CashFlowRE
Sign in Sign up
2027 Florinda St Duplex
D Composite 43.96
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 +14.9/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • DSCR +4.6/10.0
  • Livability +3.7/5.0
  • 1% rule +3.4/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$450,000

2027 Florinda St · South Sarasota, FL 34231
4 bd · 2.0 ba · 1,441 sqft · MultiFamily public records · 33 Days on market
Built 1971 6,375 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Excellent investment opportunity with this solid block duplex in a desirable Sarasota location, offering strong in-place income and long-term upside. Two units both 2 bedroom 1 bathroom. One unit has been recently updated with a brand-new kitchen, newer tile flooring, and an updated bathroom, currently rented at $1,800/month. The second unit is in good condition with a long-term tenant in place paying $1,425/month, providing stable cash flow from day one. Tenants pay utilities, helping keep operating expenses lower for ownership. Additional improvements include freshly painted exterior, fully stoned driveway, adding additional parking, fresh landscaping, a 2019 roof and newer HVAC systems,

Key facts

  • Solid block duplex
  • Brand new kitchen
  • Newer tile flooring

Tags

SOLID BLOCK DUPLEXBRAND NEW KITCHENNEWER TILE FLOORINGUPDATED BATHROOMFRESHLY PAINTED EXTERIORFULLY STONED DRIVEWAY

Property features AI

Finance

  • Other: Property zoning: RSF3; Total lot size about 0.15 acres (50x128)
  • Financial info: Gross income reported at $38,700; Estimated annual market income $43,200; Annual net income $32,200; Annual expenses $6,500; Total monthly expenses approximately $542; Tenants pay electricity, sewer and water
  • HOA & community: No HOA

Exterior

  • Parking: No parking information provided
  • Security: No security features listed
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Water connected; Sewer connected; Two separate water meters
  • Home design: Residential income property (duplex); Single building; Slab foundation
  • Construction: Block and stucco construction; Shingle roof
  • Exterior features: Asphalt road frontage; Lot dimensions about 50 x 128

Interior

  • Kitchen: No appliances or kitchen details provided
  • Bedrooms: 4 bedrooms total; Two 2-bedroom units (each unit described under unit types)
  • Flooring: No flooring information provided
  • Bathrooms: Each unit has 1 bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: No notable interior features listed
  • Laundry & utility: 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 × 2-bed/1-bath units multifamily listed at $450k.

Deal economics

  • At list price, monthly cash flow is $136 ($2k/yr) — positive. Per door: $68/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $378k (16.0% below list).
  • Recommended offer: $378k (16.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#278 in FL, #4,455 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, health & safety A+; Watch: amenities F, commute F, cost of living 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: Phillippi Shores Elementary School (math 77% / reading 79%, grade A, #149 of 2,144 statewide, top 8%, 731 students, 38% FRL); Brookside Middle School (math 62% / reading 55%, grade B, #148 of 571 statewide, top 26%, 745 students, 66% FRL); Riverview High School (math 61% / reading 65%, grade B-, #89 of 667 statewide, top 14%, 2,597 students, 35% FRL) — zoned schools at 47% FRL track the district average.
  • Market conditions: Rents soft (-2.1%/yr); 566 active listings in the ZIP; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • At $3,782/mo this rent would consume 65% of the median local household income ($70k/yr) (locally 1983% 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 $3k of loan paydown is wiped out by about $14k 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 33 days — a 3% lower offer ($436k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 18y 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 $350k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: 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 $378,200 (16.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 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
0.84%
Cap rate
6.65%
Cash-on-cash
1.29%
DSCR
1.06
GRM
9.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.40×
Total profit
$-75,464
Equity at exit
$67,096
10-year hold
IRR
-15.8%
Equity multiple
0.22×
Total profit
$-97,833
Equity at exit
$38,908

Cash invested: $126,000 (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 34231

Rents YoY
-2.1%
Active inventory
566
Price-to-rent
19.8×

Monthly cashflow live

Estimated rent
$3,782 medium interval (Pro) →
Mortgage (P&I)
$2,360
Tax from tax record
$305 /mo · $3,657/yr
Insurance
$188
HOA
$0
Vacancy / Maint / Mgmt
$794
Net cashflow
$136

Break-even live

Break-even rent $3,610
Max offer price $450,000
Occupancy floor 91%

Sensitivity live

Price -10% $390 -5% $263 +0% $136 +5% $8 +10% $-119
Rent -10% $-163 -5% $-14 +0% $136 +5% $285 +10% $434
Rate -1.0pp $362 -0.5pp $250 base $136 +0.5pp $19 +1.0pp $-100

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,782

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
$112,500
Closing costs
$13,500
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 37 events

  1. 2026-06-21
    days on market $450,000 Active 33 DOM
  2. 2026-06-18
    days on market $450,000 Active 30 DOM
  3. 2026-06-17
    days on market $450,000 Active 29 DOM
  4. 2026-06-16
    days on market $450,000 Active 28 DOM
  5. 2026-06-15
    days on market $450,000 Active 27 DOM
  6. 2026-06-13
    days on market $450,000 Active 25 DOM
  7. 2026-06-13
    days on market $450,000 Active 24 DOM
  8. 2026-06-10
    days on market $450,000 Active 22 DOM
  9. 2026-06-09
    days on market $450,000 Active 21 DOM
  10. 2026-06-08
    days on market $450,000 Active 20 DOM
  11. 2026-06-08
    days on market $450,000 Active 19 DOM
  12. 2026-06-05
    days on market $450,000 Active 16 DOM
  13. 2026-06-03
    days on market $450,000 Active 15 DOM
  14. 2026-06-02
    days on market $450,000 Active 14 DOM
  15. 2026-06-01
    days on market $450,000 Active 13 DOM
  16. 2026-05-31
    days on market $450,000 Active 12 DOM
  17. 2026-05-19
    listed $450,000 Active
  18. 2025-12-19
    soldstatus $350,000
  19. 2014-08-05
    historical
  20. 2014-08-05
    historical
  21. 2014-06-10
    historical
  22. 2014-06-10
    historical
  23. 2014-04-07
    price $141,111 Active
  24. 2014-04-07
    status Active
  25. 2014-03-29
    historical
  26. 2014-03-29
    price $141,111
  27. 2014-03-28
    status Active
  28. 2014-03-28
    status Active
  29. 2014-02-04
    listed $142,000 Active
  30. 2014-02-04
    listed $142,000 Active
  31. 2009-05-13
    historical
  32. 2009-05-11
    soldstatus $102,000
  33. 2009-05-07
    soldstatus $102,000
  34. 2009-04-03
    listed $104,900
  35. 2008-12-11
    listed $104,900
  36. 2002-05-13
    soldstatus $130,000
  37. 1992-10-26
    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
$3,657 · $305/mo
Projected year-2 tax
$3,735 · $311/mo
Expected delta
+$78/yr (+$6/mo · 2.1%)

ⓘ 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 · 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
$45,384
− Mortgage interest
−$25,207
− Property taxes
−$3,657
− Insurance
−$2,250
− Repairs & maintenance
−$3,631
− Management
−$3,631
− Depreciation
−$13,091
Taxable loss
−$6,083
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,460
After-tax cash flow
$3,088/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 — South Sarasota

Score
74/100
State rank
#278
US rank
#4455

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Sarasota, FL
County
Sarasota County · 448,376 people
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
32,404
Household income
$69,925
Rent vs Own
35.3% rent · 64.7% own
Severe rent burden
1983.0

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 (86%)
Race & ethnicity
White 86% Hispanic / Latino 10% Two or more races 7% Black 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 3%
Foreign-born
11% · Canada, Jamaica, China
Languages at home
88% English-only · Spanish 6% Russian/Polish/Slavic 2% German/W. Germanic 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
▼ -448.92%
Current HPI
292.9055
Rent YoY
▼ -2.13%
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

+525.0% since first listed
21 events — show timeline
  • 2026-05-19 Listed $450,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-19 Sold (Public Records) $350,000 Public Records
  • 2014-08-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-08-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-06-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-06-10 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-04-07 Relisted Stellar MLS as Distributed by MLS Grid
  • 2014-04-07 Price Changed $141,111 Stellar MLS as Distributed by MLS Grid
  • 2014-03-29 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-03-29 Price Changed $141,111 Stellar MLS as Distributed by MLS Grid
  • 2014-03-28 Relisted Stellar MLS as Distributed by MLS Grid
  • 2014-03-28 Relisted Stellar MLS as Distributed by MLS Grid
  • 2014-02-04 Listed $142,000 Stellar MLS as Distributed by MLS Grid
  • 2014-02-04 Listed $142,000 Stellar MLS as Distributed by MLS Grid
  • 2009-05-13 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2009-05-11 Sold (MLS) $102,000 Stellar MLS as Distributed by MLS Grid
  • 2009-05-07 Sold (Public Records) $102,000 Public Records
  • 2009-04-03 Listed $104,900 Stellar MLS as Distributed by MLS Grid
  • 2008-12-11 Listed $104,900 Stellar MLS as Distributed by MLS Grid
  • 2002-05-13 Sold (Public Records) $130,000 Public Records
  • 1992-10-26 Sold (Public Records) $72,000 Public Records

Property tax history

+6.3%/yr

Latest (2025): $3,657 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…