CashFlowRE
Sign in Sign up
2981 Crane Ave
D Composite 41.03
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).

  • ARV discount +14.1/15.0
  • Cash flow +8.0/30.0
  • Schools +5.4/10.0
  • Livability +3.8/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +2.1/10.0
  • Appreciation +0.0/10.0

$299,900

2981 Crane Ave · North Port, FL 34286
3 bd · 2.5 ba · 1,440 sqft · SingleFamily public records · 133 Days on market
Built 1981 0.47 ac lot $208/sqft · 15% below area Est $352k · 15% under

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

Listing remarks MLS

This recently renovated 3-bedroom, 2.5-bath pool home pairs modern finishes with the space and charm of an established neighborhood. Inside, a spacious living and dining area is finished in soft neutral tones, tall baseboards, and durable laminate flooring that continues through the bedrooms for a cohesive, refined look. The upgraded kitchen is designed for both everyday living and entertaining, featuring bright shaker cabinetry, granite countertops, stainless steel appliances, a classic subway-tile backsplash, and open shelving that frames the window and fills the space with natural light. The private primary suite offers a generous bedroom, double closets, and a stylish en-suite bath with a fully tiled walk-in shower and striking matte fixtures. Two additional bedrooms share an updated hall bath, and a convenient half bath adds flexibility for guests. Step outside to the oversized screened pool enclosure and expansive backyard—ideal for relaxing, grilling, and enjoying Florida living year-round. This home features 2-car attached garage plus a 1-car detached garage—ideal for a workshop or potential conversion into a guest suite.

Key facts

  • Upgraded kitchen
  • Expansive backyard
  • Renovated pool home

Tags

RENOVATED POOL HOMEUPGRADED KITCHENPRIVATE PRIMARY SUITEEXPANSIVE BACKYARD2-CAR ATTACHED GARAGE1-CAR DETACHED GARAGE

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/2.5-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-306 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $246k (18.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $223k (25.8% below list).
  • Recommended offer: $223k (25.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 3.8% 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.
  • Zoned schools: Cranberry Elementary School (math 69% / reading 68%, grade B+, #409 of 2,144 statewide, top 20%, 785 students, 68% FRL); Heron Creek Middle School (math 54% / reading 52%, grade C+, #209 of 571 statewide, top 37%, 902 students, 72% FRL); North Port High School (math 44% / reading 57%, grade D+, #171 of 667 statewide, top 26%, 2,562 students, 54% FRL) — zoned schools average 64% FRL vs 42% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.1%/yr); 852 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($81k/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 $9k 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 133 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y ago; this cycle's ask has dropped $29k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $248k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $222,646 (25.8% 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 133 days. Have you received any prior offers? Is the seller open to a 26% 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
0.74%
Cap rate
5.07%
Cash-on-cash
-4.37%
DSCR
0.81
GRM
11.2

CMA / ARV

ARV (median comp)
$351,870
List price
$299,900
Delta
-14.77%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
141 Camillia Ln 0.70mi 3/2.0 1,469 (+2%) 7mo $311,000 $212 56
15102 Keene Ave 0.60mi 3/2.0 1,469 (+2%) 14mo $313,000 $213 56
133 Camillia Ln 0.69mi 3/2.0 1,285 (-11%) 12mo $276,000 $215 38
15009 Dania Ave 0.54mi 2/2.0 (-1) 1,232 (-14%) 21mo $242,000 $196 26

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.12% rent growth · sell at horizon

5-year hold
IRR
-25.8%
Equity multiple
0.14×
Total profit
$-72,160
Equity at exit
$44,716
10-year hold
IRR
-29.5%
Equity multiple
-0.24×
Total profit
$-104,110
Equity at exit
$25,930

Cash invested: $83,972 (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 34286

Home prices YoY
-9.5%
Rents YoY
1.1%
Active inventory
852
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$2,226 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$367 /mo · $4,401/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$468
Net cashflow
$-306

Break-even live

Break-even rent $2,613
Max offer price $245,932
Occupancy floor

Sensitivity live

Price -10% $-136 -5% $-221 +0% $-306 +5% $-390 +10% $-475
Rent -10% $-481 -5% $-393 +0% $-306 +5% $-218 +10% $-130
Rate -1.0pp $-154 -0.5pp $-229 base $-306 +0.5pp $-383 +1.0pp $-462

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
$74,975
Closing costs
$8,997
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.

Rent comps 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
96 Westview Pl Port Charlotte, FL 1.0–3.0 1.0–2.0 1120 $2,303 $2.06 15d 38 0.40mi
14500 Ransom Ave Port Charlotte, FL 2.0 2.0 1208 $1,976 $1.64 23d 1 0.66mi
232 Bamboo Dr Unit A Port Charlotte, FL 3.0 2.0 1018 $1,395 $1.37 15d 1 0.80mi
312 Bamboo Dr Port Charlotte, FL 3.0 2.0 1200 $2,300 $1.92 23d 1 0.94mi
358 Bamboo Dr Port Charlotte, FL 2.0 2.0 1052 $1,399 $1.33 23d 1 1.03mi
385 Bowman Ter Unit 387 Port Charlotte, FL 3.0 2.0 1200 $1,900 $1.58 23d 1 1.06mi
14134 Packard Ave Port Charlotte, FL 4.0 2.0 1833 $2,095 $1.14 15d 1 1.07mi
15476 Chamberlain Blvd Port Charlotte, FL 3.0 2.0 1521 $2,159 $1.42 15d 1 1.41mi

Listing history 32 events

  1. 2026-06-21
    days on market $299,900 Active 133 DOM
  2. 2026-06-18
    days on market $299,900 Active 130 DOM
  3. 2026-06-17
    days on market $299,900 Active 129 DOM
  4. 2026-06-16
    days on market $299,900 Active 128 DOM
  5. 2026-06-15
    days on market $299,900 Active 127 DOM
  6. 2026-06-13
    days on market $299,900 Active 125 DOM
  7. 2026-06-13
    days on market $299,900 Active 124 DOM
  8. 2026-06-10
    days on market $299,900 Active 122 DOM
  9. 2026-06-09
    days on market $299,900 Active 121 DOM
  10. 2026-06-08
    days on market $299,900 Active 120 DOM
  11. 2026-06-08
    days on market $299,900 Active 119 DOM
  12. 2026-06-05
    days on market $299,900 Active 116 DOM
  13. 2026-06-03
    days on market $299,900 Active 115 DOM
  14. 2026-06-02
    days on market $299,900 Active 114 DOM
  15. 2026-06-01
    days on market $299,900 Active 113 DOM
  16. 2026-05-31
    days on market $299,900 Active 112 DOM
  17. 2026-05-18
    price $299,900 1159-char remark
    Show marketing remark (1159 chars)

    This recently renovated 3-bedroom, 2.5-bath pool home pairs modern finishes with the space and charm of an established neighborhood. Inside, a spacious living and dining area is finished in soft neutral tones, tall baseboards, and durable laminate flooring that continues through the bedrooms for a cohesive, refined look. The upgraded kitchen is designed for both everyday living and entertaining, featuring bright shaker cabinetry, granite countertops, stainless steel appliances, a classic subway-tile backsplash, and open shelving that frames the window and fills the space with natural light. The private primary suite offers a generous bedroom, double closets, and a stylish en-suite bath with a fully tiled walk-in shower and striking matte fixtures. Two additional bedrooms share an updated hall bath, and a convenient half bath adds flexibility for guests. Step outside to the oversized screened pool enclosure and expansive backyard—ideal for relaxing, grilling, and enjoying Florida living year-round. This home features 2-car attached garage plus a 1-car detached garage—ideal for a workshop or potential conversion into a guest suite.

  18. 2026-04-16
    price $309,900 1159-char remark
    Show marketing remark (1159 chars)

    This recently renovated 3-bedroom, 2.5-bath pool home pairs modern finishes with the space and charm of an established neighborhood. Inside, a spacious living and dining area is finished in soft neutral tones, tall baseboards, and durable laminate flooring that continues through the bedrooms for a cohesive, refined look. The upgraded kitchen is designed for both everyday living and entertaining, featuring bright shaker cabinetry, granite countertops, stainless steel appliances, a classic subway-tile backsplash, and open shelving that frames the window and fills the space with natural light. The private primary suite offers a generous bedroom, double closets, and a stylish en-suite bath with a fully tiled walk-in shower and striking matte fixtures. Two additional bedrooms share an updated hall bath, and a convenient half bath adds flexibility for guests. Step outside to the oversized screened pool enclosure and expansive backyard—ideal for relaxing, grilling, and enjoying Florida living year-round. This home features 2-car attached garage plus a 1-car detached garage—ideal for a workshop or potential conversion into a guest suite.

  19. 2026-03-08
    price $318,900 1159-char remark
    Show marketing remark (1159 chars)

    This recently renovated 3-bedroom, 2.5-bath pool home pairs modern finishes with the space and charm of an established neighborhood. Inside, a spacious living and dining area is finished in soft neutral tones, tall baseboards, and durable laminate flooring that continues through the bedrooms for a cohesive, refined look. The upgraded kitchen is designed for both everyday living and entertaining, featuring bright shaker cabinetry, granite countertops, stainless steel appliances, a classic subway-tile backsplash, and open shelving that frames the window and fills the space with natural light. The private primary suite offers a generous bedroom, double closets, and a stylish en-suite bath with a fully tiled walk-in shower and striking matte fixtures. Two additional bedrooms share an updated hall bath, and a convenient half bath adds flexibility for guests. Step outside to the oversized screened pool enclosure and expansive backyard—ideal for relaxing, grilling, and enjoying Florida living year-round. This home features 2-car attached garage plus a 1-car detached garage—ideal for a workshop or potential conversion into a guest suite.

  20. 2026-02-08
    listed $329,000 Active 1159-char remark
    Show marketing remark (1159 chars)

    This recently renovated 3-bedroom, 2.5-bath pool home pairs modern finishes with the space and charm of an established neighborhood. Inside, a spacious living and dining area is finished in soft neutral tones, tall baseboards, and durable laminate flooring that continues through the bedrooms for a cohesive, refined look. The upgraded kitchen is designed for both everyday living and entertaining, featuring bright shaker cabinetry, granite countertops, stainless steel appliances, a classic subway-tile backsplash, and open shelving that frames the window and fills the space with natural light. The private primary suite offers a generous bedroom, double closets, and a stylish en-suite bath with a fully tiled walk-in shower and striking matte fixtures. Two additional bedrooms share an updated hall bath, and a convenient half bath adds flexibility for guests. Step outside to the oversized screened pool enclosure and expansive backyard—ideal for relaxing, grilling, and enjoying Florida living year-round. This home features 2-car attached garage plus a 1-car detached garage—ideal for a workshop or potential conversion into a guest suite.

  21. 2024-09-09
    historical
  22. 2024-08-15
    price $387,000
  23. 2024-04-19
    listed $389,900 Active
  24. 2023-09-27
    soldstatus $248,000
  25. 2011-03-22
    soldstatus $72,900
  26. 2010-11-15
    listed $79,900
  27. 2006-11-02
    soldstatus $259,900
  28. 2006-09-13
    soldstatus $259,900
  29. 2006-06-27
    listed $259,900
  30. 1999-11-03
    soldstatus $86,500
  31. 1992-10-05
    soldstatus $73,000
  32. 1992-05-04
    soldstatus $65,300

ⓘ 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
$4,401 · $367/mo
Projected year-2 tax
$4,401 · $367/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 5/10 Major FEMA zone X (unshaded) · 26% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥108°F today · 23 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 · 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
$26,718
− Mortgage interest
−$16,799
− Property taxes
−$4,401
− Insurance
−$1,500
− Repairs & maintenance
−$2,137
− Management
−$2,137
− Depreciation
−$8,724
Taxable loss
−$8,981
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,155
After-tax cash flow
$-1,511/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)
22,534
Household income
$80,553
Rent vs Own
20.6% rent · 79.4% own
Severe rent burden
545.0

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 10% Two or more races 8% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 2%
Common ancestry
Romanian 7% Lithuanian 4% Subsaharan African 2%
Foreign-born
9% · Canada
Languages at home
86% English-only · Spanish 7% Russian/Polish/Slavic 4% 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
▼ -31.36%
Current HPI
297.3707
Rent YoY
▲ 1.12%
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

+359.3% since first listed
16 events — show timeline
  • 2026-05-18 Price Changed $299,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Price Changed $309,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-08 Price Changed $318,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-08 Listed $329,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-09 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-08-15 Price Changed $387,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-19 Listed $389,900 Stellar MLS as Distributed by MLS Grid
  • 2023-09-27 Sold (Public Records) $248,000 Public Records
  • 2011-03-22 Sold (MLS) $72,900 Stellar MLS as Distributed by MLS Grid
  • 2010-11-15 Listed $79,900 Stellar MLS as Distributed by MLS Grid
  • 2006-11-02 Sold (Public Records) $259,900 Public Records
  • 2006-09-13 Sold (MLS) $259,900 Stellar MLS as Distributed by MLS Grid
  • 2006-06-27 Listed $259,900 Stellar MLS as Distributed by MLS Grid
  • 1999-11-03 Sold (Public Records) $86,500 Public Records
  • 1992-10-05 Sold (Public Records) $73,000 Public Records
  • 1992-05-04 Sold (Public Records) $65,300 Public Records

Property tax history

+8.2%/yr

Latest (2025): $4,401 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…