CashFlowRE
Sign in Sign up
609 50th Ave W
B Composite 73.63
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
  • ARV discount +11.7/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.4/10.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.1/5.0
  • Appreciation +0.0/10.0

$56,900

609 50th Ave W · South Bradenton, FL 34207
2 bd · 1.0 ba · 430 sqft · Manufactured public records · 23 Days on market
Built 1958 2,360 sqft lot Est $63k · 9% under $135/mo HOA · 10% of rent

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

Listing remarks

55+ FAIR LANE ACRES - YOU OWN THE LOT! No lot rent. $135 a month HOA includes water, community pool, activities, and more! Welcome to easy Florida living in this charming 2 bedroom home located in a desirable 55 plus community where you own your land and enjoy a low HOA of just $135 a month with no lot rent. This single wide home offers extra living space with an enclosed Florida room, perfect for relaxing or entertaining year round. A covered carport provides convenient parking and additional shade, while the spacious backyard offers plenty of room to garden, unwind, or enjoy the outdoors. Inside, you will find a newly updated bathroom and a fresh coat of paint throughout, giving the home

Key facts

  • Sparkling clean pool
  • Active clubhouse
  • Spacious backyard

Tags

ENCLOSED FLORIDA ROOMCOVERED CARPORTSPACIOUS BACKYARDNEWLY UPDATED BATHROOMACTIVE CLUBHOUSESPARKLING CLEAN POOL

Property features AI

Finance

  • Other: Lease restrictions apply; Furnished; Third-party listing
  • Financial info: Total monthly fees $135; Total annual fees $1,620
  • HOA & community: Monthly HOA fee of $135; Association approval required; Association amenities: clubhouse, pool, recreation facilities, laundry, pickleball courts, shuffleboard courts, playground; Buyer approval required; Senior community; Pets allowed; Association fee includes pool, recreational facilities, sewer, and water

Exterior

  • Parking: Carport with 1 space
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Mobile home (single wide); Multi/split levels; Faces north; Fixer condition; Homesteaded
  • Construction: Metal frame construction; Metal siding; Metal roof; Crawlspace foundation; Built on a 0.05 acre lot
  • Exterior features: Exterior lighting; Chain link fencing; Asphalt road access

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Linoleum; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ductless heating; Wall/window cooling units
  • Interior features: Window treatments; Ceiling fans
  • Laundry & utility: Washer hookup; Dryer; Electric dryer hookup; Laundry located outside

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/1.0-bath manufactured listed at $57k.

Deal economics

  • At list price, monthly cash flow is $127 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $57k).
  • Recommended offer: $56k (1.5% below list) — sets the bar for market timing.
  • Cap rate 18.0% vs local median 4.0% in South Bradenton — 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 77/100 on livability (#195 in FL, #3,092 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, crime D+, commute F.
  • Manatee (suburban): math 54% / reading 50% proficiency, ranked #26 of 73 in FL (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents falling (-5.5%/yr); 362 active listings in the ZIP; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($45k/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 $393 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Manatee County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $57k implies a 184% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $56,046 (1.5% below list)

Questions for the listing agent

  1. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Crime grade is D 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?
  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
2.30%
Cap rate
17.97%
Cash-on-cash
41.70%
DSCR
2.86
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$62,780
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
704 49th Ave W 0.08mi 1/1.0 (-1) 410 (-5%) 5mo $59,900 $146 79
1109 49th Avenue Dr W 0.30mi 1/1.0 (-1) 427 (-1%) 2mo $70,900 $166 78
1017 51st Avenue Dr W 0.32mi 1/1.0 (-1) 440 (+2%) 5mo $70,000 $159 72
618 51st Ave W 0.15mi 2/1.5 470 (+9%) 6mo $66,000 $140 71
1107 49th Ave W 0.30mi 2/1.0 450 (+5%) 10mo $55,000 $122 70
611 51st Avenue Plz W 0.19mi 2/1.0 460 (+7%) 14mo $65,000 $141 68

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-8.4%
Equity multiple
0.71×
Total profit
$-4,628
Equity at exit
$8,484
10-year hold
IRR
-10.2%
Equity multiple
0.56×
Total profit
$-7,080
Equity at exit
$4,920

Cash invested: $15,932 (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 34207

Rents YoY
-5.5%
Active inventory
362
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,310 medium interval (Pro) →
Mortgage (P&I)
$298
Tax from tax record
$24 /mo · $292/yr
Insurance
$24
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$135
Vacancy / Maint / Mgmt
$275
Net cashflow
$127

Break-even live

Break-even rent $1,149
Max offer price $56,900
Occupancy floor 85%

Sensitivity live

Price -10% $159 -5% $143 +0% $127 +5% $111 +10% $95
Rent -10% $24 -5% $75 +0% $127 +5% $179 +10% $231
Rate -1.0pp $156 -0.5pp $142 base $127 +0.5pp $112 +1.0pp $97

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
$14,225
Closing costs
$1,707
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
$135 · $1,620/yr
Likely covers
waterpool

Listing history 15 events

  1. 2026-06-22
    days on market $56,900 Active 23 DOM
  2. 2026-06-18
    days on market $56,900 Active 20 DOM
  3. 2026-06-17
    days on market $56,900 Active 19 DOM
  4. 2026-06-16
    days on market $56,900 Active 18 DOM
  5. 2026-06-15
    days on market $56,900 Active 17 DOM
  6. 2026-06-13
    days on market $56,900 Active 15 DOM
  7. 2026-06-13
    days on market $56,900 Active 14 DOM
  8. 2026-06-10
    pricedays on market $56,900 Active 12 DOM
  9. 2026-06-09
    days on market $61,900 Active 11 DOM
  10. 2026-06-08
    days on market $61,900 Active 10 DOM
  11. 2026-06-07
    days on market $61,900 Active 9 DOM
  12. 2026-06-03
    days on market $61,900 Active 5 DOM
  13. 2026-06-02
    days on market $61,900 Active 4 DOM
  14. 2026-06-01
    days on market $61,900 Active 3 DOM
  15. 2026-05-31
    days on market $61,900 Active 2 DOM

ⓘ 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
$292 · $24/mo
Projected year-2 tax
$472 · $39/mo
Expected delta
+$180/yr (+$15/mo · 61.7%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone AE · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥107°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 · 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
$15,723
− Mortgage interest
−$3,187
− Property taxes
−$292
− Insurance
−$5,403
− Repairs & maintenance
−$1,258
− Management
−$1,258
− HOA
−$1,620
− Depreciation
−$1,655
Taxable income
$1,050
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$252
After-tax cash flow
$1,273/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
Manatee
NCES district ID
1201230
Math proficiency
54% ▼ -6.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$49,607
Composite
44.43/100
National rank
#2806
State rank
#26 of 73 in FL

Livability — South Bradenton

Score
77/100
State rank
#195
US rank
#3092

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Bradenton, FL
County
Manatee County · 416,364 people
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
34,081
Household income
$45,010
Rent vs Own
38.8% rent · 61.2% own
Severe rent burden
1474.0

Population outlook (Manatee County) Hauer SSP2

Today (2025)
447,342 people
By 2030
488,911 · +9.3%
By 2040
567,934 · +27.0%
By 2050
637,995 · +42.6%
By 2075
781,970 · +74.8%
By 2100
848,272 · +89.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 58% Hispanic / Latino 29% Two or more races 13% Black 7%
Hispanic origin (detail)
Mexican 12% Puerto Rican 4% Cuban 3% Dominican 1%
Common ancestry
Lithuanian 3% Romanian 2% Slovak 2%
Foreign-born
16% · Canada, Jamaica
Languages at home
74% English-only · Spanish 22% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Manatee

2024 margin
Strong R (+23.5) · D 37.9% · R 61.4%
2008→2024 swing
-16.5pp toward R · 2008: -7.0pp · 2024: -23.5pp
All cycles
2024: R+23.5 2020: R+16.1 2016: R+17.1 2012: R+12.5 2008: R+7.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -305.32%
Current HPI
369.9899
Rent YoY
▼ -5.50%
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

+169.1% since first listed
6 events — show timeline
  • 2026-05-29 Listed $61,900 Stellar MLS as Distributed by MLS Grid
  • 2023-09-01 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2023-06-12 Price Changed $87,000 Stellar MLS as Distributed by MLS Grid
  • 2023-05-24 Listed $90,000 Stellar MLS as Distributed by MLS Grid
  • 1996-12-12 Sold (Public Records) $20,000 Public Records
  • 1990-09-21 Sold (Public Records) $23,000 Public Records

Property tax history

-2.0%/yr

Latest (2025): $292 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…