CashFlowRE
Sign in Sign up
2228 N Orange Ave
B- Composite 69.27
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 +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.7/5.0
  • Appreciation +0.0/10.0

$185,000

2228 N Orange Ave · Sarasota, FL 34234
4 bd · 1.0 ba · 1,340 sqft · SingleFamily public records · 5 Days on market
Built 1925 7,076 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Completely renovated and ready for a new owner! Great opportunity to own a nice home in Sarasota for under 100k! Newly tiled flooring throughout with new carpet in the bedrooms. The kitchen features beautiful granite counters with brand new cabinets and brand new appliances. The bathroom has tile in the over size shower with matching granite counters on the new vanity. The home has been freshly painted inside and newly stuccoed and painted outside. The home has a newer roof and the property is fully fenced in with a large detached garage/workshop in the back yard and a nice mango tree in the front yard. There is plenty of room to park an RV, boat, or up to 4-5 cars! Cheapest renovated 4 bedroom house in Sarasota, Manatee and Charlotte county!

Key facts

  • Fenced in backyard
  • Walk in closet
  • 7,076 sq ft lot

Tags

STAINLESS STEEL APPLIANCESWALK IN CLOSETFENCED IN BACKYARD

Property features AI

Finance

  • Other: Zoned RSF4
  • Financial info: Lease restrictions apply
  • HOA & community: No community association amenities listed; Association fee includes: none

Exterior

  • Parking: Driveway; 1-car garage
  • Security: Owned security system
  • Utilities: Public water; Public sewer; Electricity available; Water service available
  • Home design: Single family residence; One story; Faces west; Residential property
  • Construction: Stucco exterior; Shingle roof; Slab foundation; Built on approximately 0.16 acres
  • Exterior features: Other exterior features; Other fencing

Interior

  • Kitchen: Dishwasher; Microwave; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating: other type; Cooling: wall/window unit(s)
  • Interior features: Living room and dining room combined
  • Laundry & utility: Laundry closet; Additional/other laundry area

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 4-bed/1.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $707 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).

Location & tenants

  • Location reads 80/100 on livability (#121 in FL, #1,854 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, health & safety A+, commute A; Watch: crime 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 (-3.1%/yr); 268 active listings in the ZIP; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • At $2,440/mo this rent would consume 51% of the median local household income ($57k/yr) (locally 1306% 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 $1k of loan paydown is wiped out by about $6k 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.
  • 7 sale attempts since 17y 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

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $185,000

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.32%
Cap rate
10.88%
Cash-on-cash
16.38%
DSCR
1.73
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
4.1%
Equity multiple
1.15×
Total profit
$7,911
Equity at exit
$27,584
10-year hold
IRR
10.7%
Equity multiple
1.72×
Total profit
$37,252
Equity at exit
$15,995

Cash invested: $51,800 (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 34234

Rents YoY
-3.1%
Active inventory
268
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,440 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$173 /mo · $2,082/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$512
Net cashflow
$707

Break-even live

Break-even rent $1,545
Max offer price $185,000
Occupancy floor 66%

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
$46,250
Closing costs
$5,550
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 20 events

  1. 2026-05-15
    listed $185,000 Active 484-char remark
  2. 2026-05-05
    soldstatus $260,700
  3. 2016-11-24
    soldstatus $94,900 Sold 753-char remark
    Show marketing remark (753 chars)

    Completely renovated and ready for a new owner! Great opportunity to own a nice home in Sarasota for under 100k! Newly tiled flooring throughout with new carpet in the bedrooms. The kitchen features beautiful granite counters with brand new cabinets and brand new appliances. The bathroom has tile in the over size shower with matching granite counters on the new vanity. The home has been freshly painted inside and newly stuccoed and painted outside. The home has a newer roof and the property is fully fenced in with a large detached garage/workshop in the back yard and a nice mango tree in the front yard. There is plenty of room to park an RV, boat, or up to 4-5 cars! Cheapest renovated 4 bedroom house in Sarasota, Manatee and Charlotte county!

  4. 2016-08-25
    status Pending 753-char remark
    Show marketing remark (753 chars)

    Completely renovated and ready for a new owner! Great opportunity to own a nice home in Sarasota for under 100k! Newly tiled flooring throughout with new carpet in the bedrooms. The kitchen features beautiful granite counters with brand new cabinets and brand new appliances. The bathroom has tile in the over size shower with matching granite counters on the new vanity. The home has been freshly painted inside and newly stuccoed and painted outside. The home has a newer roof and the property is fully fenced in with a large detached garage/workshop in the back yard and a nice mango tree in the front yard. There is plenty of room to park an RV, boat, or up to 4-5 cars! Cheapest renovated 4 bedroom house in Sarasota, Manatee and Charlotte county!

  5. 2016-08-25
    historical Active with Contract 753-char remark
    Show marketing remark (753 chars)

    Completely renovated and ready for a new owner! Great opportunity to own a nice home in Sarasota for under 100k! Newly tiled flooring throughout with new carpet in the bedrooms. The kitchen features beautiful granite counters with brand new cabinets and brand new appliances. The bathroom has tile in the over size shower with matching granite counters on the new vanity. The home has been freshly painted inside and newly stuccoed and painted outside. The home has a newer roof and the property is fully fenced in with a large detached garage/workshop in the back yard and a nice mango tree in the front yard. There is plenty of room to park an RV, boat, or up to 4-5 cars! Cheapest renovated 4 bedroom house in Sarasota, Manatee and Charlotte county!

  6. 2016-08-23
    listed $94,900 Active 753-char remark
    Show marketing remark (753 chars)

    Completely renovated and ready for a new owner! Great opportunity to own a nice home in Sarasota for under 100k! Newly tiled flooring throughout with new carpet in the bedrooms. The kitchen features beautiful granite counters with brand new cabinets and brand new appliances. The bathroom has tile in the over size shower with matching granite counters on the new vanity. The home has been freshly painted inside and newly stuccoed and painted outside. The home has a newer roof and the property is fully fenced in with a large detached garage/workshop in the back yard and a nice mango tree in the front yard. There is plenty of room to park an RV, boat, or up to 4-5 cars! Cheapest renovated 4 bedroom house in Sarasota, Manatee and Charlotte county!

  7. 2016-03-22
    soldstatus $44,000 Sold
    Show marketing remark (364 chars)

    HUGE PRICE REDUCTION!! Not a short sale or bank owned!! Ready to close. Perfect for a investor or owner occupant! This 3 bedroom 1 bathroom home has a new roof, wiring and is being sold with a nice range, stainless steel refrigerator and microwave! Home is located near downtown Sarasota and Ringling School of Art with easy access to all of Sarasota's amenities!!

  8. 2016-02-16
    status Pending
    Show marketing remark (364 chars)

    HUGE PRICE REDUCTION!! Not a short sale or bank owned!! Ready to close. Perfect for a investor or owner occupant! This 3 bedroom 1 bathroom home has a new roof, wiring and is being sold with a nice range, stainless steel refrigerator and microwave! Home is located near downtown Sarasota and Ringling School of Art with easy access to all of Sarasota's amenities!!

  9. 2016-02-10
    price $48,900
    Show marketing remark (364 chars)

    HUGE PRICE REDUCTION!! Not a short sale or bank owned!! Ready to close. Perfect for a investor or owner occupant! This 3 bedroom 1 bathroom home has a new roof, wiring and is being sold with a nice range, stainless steel refrigerator and microwave! Home is located near downtown Sarasota and Ringling School of Art with easy access to all of Sarasota's amenities!!

  10. 2016-02-01
    price $49,000
    Show marketing remark (364 chars)

    HUGE PRICE REDUCTION!! Not a short sale or bank owned!! Ready to close. Perfect for a investor or owner occupant! This 3 bedroom 1 bathroom home has a new roof, wiring and is being sold with a nice range, stainless steel refrigerator and microwave! Home is located near downtown Sarasota and Ringling School of Art with easy access to all of Sarasota's amenities!!

  11. 2016-01-26
    listed $55,000 Active
    Show marketing remark (364 chars)

    HUGE PRICE REDUCTION!! Not a short sale or bank owned!! Ready to close. Perfect for a investor or owner occupant! This 3 bedroom 1 bathroom home has a new roof, wiring and is being sold with a nice range, stainless steel refrigerator and microwave! Home is located near downtown Sarasota and Ringling School of Art with easy access to all of Sarasota's amenities!!

  12. 2016-01-22
    soldstatus $40,000 Sold
  13. 2015-12-21
    status Pending
  14. 2015-10-22
    price $59,000
  15. 2015-09-24
    status Active
  16. 2015-09-14
    status Pending
  17. 2015-08-22
    listed $69,000 Active
  18. 2010-10-12
    soldstatus $12,999
  19. 2010-07-12
    listed $18,000
  20. 2009-04-29
    listed $29,900

ⓘ 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
$2,082 · $173/mo
Projected year-2 tax
$2,082 · $173/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 ≥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
$29,284
− Mortgage interest
−$10,363
− Property taxes
−$2,082
− Insurance
−$925
− Repairs & maintenance
−$2,343
− Management
−$2,343
− Depreciation
−$5,382
Taxable income
$5,847
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,403
After-tax cash flow
$7,083/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 — Sarasota

Score
80/100
State rank
#121
US rank
#1854

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sarasota, FL
County
Sarasota County · 448,376 people
City population
261,896
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
22,986
Household income
$57,288
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
1306.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 44% Black 31% Hispanic / Latino 20% Two or more races 14% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1% Cuban 6% Dominican 1%
Common ancestry
Lithuanian 4% Hispanic 2% Romanian 1%
Foreign-born
17% · Canada, Jamaica, China
Languages at home
81% English-only · Spanish 17% French/Haitian/Cajun 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
▼ -229.06%
Current HPI
305.6629
Rent YoY
▼ -3.15%
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

+518.7% since first listed
21 events — show timeline
  • 2026-05-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-15 Listed $185,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-05 Sold (Public Records) $260,700 Public Records
  • 2016-11-24 Sold (MLS) $94,900 Stellar MLS as Distributed by MLS Grid
  • 2016-08-25 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-08-25 Contingent Stellar MLS as Distributed by MLS Grid
  • 2016-08-23 Listed $94,900 Stellar MLS as Distributed by MLS Grid
  • 2016-03-22 Sold (MLS) $44,000 Stellar MLS as Distributed by MLS Grid
  • 2016-02-16 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-02-10 Price Changed $48,900 Stellar MLS as Distributed by MLS Grid
  • 2016-02-01 Price Changed $49,000 Stellar MLS as Distributed by MLS Grid
  • 2016-01-26 Listed $55,000 Stellar MLS as Distributed by MLS Grid
  • 2016-01-22 Sold (MLS) $40,000 Stellar MLS as Distributed by MLS Grid
  • 2015-12-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-10-22 Price Changed $59,000 Stellar MLS as Distributed by MLS Grid
  • 2015-09-24 Relisted Stellar MLS as Distributed by MLS Grid
  • 2015-09-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-08-22 Listed $69,000 Stellar MLS as Distributed by MLS Grid
  • 2010-10-12 Sold (MLS) $12,999 Stellar MLS as Distributed by MLS Grid
  • 2010-07-12 Listed $18,000 Stellar MLS as Distributed by MLS Grid
  • 2009-04-29 Listed $29,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+14.2%/yr

Latest (2025): $2,082 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…