CashFlowRE
Sign in Sign up
650 Leach St
C- Composite 50.4
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 +17.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • Schools +5.4/10.0
  • Rent growth +4.8/5.0
  • 1% rule +3.7/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$290,000

650 Leach St · Englewood, FL 34223
2 bd · 2.0 ba · 1,154 sqft · SingleFamily public records · 51 Days on market
Built 1978 0.34 ac lot

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

Listing remarks MLS

Fixer upper on a . 32 of a lot in a quiet neighborhood.

Key facts

  • Open floor plan
  • Updated kitchen
  • Oversized lot

Tags

CIRCULAR DRIVEWAYOVERSIZED LOTOPEN FLOOR PLANWOOD LOOK PLANK TILE FLOORINGCROWN MOLDINGUPDATED KITCHEN

Property features AI

Finance

  • Other: Zoning: RSF3; Lot is oversized, paved, in county, near golf course and marina; Lot dimensions approx. 100x150 (about 0.34 acres)
  • Financial info: No lease restrictions; Homestead exempt
  • HOA & community: No association indicated; Pets allowed

Exterior

  • Parking: Attached 1-car garage (approx. 12x24); Garage door opener; Driveway; Circular driveway
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Electricity available and connected; Cable available and connected; Broadband/high-speed internet available; Water connected; Sewer connected
  • Home design: Single family residence; One story; South-facing
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built in public records (living area 1,154 sq ft; building area 1,682 sq ft)
  • Exterior features: Patio; Porch; Rear porch; French doors; Hurricane shutters; Exterior lighting; Mature landscaping with trees

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Solid surface and stone counters; Eat-in kitchen
  • Bedrooms: 2 bedrooms
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Built-in features; Ceiling fans; Crown molding; Eat-in kitchen; Open floorplan; Solid surface counters; Stone counters; Split bedroom layout; Thermostat; Walk-in closets; Window treatments; Blinds; Drapes; Storm windows; Smoke detector(s)
  • Laundry & utility: Washer; Dryer; Laundry area located in 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 2-bed/2.0-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $223 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (13.3% below list).
  • Recommended offer: $251k (13.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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.
  • Zoned schools: Englewood Elementary School (math 65% / reading 66%, grade B+, #500 of 2,144 statewide, top 24%, 587 students, 52% FRL).
  • Market conditions: Rents rising fast (+9.0%/yr); 726 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 $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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $81k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y 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 $116k; list at $290k implies a 151% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $251,337 (13.3% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.87%
Cap rate
7.21%
Cash-on-cash
3.29%
DSCR
1.15
GRM
9.6

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
-6.2%
Equity multiple
0.76×
Total profit
$-19,632
Equity at exit
$43,240
10-year hold
IRR
8.2%
Equity multiple
1.75×
Total profit
$61,180
Equity at exit
$25,074

Cash invested: $81,200 (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
726
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,513 medium interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$121 /mo · $1,454/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$528
Net cashflow
$223

Break-even live

Break-even rent $2,231
Max offer price $290,000
Occupancy floor 86%

Sensitivity live

Price -10% $387 -5% $305 +0% $223 +5% $141 +10% $59
Rent -10% $24 -5% $123 +0% $223 +5% $322 +10% $421
Rate -1.0pp $369 -0.5pp $297 base $223 +0.5pp $148 +1.0pp $71

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
$72,500
Closing costs
$8,700
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 23 events

  1. 2026-06-21
    days on market $290,000 Active 51 DOM
  2. 2026-06-18
    days on market $290,000 Active 48 DOM
  3. 2026-06-17
    days on market $290,000 Active 47 DOM
  4. 2026-06-16
    days on market $290,000 Active 46 DOM
  5. 2026-06-15
    days on market $290,000 Active 45 DOM
  6. 2026-06-13
    days on market $290,000 Active 43 DOM
  7. 2026-06-13
    days on market $290,000 Active 42 DOM
  8. 2026-06-10
    days on market $290,000 Active 40 DOM
  9. 2026-06-09
    days on market $290,000 Active 39 DOM
  10. 2026-06-08
    days on market $290,000 Active 38 DOM
  11. 2026-06-08
    days on market $290,000 Active 37 DOM
  12. 2026-06-05
    days on market $290,000 Active 34 DOM
  13. 2026-06-03
    days on market $290,000 Active 33 DOM
  14. 2026-06-02
    days on market $290,000 Active 32 DOM
  15. 2026-06-01
    days on market $290,000 Active 31 DOM
  16. 2026-05-31
    days on market $290,000 Active 30 DOM
  17. 2026-05-01
    listed $300,000 Active 2001-char remark
  18. 2016-03-11
    soldstatus $115,500 Sold 55-char remark
    Show marketing remark (55 chars)

    Fixer upper on a . 32 of a lot in a quiet neighborhood.

  19. 2016-03-11
    soldstatus $115,500
    Show marketing remark (55 chars)

    Fixer upper on a . 32 of a lot in a quiet neighborhood.

  20. 2016-03-02
    status Pending 55-char remark
    Show marketing remark (55 chars)

    Fixer upper on a . 32 of a lot in a quiet neighborhood.

  21. 2016-02-19
    historical Contingent - Other Contract Contingencies 55-char remark
    Show marketing remark (55 chars)

    Fixer upper on a . 32 of a lot in a quiet neighborhood.

  22. 2016-02-17
    listed $99,500 Active 55-char remark
    Show marketing remark (55 chars)

    Fixer upper on a . 32 of a lot in a quiet neighborhood.

  23. 1983-01-01
    soldstatus $57,000

ⓘ 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
$1,454 · $121/mo
Projected year-2 tax
$2,407 · $201/mo
Expected delta
+$953/yr (+$79/mo · 65.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 30 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
$30,160
− Mortgage interest
−$16,245
− Property taxes
−$1,454
− Insurance
−$1,450
− Repairs & maintenance
−$2,413
− Management
−$2,413
− Depreciation
−$8,436
Taxable loss
−$2,250
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$540
After-tax cash flow
$3,213/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

+408.8% since first listed
8 events — show timeline
  • 2026-05-27 Price Changed $290,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-01 Listed $300,000 Stellar MLS as Distributed by MLS Grid
  • 2016-03-11 Sold (Public Records) $115,500 Public Records
  • 2016-03-11 Sold (MLS) $115,500 Stellar MLS as Distributed by MLS Grid
  • 2016-03-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-02-19 Contingent Stellar MLS as Distributed by MLS Grid
  • 2016-02-17 Listed $99,500 Stellar MLS as Distributed by MLS Grid
  • 1983-01-01 Sold (Public Records) $57,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $1,454 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…