; Built on crawlspace and stem wall foundation
  • Exterior features: Covered patio/porch; Sliding doors; Other exterior features; Private maintained paved road; Storage; Workshop; Waterfront community (see HOA docs for dock space; first come, first served); Bridges with no fixed bridges nearby

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat; Central air
  • Interior features: Cathedral ceilings; Living room/dining room combo; Shutters; Storm windows
  • Laundry & utility: Washer; Dryer; Laundry: Other

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 manufactured listed at $230k.

Deal economics

  • At list price, monthly cash flow is $159 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Recommended offer: $226k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 3.8% in Englewood — 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 73/100 on livability (#321 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, health & safety A; Watch: employment C-, 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 rising fast (+9.0%/yr); 717 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 40% of the median local income ($76k/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 $7k 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 + 8.0% rent growth), your $64k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 12y 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.

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 $226,451 (1.5% below list)

Questions for the listing agent

  1. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  5. 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.
  6. 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.
  7. 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
1.10%
Cap rate
7.12%
Cash-on-cash
2.96%
DSCR
1.13
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.79×
Total profit
$-13,549
Equity at exit
$34,279
10-year hold
IRR
10.0%
Equity multiple
1.98×
Total profit
$62,956
Equity at exit
$19,878

Cash invested: $64,372 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
717
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,533 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$223 /mo · $2,673/yr
Insurance
$96
HOA
$318
Vacancy / Maint / Mgmt
$532
Net cashflow
$159

Break-even live

Break-even rent $2,332
Max offer price $229,900
Occupancy floor 89%

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
$57,475
Closing costs
$6,897
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.

HOA detail

Monthly dues
$318 · $3,816/yr
Likely covers
waterpool

Listing history 20 events

  1. 2026-05-16
    status Pending 1679-char remark
  2. 2026-05-01
    listed $229,900 Active 1679-char remark
  3. 2024-11-01
    historical
  4. 2024-08-31
    listed $259,000 Active
  5. 2023-10-10
    soldstatus $255,000 Closed
    Show marketing remark (908 chars)

    Priced To sell, Totally updated 2/2 Move in ready with Gulf Access in the Pet Section. New Kitchen that she's gonna love with plenty of Cabinets, New Flooring throughout the home, New Hurricane Impact windows, New Roof, Huge Updated Bathrooms with Walk in Closets Move in Condition. Active 55+ community. This 2 bed, 2 bath home has a large open feeling. Plenty of windows to let the sunshine in. Just put your suit cases down and head to the beaches. Living room is connected to a bonus room area. Great for entertaining or just like some elbow room. Community offers ground maintainence, boat slips on first come, first serve basis. Water leads to Intercoasal Water Way. Recreation building for activities, heated pool and spa, fitness room, tennis courts, shuffle board and more. Home features Huge Carport, Workshop with separate Golf Cart garage / Workshop Be Sure to view the interactive 3 D video tour

  6. 2023-10-10
    soldstatus $255,000
    Show marketing remark (908 chars)

    Priced To sell, Totally updated 2/2 Move in ready with Gulf Access in the Pet Section. New Kitchen that she's gonna love with plenty of Cabinets, New Flooring throughout the home, New Hurricane Impact windows, New Roof, Huge Updated Bathrooms with Walk in Closets Move in Condition. Active 55+ community. This 2 bed, 2 bath home has a large open feeling. Plenty of windows to let the sunshine in. Just put your suit cases down and head to the beaches. Living room is connected to a bonus room area. Great for entertaining or just like some elbow room. Community offers ground maintainence, boat slips on first come, first serve basis. Water leads to Intercoasal Water Way. Recreation building for activities, heated pool and spa, fitness room, tennis courts, shuffle board and more. Home features Huge Carport, Workshop with separate Golf Cart garage / Workshop Be Sure to view the interactive 3 D video tour

  7. 2023-08-09
    status Pending
    Show marketing remark (908 chars)

    Priced To sell, Totally updated 2/2 Move in ready with Gulf Access in the Pet Section. New Kitchen that she's gonna love with plenty of Cabinets, New Flooring throughout the home, New Hurricane Impact windows, New Roof, Huge Updated Bathrooms with Walk in Closets Move in Condition. Active 55+ community. This 2 bed, 2 bath home has a large open feeling. Plenty of windows to let the sunshine in. Just put your suit cases down and head to the beaches. Living room is connected to a bonus room area. Great for entertaining or just like some elbow room. Community offers ground maintainence, boat slips on first come, first serve basis. Water leads to Intercoasal Water Way. Recreation building for activities, heated pool and spa, fitness room, tennis courts, shuffle board and more. Home features Huge Carport, Workshop with separate Golf Cart garage / Workshop Be Sure to view the interactive 3 D video tour

  8. 2023-06-20
    price $269,900
    Show marketing remark (908 chars)

    Priced To sell, Totally updated 2/2 Move in ready with Gulf Access in the Pet Section. New Kitchen that she's gonna love with plenty of Cabinets, New Flooring throughout the home, New Hurricane Impact windows, New Roof, Huge Updated Bathrooms with Walk in Closets Move in Condition. Active 55+ community. This 2 bed, 2 bath home has a large open feeling. Plenty of windows to let the sunshine in. Just put your suit cases down and head to the beaches. Living room is connected to a bonus room area. Great for entertaining or just like some elbow room. Community offers ground maintainence, boat slips on first come, first serve basis. Water leads to Intercoasal Water Way. Recreation building for activities, heated pool and spa, fitness room, tennis courts, shuffle board and more. Home features Huge Carport, Workshop with separate Golf Cart garage / Workshop Be Sure to view the interactive 3 D video tour

  9. 2023-05-19
    listed $279,900 Active
    Show marketing remark (908 chars)

    Priced To sell, Totally updated 2/2 Move in ready with Gulf Access in the Pet Section. New Kitchen that she's gonna love with plenty of Cabinets, New Flooring throughout the home, New Hurricane Impact windows, New Roof, Huge Updated Bathrooms with Walk in Closets Move in Condition. Active 55+ community. This 2 bed, 2 bath home has a large open feeling. Plenty of windows to let the sunshine in. Just put your suit cases down and head to the beaches. Living room is connected to a bonus room area. Great for entertaining or just like some elbow room. Community offers ground maintainence, boat slips on first come, first serve basis. Water leads to Intercoasal Water Way. Recreation building for activities, heated pool and spa, fitness room, tennis courts, shuffle board and more. Home features Huge Carport, Workshop with separate Golf Cart garage / Workshop Be Sure to view the interactive 3 D video tour

  10. 2023-04-28
    soldstatus $260,000 Closed
  11. 2023-02-26
    status Pending
  12. 2023-02-15
    price $269,900
  13. 2023-02-04
    listed $289,900 Active
  14. 2014-10-20
    soldstatus $74,000
  15. 2014-10-15
    soldstatus $74,000 Sold
  16. 2014-08-29
    status Pending
  17. 2014-08-25
    status Active
  18. 2014-08-01
    status Pending
  19. 2014-07-25
    listed $79,900 Active
  20. 1993-04-13
    soldstatus $65,000

ⓘ 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
$2,673 · $223/mo
Projected year-2 tax
$2,673 · $223/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 (shaded) · 72% 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 3/10 Moderate 2 unhealthy d/yr today · 2 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
$30,397
− Mortgage interest
−$12,878
− Property taxes
−$2,673
− Insurance
−$1,150
− Repairs & maintenance
−$2,432
− Management
−$2,432
− HOA
−$3,816
− Depreciation
−$6,688
Taxable loss
−$1,671
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$401
After-tax cash flow
$2,309/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 — Englewood

Score
73/100
State rank
#321
US rank
#5655

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Englewood, FL
County
Sarasota County · 448,376 people
City population
35,420
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
19,884
Household income
$76,016
Rent vs Own
12.5% rent · 87.5% own
Severe rent burden
290.0

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 7% Lithuanian 4% Iranian 2%
Foreign-born
9% · Canada
Languages at home
94% English-only · German/W. Germanic 2% Spanish 1% Other Indo-European 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
▼ -146.26%
Current HPI
281.0529
Rent YoY
▲ 9.02%
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

+253.7% since first listed
20 events — show timeline
  • 2026-05-16 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-01 Listed $229,900 Stellar MLS as Distributed by MLS Grid
  • 2024-11-01 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-08-31 Listed $259,000 Stellar MLS as Distributed by MLS Grid
  • 2023-10-10 Sold (Public Records) $255,000 Public Records
  • 2023-10-10 Sold (MLS) $255,000 Stellar MLS as Distributed by MLS Grid
  • 2023-08-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-06-20 Price Changed $269,900 Stellar MLS as Distributed by MLS Grid
  • 2023-05-19 Listed $279,900 Stellar MLS as Distributed by MLS Grid
  • 2023-04-28 Sold (MLS) $260,000 Stellar MLS as Distributed by MLS Grid
  • 2023-02-26 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-02-15 Price Changed $269,900 Stellar MLS as Distributed by MLS Grid
  • 2023-02-04 Listed $289,900 Stellar MLS as Distributed by MLS Grid
  • 2014-10-20 Sold (Public Records) $74,000 Public Records
  • 2014-10-15 Sold (MLS) $74,000 Stellar MLS as Distributed by MLS Grid
  • 2014-08-29 Pending Stellar MLS as Distributed by MLS Grid
  • 2014-08-25 Relisted Stellar MLS as Distributed by MLS Grid
  • 2014-08-01 Pending Stellar MLS as Distributed by MLS Grid
  • 2014-07-25 Listed $79,900 Stellar MLS as Distributed by MLS Grid
  • 1993-04-13 Sold (Public Records) $65,000 Public Records

Property tax history

+8.3%/yr

Latest (2025): $2,673 · +10.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…