CashFlowRE
Sign in Sign up
110 Verona St N
C- Composite 53.59
Why this score? — see what drove the C- 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 +21.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • Schools +5.4/10.0
  • 1% rule +5.0/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$155,000

110 Verona St N · Nokomis, FL 34275
2 bd · 1.0 ba · 600 sqft · Manufactured public records · 3 Days on market
Built 1970 5,061 sqft lot

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

Listing remarks MLS

Great opportunity for first time home buyers or investors! Located only few minutes away from Downtown Venice and beaches and only a mile from Legacy Trail! This 2 beds 1 Bath move in ready cottage has an open spacious floor plan. Large open kitchen with newer appliances and roomy dinning area. Living room features french door to back porch. Inside laundry with 2019 washer & dryer. New tile flooring throughout master and guest bedrooms. 4 NEW wall AC units throughout the home. 2 sheds in the fully fenced backyard for extra storage.

Key facts

  • Renovated home
  • Versatile bonus room
  • Epoxy-coated floor

Tags

RENOVATED HOMEIMPACT WINDOWSLUXURY VINYL PLANK FLOORINGVERSATILE BONUS ROOMOVERSIZED COVERED PATIOEPOXY-COATED FLOOR

Property features AI

Finance

  • Other: Property type: Residential; Property subtype: Mobile Home; Zoning: RC; Unfurnished
  • HOA & community: No association fees; Pets allowed; No association approval required

Exterior

  • Parking: No parking
  • Utilities: Well water; Septic tank; High‑speed internet available; Cable available; Electricity connected
  • Home design: Mobile home (single wide); One story; Faces west
  • Construction: Vinyl siding on frame construction; Membrane roof; Crawlspace foundation; Built on a 0.12-acre lot (approx. 50 x 102)
  • Exterior features: Shed(s); Paved road access; Street dead-end lot; Near public transit; In-county location

Interior

  • Kitchen: Range; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ductless heating; Wall/window air conditioning unit(s)
  • Interior features: Kitchen and family room combined; Enclosed screened porch
  • 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-bed/1.0-bath manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $228 ($3k/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 $154k (0.4% below list).
  • Recommended offer: $154k (0.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#347 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing 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: Laurel Nokomis School (math 78% / reading 73%, grade A, #211 of 2,144 statewide, top 10%, 1,411 students, 35% FRL); Venice Senior High School (math 67% / reading 61%, grade B-, #86 of 667 statewide, top 13%, 2,584 students, 31% FRL).
  • Market conditions: Rents falling (-4.0%/yr); 751 active listings in the ZIP; solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).

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.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 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.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; 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 $154,330 (0.4% below list)

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.00%
Cap rate
8.06%
Cash-on-cash
6.31%
DSCR
1.28
GRM
8.4

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
-9.8%
Equity multiple
0.65×
Total profit
$-15,127
Equity at exit
$23,111
10-year hold
IRR
-4.9%
Equity multiple
0.72×
Total profit
$-12,036
Equity at exit
$13,402

Cash invested: $43,400 (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 34275

Rents YoY
-4.0%
Active inventory
751
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,543 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$114 /mo · $1,362/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$324
Net cashflow
$228

Break-even live

Break-even rent $1,254
Max offer price $155,000
Occupancy floor 80%

Sensitivity live

Price -10% $316 -5% $272 +0% $228 +5% $184 +10% $141
Rent -10% $106 -5% $167 +0% $228 +5% $289 +10% $350
Rate -1.0pp $306 -0.5pp $268 base $228 +0.5pp $188 +1.0pp $147

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
$38,750
Closing costs
$4,650
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 4 events

  1. 2026-06-18
    days on market $155,000 Active 3 DOM
  2. 2026-06-17
    days on market $155,000 Active 2 DOM
  3. 2026-06-15
    remarks 699-char remark
  4. 2026-06-15
    listed $155,000 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
$1,362 · $114/mo
Projected year-2 tax
$1,362 · $114/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 5/10 Major FEMA zone X (unshaded) · 31% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°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
$18,520
− Mortgage interest
−$8,682
− Property taxes
−$1,362
− Insurance
−$775
− Repairs & maintenance
−$1,482
− Management
−$1,482
− Depreciation
−$4,509
Taxable income
$228
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$55
After-tax cash flow
$2,685/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 — Nokomis

Score
72/100
State rank
#347
US rank
#6005

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
Nokomis, FL
County
Sarasota County · 448,376 people
City population
22,436
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
22,436
Household income
$89,369
Rent vs Own
11.7% rent · 88.3% own
Severe rent burden
338.0

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 (85%)
Race & ethnicity
White 85% Two or more races 7% Hispanic / Latino 4% Asian 3% Black 1%
Common ancestry
Lithuanian 6% Romanian 4% Iranian 2%
Foreign-born
12% · Canada, Vietnam, China
Languages at home
89% English-only · Spanish 3% Russian/Polish/Slavic 2% French/Haitian/Cajun 2%

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
▼ -329.70%
Current HPI
268.9918
Rent YoY
▼ -3.97%
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

+675.0% since first listed
21 events — show timeline
  • 2026-06-15 Listed $155,000 Stellar MLS as Distributed by MLS Grid
  • 2021-03-10 Sold (MLS) $144,000 Stellar MLS as Distributed by MLS Grid
  • 2021-02-03 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-01-28 Price Changed $140,000 Stellar MLS as Distributed by MLS Grid
  • 2021-01-21 Relisted Stellar MLS as Distributed by MLS Grid
  • 2021-01-12 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-01-05 Listed $142,500 Stellar MLS as Distributed by MLS Grid
  • 2019-08-02 Sold (MLS) $79,000 Stellar MLS as Distributed by MLS Grid
  • 2019-07-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-07-17 Listed $79,000 Stellar MLS as Distributed by MLS Grid
  • 2017-06-26 Sold (MLS) $35,000 Stellar MLS as Distributed by MLS Grid
  • 2017-05-16 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-05-12 Listed $35,000 Stellar MLS as Distributed by MLS Grid
  • 2010-05-12 Sold (MLS) $18,000 Stellar MLS as Distributed by MLS Grid
  • 2009-10-19 Listed $22,149 Stellar MLS as Distributed by MLS Grid
  • 2009-09-08 Sold (Public Records) $57,300 Public Records
  • 2007-04-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2007-03-13 Listed $94,900 Stellar MLS as Distributed by MLS Grid
  • 2007-03-13 Listed $130,000 Stellar MLS as Distributed by MLS Grid
  • 1998-06-09 Sold (Public Records) $30,000 Public Records
  • 1993-09-03 Sold (Public Records) $20,000 Public Records

Property tax history

+4.8%/yr

Latest (2025): $1,362 · +9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…