CashFlowRE
Sign in Sign up
609 Shamrock Blvd
D Composite 42.31
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).

  • Cash flow +13.5/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • DSCR +4.1/10.0
  • Livability +3.4/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$308,000

609 Shamrock Blvd · Venice Gardens, FL 34293
3 bd · 2.0 ba · 1,439 sqft · SingleFamily public records · 137 Days on market
Built 1965 10,000 sqft lot

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

Listing remarks MLS

Fantastic location and fantastic, recently updated home. Fresh paint, lighting, etc. throughout. Newer fridge installed and newer dishwasher. This 3 bedroom, 2 bathroom home has it all. Lots of windows in living room and kitchen keep things bright and the newly installed shades allow for privacy when you want it. Large living room with a spacious attached dining area. Crown molding accentuates both of this rooms. The dining area is in addition to the eat-in breakfast area in the kitchen. Retro, built-in oven and sold wood cabinets provide awesome character. The home has a very large yard on a corner lot. In the middle of Shamrock so you are close to 41 and to Center Dr. for everything you need = shopping, restaurants, groceries, etc. Only minutes from downtown and the Venice Beach. There is a carport and a full, circular driveway from street to street for lots of parking and easy access and exit. Inside laundry area with supplied washer and dryer. Some of the best features of this home are the beautiful landscaping in the front and back, a fully fenced back yard for pets and family, a large shed in the back for storage, and, most importantly, a fully enclosed (can open the windows) large lanai that stretches the length of the kitchen and dining room, with two sliding door entries from the main house. Tile flooring throughout the home and terrazo flooring in the screened lanai. Short distance to the Venice civic association with Olympic-sized pool and clubhouse for only $165 per year or join the Venice YMCA only minutes away. Near A+ schools and sandy white beaches. This home has everything and is ready for you to make it YOUR HOME. Tell your friends "I live where you vacation!" Easy to show. Don't delay because this one won't last long at this price. NEW ROOF.

Key facts

  • Newer dishwasher
  • Large yard
  • Newer fridge

Tags

RECENTLY UPDATED HOMENEWER FRIDGENEWER DISHWASHERLARGE YARDCORNER LOTFULLY FENCED BACK YARD

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/2.0-bath single-family listed at $308k.

Deal economics

  • At list price, monthly cash flow is $11 ($126/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 $256k (16.8% below list).
  • Recommended offer: $256k (16.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#537 in FL) — 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: Garden Elementary School (math 71% / reading 69%, grade A-, #345 of 2,144 statewide, top 17%, 513 students, 52% FRL); Venice Middle School (math 71% / reading 58%, grade A-, #100 of 571 statewide, top 18%, 761 students, 37% FRL); Venice Senior High School (math 67% / reading 61%, grade B-, #86 of 667 statewide, top 13%, 2,584 students, 31% FRL) — zoned schools at 40% FRL track the district average.
  • Market conditions: Rents flat; 1255 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 34% 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 $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 137 days — a 12% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $22k (7%) 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→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $256,255 (16.8% below list)

Questions for the listing agent

  1. It's been on market 137 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.83%
Cap rate
6.33%
Cash-on-cash
0.15%
DSCR
1.01
GRM
10.0

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
-18.6%
Equity multiple
0.36×
Total profit
$-55,069
Equity at exit
$45,924
10-year hold
IRR
-16.0%
Equity multiple
0.19×
Total profit
$-69,936
Equity at exit
$26,630

Cash invested: $86,240 (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
1255
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,563 medium interval (Pro) →
Mortgage (P&I)
$1,615
Tax from tax record
$270 /mo · $3,245/yr
Insurance
$128
HOA
$0
Vacancy / Maint / Mgmt
$538
Net cashflow
$11

Break-even live

Break-even rent $2,549
Max offer price $308,000
Occupancy floor 95%

Sensitivity live

Price -10% $185 -5% $98 +0% $11 +5% $-77 +10% $-164
Rent -10% $-192 -5% $-91 +0% $11 +5% $112 +10% $213
Rate -1.0pp $166 -0.5pp $89 base $11 +0.5pp $-69 +1.0pp $-150

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
$77,000
Closing costs
$9,240
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 26 events

  1. 2026-06-21
    days on market $308,000 Active 137 DOM
  2. 2026-06-18
    days on market $308,000 Active 134 DOM
  3. 2026-06-17
    days on market $308,000 Active 133 DOM
  4. 2026-06-16
    days on market $308,000 Active 132 DOM
  5. 2026-06-15
    days on market $308,000 Active 131 DOM
  6. 2026-06-13
    days on market $308,000 Active 129 DOM
  7. 2026-06-13
    days on market $308,000 Active 128 DOM
  8. 2026-06-10
    days on market $308,000 Active 126 DOM
  9. 2026-06-09
    days on market $308,000 Active 125 DOM
  10. 2026-06-08
    days on market $308,000 Active 124 DOM
  11. 2026-06-08
    days on market $308,000 Active 123 DOM
  12. 2026-06-05
    days on market $308,000 Active 120 DOM
  13. 2026-06-03
    days on market $308,000 Active 119 DOM
  14. 2026-06-02
    pricedays on market $308,000 Active 118 DOM
  15. 2026-06-01
    days on market $314,500 Active 117 DOM
  16. 2026-05-31
    days on market $314,500 Active 116 DOM
  17. 2026-03-18
    price $314,500 1800-char remark
    Show marketing remark (1800 chars)

    Fantastic location and fantastic, recently updated home. Fresh paint, lighting, etc. throughout. Newer fridge installed and newer dishwasher. This 3 bedroom, 2 bathroom home has it all. Lots of windows in living room and kitchen keep things bright and the newly installed shades allow for privacy when you want it. Large living room with a spacious attached dining area. Crown molding accentuates both of this rooms. The dining area is in addition to the eat-in breakfast area in the kitchen. Retro, built-in oven and sold wood cabinets provide awesome character. The home has a very large yard on a corner lot. In the middle of Shamrock so you are close to 41 and to Center Dr. for everything you need = shopping, restaurants, groceries, etc. Only minutes from downtown and the Venice Beach. There is a carport and a full, circular driveway from street to street for lots of parking and easy access and exit. Inside laundry area with supplied washer and dryer. Some of the best features of this home are the beautiful landscaping in the front and back, a fully fenced back yard for pets and family, a large shed in the back for storage, and, most importantly, a fully enclosed (can open the windows) large lanai that stretches the length of the kitchen and dining room, with two sliding door entries from the main house. Tile flooring throughout the home and terrazo flooring in the screened lanai. Short distance to the Venice civic association with Olympic-sized pool and clubhouse for only $165 per year or join the Venice YMCA only minutes away. Near A+ schools and sandy white beaches. This home has everything and is ready for you to make it YOUR HOME. Tell your friends "I live where you vacation!" Easy to show. Don't delay because this one won't last long at this price. NEW ROOF.

  18. 2026-02-04
    listed $330,000 Active 1800-char remark
    Show marketing remark (1800 chars)

    Fantastic location and fantastic, recently updated home. Fresh paint, lighting, etc. throughout. Newer fridge installed and newer dishwasher. This 3 bedroom, 2 bathroom home has it all. Lots of windows in living room and kitchen keep things bright and the newly installed shades allow for privacy when you want it. Large living room with a spacious attached dining area. Crown molding accentuates both of this rooms. The dining area is in addition to the eat-in breakfast area in the kitchen. Retro, built-in oven and sold wood cabinets provide awesome character. The home has a very large yard on a corner lot. In the middle of Shamrock so you are close to 41 and to Center Dr. for everything you need = shopping, restaurants, groceries, etc. Only minutes from downtown and the Venice Beach. There is a carport and a full, circular driveway from street to street for lots of parking and easy access and exit. Inside laundry area with supplied washer and dryer. Some of the best features of this home are the beautiful landscaping in the front and back, a fully fenced back yard for pets and family, a large shed in the back for storage, and, most importantly, a fully enclosed (can open the windows) large lanai that stretches the length of the kitchen and dining room, with two sliding door entries from the main house. Tile flooring throughout the home and terrazo flooring in the screened lanai. Short distance to the Venice civic association with Olympic-sized pool and clubhouse for only $165 per year or join the Venice YMCA only minutes away. Near A+ schools and sandy white beaches. This home has everything and is ready for you to make it YOUR HOME. Tell your friends "I live where you vacation!" Easy to show. Don't delay because this one won't last long at this price. NEW ROOF.

  19. 2022-07-06
    soldstatus $345,000 Closed 640-char remark
    Show marketing remark (640 chars)

    Step inside this quaint three-bedroom, two bathroom, Florida ranch style home in the desirable Venice Gardens. As you walk throughout the home, take note of the spacious kitchen, beautifully tiled floors, crown molding, updated guest bathroom, deep closets, sliding glass doors, screened in porch with terrazzo flooring, large fenced-in yard, new ac in 2021, updated electric, and re-piped in 2012. Once you move in, you will be minutes away from beautiful historic downtown Venice with fine dining and shopping, sandy white beaches, A-rated schools, the Venice YMCA, and much more. Make this house your home and live the Florida lifestyle!

  20. 2022-05-24
    status Pending 640-char remark
    Show marketing remark (640 chars)

    Step inside this quaint three-bedroom, two bathroom, Florida ranch style home in the desirable Venice Gardens. As you walk throughout the home, take note of the spacious kitchen, beautifully tiled floors, crown molding, updated guest bathroom, deep closets, sliding glass doors, screened in porch with terrazzo flooring, large fenced-in yard, new ac in 2021, updated electric, and re-piped in 2012. Once you move in, you will be minutes away from beautiful historic downtown Venice with fine dining and shopping, sandy white beaches, A-rated schools, the Venice YMCA, and much more. Make this house your home and live the Florida lifestyle!

  21. 2022-05-16
    listed $345,000 Active 640-char remark
    Show marketing remark (640 chars)

    Step inside this quaint three-bedroom, two bathroom, Florida ranch style home in the desirable Venice Gardens. As you walk throughout the home, take note of the spacious kitchen, beautifully tiled floors, crown molding, updated guest bathroom, deep closets, sliding glass doors, screened in porch with terrazzo flooring, large fenced-in yard, new ac in 2021, updated electric, and re-piped in 2012. Once you move in, you will be minutes away from beautiful historic downtown Venice with fine dining and shopping, sandy white beaches, A-rated schools, the Venice YMCA, and much more. Make this house your home and live the Florida lifestyle!

  22. 2009-10-13
    soldstatus $122,000
  23. 2009-10-08
    soldstatus $122,000
  24. 2009-05-25
    listed $129,000
  25. 2000-03-02
    soldstatus $84,000
  26. 1996-06-21
    soldstatus $72,000

ⓘ 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
$3,245 · $270/mo
Projected year-2 tax
$3,245 · $270/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 · 30 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
$30,751
− Mortgage interest
−$17,253
− Property taxes
−$3,245
− Insurance
−$1,540
− Repairs & maintenance
−$2,460
− Management
−$2,460
− Depreciation
−$8,960
Taxable loss
−$5,167
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,240
After-tax cash flow
$1,366/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 — Venice Gardens

Score
68/100
State rank
#537
US rank
#10074

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Venice Gardens, 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

+336.8% since first listed
10 events — show timeline
  • 2026-03-18 Price Changed $314,500 Stellar MLS as Distributed by MLS Grid
  • 2026-02-04 Listed $330,000 Stellar MLS as Distributed by MLS Grid
  • 2022-07-06 Sold (MLS) $345,000 Stellar MLS as Distributed by MLS Grid
  • 2022-05-24 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-05-16 Listed $345,000 Stellar MLS as Distributed by MLS Grid
  • 2009-10-13 Sold (Public Records) $122,000 Public Records
  • 2009-10-08 Sold (MLS) $122,000 Stellar MLS as Distributed by MLS Grid
  • 2009-05-25 Listed $129,000 Stellar MLS as Distributed by MLS Grid
  • 2000-03-02 Sold (Public Records) $84,000 Public Records
  • 1996-06-21 Sold (Public Records) $72,000 Public Records

Property tax history

+8.6%/yr

Latest (2025): $3,245 · -7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…