CashFlowRE
Sign in Sign up
221 High Point Dr Unit 221A
B Composite 70.78
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 +27.4/30.0
  • 1% rule +10.0/10.0
  • DSCR +9.6/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Rent growth +4.8/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

221 High Point Dr Unit 221A · Englewood, FL 34223
2 bd · 2.0 ba · 1,261 sqft · Condo public records · 2 Days on market
Built 1980 $741/mo HOA · 24% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to High Point Estates! This spacious villa-style residence offers one of the community's larger floor plans and is ready for its next owner to make it their own. Being sold FULLY FURNISHED, this MOVE-IN-READY home features a desirable split-bedroom layout, providing privacy for both owners and guests. * * * The GENEROUS LIVING ROOM offers plenty of space for entertaining, while THE AIR-CONDITIONED FLORIDA ROOM creates additional year-round living space overlooking the private backyard. Both bedrooms feature WALK-IN CLOSETS, and the home includes a convenient one-car garage with laundry area. Tile flooring is found in the kitchen and dining areas, while the remaining spaces offer

Key facts

  • Split bedroom layout
  • Walk in closets
  • Move in ready

Tags

FULLY FURNISHEDMOVE IN READYSPLIT BEDROOM LAYOUTAIR CONDITIONED FLORIDA ROOMWALK IN CLOSETSLOW MAINTENANCE LIVING

Property features AI

Finance

  • Other: Furnished; Total annual fees listed as $8,892.60
  • Financial info: Lease restrictions apply
  • HOA & community: HOA required (High Point Condominium Association, Inc.); Monthly HOA approximately $741.05 (quarterly fee noted $2,223.15); HOA amenities: clubhouse, pool, recreation facilities, shuffleboard court, cable TV, maintenance, private road; Community features: buyer approval required, community mailbox, deed restrictions, pool; Pets allowed (cats and dogs) with limits; max pet weight 40 lbs

Exterior

  • Parking: Attached garage (1 car) with garage door opener; Driveway parking; Ground-level garage — approx. 23 x 13
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Electricity connected; Cable connected; Water and sewer connected
  • Home design: Residential villa (attached); One story; Faces north; Entry on first floor
  • Construction: Block, concrete and stucco construction; Shingle roof; Slab foundation; Completed condition; Built as part of building/unit 221A
  • Exterior features: Covered front porch; Exterior lighting; Rain gutters; Cleared, landscaped lot; Located on a cul-de-sac; Level, paved lot; Private maintained road

Interior

  • Kitchen: Cooktop; Dishwasher; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; High ceilings; Thermostat; Smoke detector(s)
  • Laundry & utility: Washer hookup; Dryer hookup (electric); Laundry 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 condo listed at $175k.

Deal economics

  • At list price, monthly cash flow is $86 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $175k).
  • Cap rate 9.8% 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); 717 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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).
  • At $3,122/mo this rent would consume 49% of the median local household income ($76k/yr) (locally 290% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 $49k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 19y 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 $111k; list at $175k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 24% of rent.
  • 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 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,000

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.78%
Cap rate
9.81%
Cash-on-cash
12.56%
DSCR
1.56
GRM
4.7

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
-2.8%
Equity multiple
0.89×
Total profit
$-5,595
Equity at exit
$26,093
10-year hold
IRR
14.6%
Equity multiple
2.64×
Total profit
$80,423
Equity at exit
$15,131

Cash invested: $49,000 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
717
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$3,122 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$222 /mo · $2,667/yr
Insurance
$73
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$741
Vacancy / Maint / Mgmt
$656
Net cashflow
$86

Break-even live

Break-even rent $3,013
Max offer price $175,000
Occupancy floor 92%

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
$43,750
Closing costs
$5,250
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1210 S Maryknoll Rd Englewood, FL 2.0 2.0 1063 $2,600 $2.45 21d 1 0.71mi
1575 Loralin Dr Englewood, FL 3.0 2.0 1322 $5,000 $3.78 21d 1 0.82mi
1401 S McCall Rd Unit 301A Englewood, FL 2.0 2.0 1093 $3,300 $3.02 21d 1 0.82mi
1501 Helene Ave Englewood, FL 3.0 2.0 1608 $3,200 $1.99 13d 1 0.85mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 21d 1 0.94mi
1375 Beach Rd #311 Englewood, FL 3.0 2.0 1686 $4,950 $2.94 21d 1 1.16mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 21d 1 1.19mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 21d 1 1.29mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 21d 1 1.29mi

HOA detail condo

Monthly dues
$741 · $8,892/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 3 events

  1. 2026-06-18
    days on market $175,000 Active 2 DOM
  2. 2026-06-16
    remarks 699-char remark
  3. 2026-06-16
    listed $175,000 Active 1 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
$2,667 · $222/mo
Projected year-2 tax
$2,667 · $222/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 7/10 Severe FEMA zone AE · 87% 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
$37,469
− Mortgage interest
−$9,803
− Property taxes
−$2,667
− Insurance
−$5,994
− Repairs & maintenance
−$2,998
− Management
−$2,998
− HOA
−$8,892
− Depreciation
−$5,091
Taxable loss
−$972
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$233
After-tax cash flow
$1,269/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

+354.5% since first listed
6 events — show timeline
  • 2026-06-16 Listed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2008-11-03 Sold (Public Records) $111,000 Public Records
  • 2008-09-18 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2007-09-05 Listed $115,000 Stellar MLS as Distributed by MLS Grid
  • 2002-08-22 Sold (Public Records) $85,000 Public Records
  • 1993-12-23 Sold (Public Records) $38,500 Public Records

Property tax history

+5.6%/yr

Latest (2025): $2,667 · -7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…