CashFlowRE
Sign in Sign up
4135 Geoffrey St
D- Composite 38.35
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 +11.4/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +3.8/5.0
  • DSCR +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$339,990

4135 Geoffrey St · North Port, FL 34291
4 bd · 2.0 ba · 1,754 sqft · SingleFamily public records · 126 Days on market
Built 2025 10,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. Discover this brand-new home, thoughtfully designed for those seeking style, comfort, and peace of mind — with no HOA restrictions. From the moment you step inside, high ceilings and an open layout create a bright, Tile throughout the house, spacious atmosphere that truly feels like home. The kitchen stands out as the heart of the home, featuring stainless steel appliances, tall, modern cabinetry, and high-quality finishes that reflect excellent craftsmanship and attention to detail throughout. Enjoy added security and efficiency with hurricane-impact windows, sliding glass doors, and garage door, along with gutters already installed, offering c

Key facts

  • Sliding glass doors
  • Gutters installed
  • Open layout

Tags

HIGH CEILINGSOPEN LAYOUTSTAINLESS STEEL APPLIANCESHURRICANE-IMPACT WINDOWSSLIDING GLASS DOORSGUTTERS INSTALLED

Property features AI

Finance

  • Other: Property type: Residential — Single Family Residence; Lot size approximately 0.23 acres (0 to less than 1/4 acre); Living area listed as 1,773 (builder source); total building area 2,296 (builder source)
  • HOA & community: Pets allowed

Exterior

  • Parking: Attached garage; 2-car garage
  • Utilities: Well water; Septic tank sewer; Electricity connected; Other utilities
  • Home design: Single-family residence; One story; Residential property, completed; Faces east
  • Construction: Block construction; Shingle roof; Block and slab foundation; New construction
  • Exterior features: Exterior lighting; Sliding doors; Private mailbox; Other exterior features; Drainage canal on the lot; Asphalt and other road surfaces

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Ceiling fans; Coffered ceilings; High ceilings; Kitchen/family room combo; Living room/dining room combo; Open floorplan; Thermostat; Tray ceilings; Walk-in closets
  • Laundry & utility: Dedicated laundry room

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 4-bed/2.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-116 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $319k (6.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $236k (30.5% below list).
  • Recommended offer: $236k (30.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 3.6% in North Port — 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 75/100 on livability (#252 in FL, #3,975 nationally) — 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.
  • Market conditions: 536 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 30% of the median local income ($93k/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 $10k 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 126 days — a 12% lower offer ($299k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y 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 $15k; list at $340k implies a 2167% 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 6→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $236,256 (30.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 126 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  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 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?
  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
0.69%
Cap rate
5.88%
Cash-on-cash
-1.46%
DSCR
0.93
GRM
12.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-18.8%
Equity multiple
0.34×
Total profit
$-62,674
Equity at exit
$50,694
10-year hold
IRR
-11.4%
Equity multiple
0.32×
Total profit
$-64,865
Equity at exit
$29,396

Cash invested: $95,197 (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 34291

Home prices YoY
-9.1%
Active inventory
536
Price-to-rent
12.0×

Monthly cashflow live

Estimated rent
$2,363 medium interval (Pro) →
Mortgage (P&I)
$1,783
Tax from tax record
$58 /mo · $694/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$496
Net cashflow
$-116

Break-even live

Break-even rent $2,509
Max offer price $319,489
Occupancy floor 100%

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
$84,998
Closing costs
$10,200
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 12 events

  1. 2026-05-12
    status Pending
  2. 2026-04-16
    status Active
  3. 2026-04-16
    price $339,990
  4. 2026-04-16
    historical
  5. 2026-04-15
    listed $339,990 Active
  6. 2026-03-25
    historical
  7. 2026-01-21
    price $364,900
  8. 2025-12-15
    listed $369,900 Active
  9. 2024-07-31
    soldstatus $15,000
  10. 2022-07-28
    listed $21,000 Active
  11. 2015-12-16
    listed $4,900
  12. 2015-09-17
    soldstatus $8,900

ⓘ 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
$694 · $58/mo
Projected year-2 tax
$2,822 · $235/mo
Expected delta
+$2,128/yr (+$177/mo · 306.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥108°F today · 24 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
$28,351
− Mortgage interest
−$19,045
− Property taxes
−$694
− Insurance
−$1,700
− Repairs & maintenance
−$2,268
− Management
−$2,268
− Depreciation
−$9,891
Taxable loss
−$7,515
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,804
After-tax cash flow
$411/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 — North Port

Score
75/100
State rank
#252
US rank
#3975

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Port, FL
County
Sarasota County · 448,376 people
City population
75,324
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
8,630
Household income
$93,425
Rent vs Own
18.6% rent · 81.4% own
Severe rent burden
19.0

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 (76%)
Race & ethnicity
White 76% Hispanic / Latino 14% Two or more races 7% Black 7%
Hispanic origin (detail)
Mexican 1% Puerto Rican 6%
Common ancestry
Subsaharan African 6% French 4% Romanian 3%
Foreign-born
16% · Canada
Languages at home
72% English-only · Spanish 13% Russian/Polish/Slavic 10% French/Haitian/Cajun 4%

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
▼ -30.53%
Current HPI
306.4167
Rent YoY
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

+3720.1% since first listed
12 events — show timeline
  • 2026-05-12 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Price Changed $339,990 Stellar MLS as Distributed by MLS Grid
  • 2026-04-16 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-04-15 Listed $339,990 Stellar MLS as Distributed by MLS Grid
  • 2026-03-25 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-01-21 Price Changed $364,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-15 Listed $369,900 Stellar MLS as Distributed by MLS Grid
  • 2024-07-31 Sold (Public Records) $15,000 Public Records
  • 2022-07-28 Listed $21,000 Stellar MLS as Distributed by MLS Grid
  • 2015-12-16 Listed $4,900 Stellar MLS as Distributed by MLS Grid
  • 2015-09-17 Sold (Public Records) $8,900 Public Records

Property tax history

+8.8%/yr

Latest (2025): $694 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…