CashFlowRE
Sign in Sign up
495 Burke Rd
C Composite 59.63
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 +24.3/30.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Schools +5.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

495 Burke Rd · South Venice, FL 34293
4 bd · 2.0 ba · 2,108 sqft · SingleFamily public records · 29 Days on market
Built 1990 0.28 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Short Sale. Opportunity awaits in South Venice for buyers, renovators, or investors willing to bring vision and TLC. Tax records reflect 4 bedrooms, and the home also offers an additional first-floor bedroom with private entrance, plus another separate-entry room with water hookup that may work well as an office, studio, craft room, hobby space, or flexible-use area. The floor plan includes both a living room and a generous family room, with a covered screened lanai extending the living space outdoors. The oversized yard adds further flexibility and potential. Conveniently located near beaches, shopping, dining, Shamrock Park and Nature Center, and the Venetian Waterway Park/Legacy Trail co

Key facts

  • Oversized yard
  • Water hookup
  • Private entrance

Tags

FIRST FLOOR BEDROOMPRIVATE ENTRANCESEPARATE ENTRY ROOMWATER HOOKUPCOVERED SCREENED LANAIOVERSIZED YARD

Property features AI

Finance

  • Other: Zoning: RSF3
  • Financial info: Lease restrictions apply
  • HOA & community: No HOA

Exterior

  • Utilities: Well water; Septic tank; Public utilities available
  • Home design: Single family residence; Residential property; Two stories; Faces northwest; Entry on main level
  • Construction: Frame construction with wood siding; Metal roof; Slab foundation; Built as a multi-level home
  • Exterior features: Covered front porch; Screened porch; Private mailbox; Shed(s), storage and workshop on property; Paved road access; Oversized lot; Located in county

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Ceramic tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Inside laundry room

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/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $505 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $246k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#549 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living A-; Watch: schools F, 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 flat; 1247 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 37% of the median local income ($90k/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 $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 29 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y ago; this cycle's ask has dropped $50k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $246,250 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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.
  4. 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.
  5. 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
8.72%
Cash-on-cash
8.66%
DSCR
1.39
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.7% rent growth · sell at horizon

5-year hold
IRR
-5.7%
Equity multiple
0.79×
Total profit
$-14,552
Equity at exit
$37,276
10-year hold
IRR
1.0%
Equity multiple
1.06×
Total profit
$4,357
Equity at exit
$21,615

Cash invested: $70,000 (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 34293

Rents YoY
0.7%
Active inventory
1247
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,759 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$259 /mo · $3,110/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$579
Net cashflow
$505

Break-even live

Break-even rent $2,119
Max offer price $250,000
Occupancy floor 77%

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
$62,500
Closing costs
$7,500
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 17 events

  1. 2026-06-10
    days on market $250,000 Active 29 DOM
  2. 2026-06-09
    days on market $250,000 Active 28 DOM
  3. 2026-06-08
    days on market $250,000 Active 27 DOM
  4. 2026-06-08
    days on market $250,000 Active 26 DOM
  5. 2026-06-05
    pricestatus $250,000 Active 23 DOM
  6. 2026-05-15
    status Pending
  7. 2026-04-22
    listed $299,900 Active
  8. 2026-03-05
    status Pending
  9. 2026-03-04
    historical
  10. 2026-02-12
    price $325,000
  11. 2025-12-12
    listed $350,000 Active
  12. 2019-08-14
    soldstatus $241,000
  13. 2008-07-22
    historical
  14. 2007-11-30
    listed $230,000
  15. 2005-02-02
    soldstatus $230,000
  16. 2003-12-04
    soldstatus $173,500
  17. 1994-07-26
    soldstatus $92,500

ⓘ 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
$3,110 · $259/mo
Projected year-2 tax
$3,110 · $259/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 3/10 Moderate FEMA zone X (unshaded) · 9% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 28 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
$33,111
− Mortgage interest
−$14,004
− Property taxes
−$3,110
− Insurance
−$1,250
− Repairs & maintenance
−$2,649
− Management
−$2,649
− Depreciation
−$7,273
Taxable income
$2,177
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$522
After-tax cash flow
$5,543/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 — South Venice

Score
67/100
State rank
#549
US rank
#10377

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Venice, FL
County
Sarasota County · 448,376 people
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
50,278
Household income
$90,038
Rent vs Own
11.3% rent · 88.7% own
Severe rent burden
548.0

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 (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 7% Lithuanian 4% Slovak 3%
Foreign-born
9% · Canada, China, Dominican Republic
Languages at home
90% English-only · Spanish 3% Russian/Polish/Slavic 2% 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
▼ -355.64%
Current HPI
270.5242
Rent YoY
▲ 0.70%
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

+224.2% since first listed
12 events — show timeline
  • 2026-05-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-22 Listed $299,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-02-12 Price Changed $325,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-12 Listed $350,000 Stellar MLS as Distributed by MLS Grid
  • 2019-08-14 Sold (Public Records) $241,000 Public Records
  • 2008-07-22 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2007-11-30 Listed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2005-02-02 Sold (Public Records) $230,000 Public Records
  • 2003-12-04 Sold (Public Records) $173,500 Public Records
  • 1994-07-26 Sold (Public Records) $92,500 Public Records

Property tax history

+3.1%/yr

Latest (2025): $3,110 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…