CashFlowRE
Sign in Sign up
1110 49th Avenue Ter W
B- Composite 66.29
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +4.4/15.0
  • 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

$68,900

1110 49th Avenue Ter W · South Bradenton, FL 34207
2 bd · 1.0 ba · 528 sqft · Manufactured public records · 176 Days on market
Built 1963 2,361 sqft lot Est $64k · 7% over $135/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

* * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * PRICE REDUCED * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * * LAND OWNED * * * * * * * FULLY FURNISHED * * * * * * * * DUES ARE VERY LOW AT $135 P/MONTH * * * * * * 55 PLUS COMMUNITY * * * * * * * * THIS 2 BED 1 BATH MOBILE IS IDEAL FOR FULL OR PART TIMERS NOTHING TO BRING BUT YOUR TOOTHBRUSH GIANT 3 CAR CARPORT WITH A STORAGE OR WORKSHOP AT THE END OF CARPORT SCREENED IN LANAI IS ON THE EAST SID

Key facts

  • Giant carport
  • Fully furnished
  • Quiet area

Tags

FULLY FURNISHEDGIANT CARPORTSCREENED IN LANAIQUIET AREA

Property features AI

Finance

  • Financial info: Total annual HOA fees approximately $1,620; Lease restrictions apply
  • HOA & community: Has HOA with monthly fee of $135; HOA fee includes pool, recreational facilities, water and sewer; Association amenities include clubhouse, pickleball courts and shuffleboard courts; Association approval required; Senior community; Pets allowed

Exterior

  • Parking: Carport with space for 3 vehicles
  • Utilities: Public water; Public sewer; Electricity connected; Cable available; Phone available; Sewer connected; Water connected
  • Home design: Single-wide mobile home; One story; North-facing
  • Construction: Vinyl siding; Roof over; Crawlspace foundation; Built area about 528 square feet
  • Exterior features: Asphalt road access; Lot dimensions approximately 40 x 59; Lot roughly 0.05 acre (under 1/4 acre)

Interior

  • Kitchen: Microwave; Refrigerator; Exhaust fan; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Linoleum
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating; No central air
  • Interior features: Ceiling fans; Open living room/dining room layout
  • Laundry & utility: Washer hookup; Dryer hookup; Washer and dryer included

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 $69k.

Deal economics

  • At list price, monthly cash flow is $466 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.4% vs local median 4.1% 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); 361 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $476 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 176 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $35k; list at $69k implies a 97% 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→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $60,632 (12.0% below list)

Questions for the listing agent

  1. It's been on market 176 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.93%
Cap rate
14.40%
Cash-on-cash
28.96%
DSCR
2.29
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$64,416
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
709 49th Avenue Dr W 0.24mi 1/1.0 (-1) 528 (0%) 2mo $30,000 $57 82
5022 9th St W 0.16mi 1/1.0 (-1) 576 (+9%) 2mo $85,000 $148 71
619 52nd Ave W 0.37mi 2/2.0 550 (+4%) 4mo $60,000 $109 68
1107 49th Ave W 0.08mi 2/1.0 450 (-15%) 10mo $55,000 $122 64
618 51st Ave W 0.31mi 2/1.5 470 (-11%) 6mo $66,000 $140 61
108 51st Avenue Ter W 0.66mi 1/1.0 (-1) 520 (-2%) 8mo $57,000 $110 55
611 51st Avenue Plz W 0.35mi 2/1.0 460 (-13%) 14mo $65,000 $141 51

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
19.5%
Equity multiple
1.76×
Total profit
$14,679
Equity at exit
$10,273
10-year hold
IRR
25.4%
Equity multiple
2.88×
Total profit
$36,263
Equity at exit
$5,957

Cash invested: $19,292 (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
361
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,329 high interval (Pro) →
Mortgage (P&I)
$361
Tax from tax record
$59 /mo · $712/yr
Insurance
$29
HOA
$135
Vacancy / Maint / Mgmt
$279
Net cashflow
$466

Break-even live

Break-even rent $740
Max offer price $68,900
Occupancy floor 60%

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
$17,225
Closing costs
$2,067
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
915 50th Avenue Plz W Bradenton, FL 2.0 1.0 700 $1,200 $1.71 23d 1 0.11mi
707 50th Ave W Bradenton, FL 2.0 1.0 730 $1,150 $1.58 23d 1 0.22mi
304 47th Avenue Dr W #112 Bradenton, FL 1.0 1.0 725 $1,200 $1.66 23d 1 0.44mi
4507 3rd Street Cir W #280 Bradenton, FL 1.0 1.0 660 $1,300 $1.97 16d 1 0.58mi
205 52nd Avenue Dr W Bradenton, FL 1.0 1.0 528 $1,200 $2.27 23d 1 0.61mi
5001 22nd St W Unit B Bradenton, FL 2.0 1.0 729 $1,700 $2.33 16d 1 0.66mi
4903 2nd B St E Bradenton, FL 2.0 2.0 624 $2,400 $3.85 23d 1 0.71mi
110 52nd Avenue Ter E Bradenton, FL 2.0 1.5 684 $1,450 $2.12 23d 1 0.79mi
5531 16th St W Unit 5537 Bradenton, FL 2.0 1.0 750 $1,650 $2.20 3d 1 0.83mi
4515 26th St W Bradenton, FL 1.0–2.0 1.0–2.0 806 $1,510 $1.87 1d 14 0.86mi
4705 27th St W Unit A Bradenton, FL 2.0 1.0 750 $1,325 $1.77 2d 1 0.97mi
1308 36th Ave W Bradenton, FL 1.0 1.0 715 $1,199 $1.68 23d 1 1.02mi
5310 26th St W Bradenton, FL 1.0–2.0 1.0 789 $1,450 $1.84 3d 4 1.03mi
5310 26th St W Bradenton, FL 1.0–2.0 1.0 789 $1,450 $1.84 11d 5 1.03mi
5310 26th St W Bradenton, FL 1.0–2.0 1.0 789 $1,550 $1.96 19d 5 1.03mi
2835 50th Ave W Bradenton, FL 1.0–2.0 1.0–2.0 850 $1,610 $1.89 3d 16 1.03mi
2803 52nd Avenue Dr W Unit 2803 Bradenton, FL 2.0 1.0 750 $1,599 $2.13 23d 1 1.08mi
3506 14th St W Bradenton, FL 3.0 1.0–2.0 874 $1,725 $1.97 23d 5 1.15mi
5400 26th St W Bradenton, FL 1.0–2.0 1.0–2.0 902 $1,651 $1.83 23d 1 1.17mi
5908 17th St W Unit C36 Bradenton, FL 1.0 1.0 576 $950 $1.65 16d 1 1.26mi
350 34th Avenue Dr E Bradenton, FL 1.0–3.0 1.0–2.0 893 $1,335 $1.49 1d 6 1.27mi
1807 Restful Dr Unit N4 Bradenton, FL 2.0 1.0 733 $1,150 $1.57 3d 1 1.27mi
1859 Restful Dr Unit L26 Bradenton, FL 1.0 1.0 576 $1,150 $2.00 23d 1 1.29mi
1875 Sunny Dr Unit G32 Bradenton, FL 1.0 1.0 576 $1,100 $1.91 23d 1 1.29mi
5888 17th St W Unit C23 Bradenton, FL 1.0 1.0 576 $1,100 $1.91 23d 1 1.30mi
1874 Sunny Dr Unit F32 Bradenton, FL 2.0 1.0 744 $950 $1.28 23d 1 1.31mi
1566 Pleasant Rd Unit J24 Bradenton, FL 2.0 1.0 733 $1,150 $1.57 23d 1 1.32mi
5858 Welcome Rd Unit J23 Bradenton, FL 2.0 1.0 744 $1,150 $1.55 3d 1 1.32mi
1825 Flamingo Blvd Unit O26 Bradenton, FL 1.0 1.0 576 $1,000 $1.74 23d 1 1.35mi
1839 Sunny Dr Unit E36 Bradenton, FL 1.0 1.0 576 $1,350 $2.34 23d 1 1.35mi
5955 Palm Ln Unit A33 Bradenton, FL 2.0 1.0 744 $1,150 $1.55 14d 1 1.36mi
2028 Canal Dr Unit M26 Bradenton, FL 1.0 1.0 576 $1,050 $1.82 10d 1 1.36mi
2547 60th Ave W Unit L-36 Bradenton, FL 1.0 1.0 576 $1,100 $1.91 16d 1 1.46mi

HOA detail

Monthly dues
$135 · $1,620/yr

Listing history 20 events

  1. 2026-06-18
    days on market $68,900 Active 176 DOM
  2. 2026-06-17
    days on market $68,900 Active 175 DOM
  3. 2026-06-16
    days on market $68,900 Active 174 DOM
  4. 2026-06-15
    days on market $68,900 Active 173 DOM
  5. 2026-06-13
    pricedays on market $68,900 Active 171 DOM
  6. 2026-06-13
    days on market $73,900 Active 170 DOM
  7. 2026-06-10
    days on market $73,900 Active 168 DOM
  8. 2026-06-09
    days on market $73,900 Active 167 DOM
  9. 2026-06-08
    days on market $73,900 Active 166 DOM
  10. 2026-06-08
    days on market $73,900 Active 165 DOM
  11. 2026-06-03
    days on market $73,900 Active 161 DOM
  12. 2026-06-02
    days on market $73,900 Active 160 DOM
  13. 2026-06-01
    days on market $73,900 Active 159 DOM
  14. 2026-05-31
    days on market $73,900 Active 158 DOM
  15. 2026-04-19
    price $73,900
  16. 2026-03-04
    price $78,900
  17. 2026-02-18
    price $97,400
  18. 2026-01-27
    price $104,900
  19. 2025-12-24
    listed $119,900 Active
  20. 2003-04-23
    soldstatus $35,000

ⓘ 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
$712 · $59/mo
Projected year-2 tax
$712 · $59/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 · 29 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
$15,948
− Mortgage interest
−$3,859
− Property taxes
−$712
− Insurance
−$344
− Repairs & maintenance
−$1,276
− Management
−$1,276
− HOA
−$1,620
− Depreciation
−$2,004
Taxable income
$4,856
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,165
After-tax cash flow
$4,421/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

+111.1% since first listed
6 events — show timeline
  • 2026-04-19 Price Changed $73,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-04 Price Changed $78,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-18 Price Changed $97,400 Stellar MLS as Distributed by MLS Grid
  • 2026-01-27 Price Changed $104,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-24 Listed $119,900 Stellar MLS as Distributed by MLS Grid
  • 2003-04-23 Sold (Public Records) $35,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $712 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…