CashFlowRE
Sign in Sign up
1891 Englewood Rd #60 🏢 Co-op
B Composite 73.77
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 +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

$65,000

1891 Englewood Rd #60 · Englewood, FL 34223
2 bd · 1.0 ba · 576 sqft · Manufactured public records · 177 Days on market
Built 1966 $188/mo HOA

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

Listing remarks MLS

This charming, well-kept manufactured home features 2 bedrooms, 2 baths, a bright and roomy kitchen (new stove), and an inside laundry area with full-size washer (new) and dryer. The primary bedroom includes a spacious walk-in closet. The home comes turnkey furnished, providing convenience and value. The property is set back from the main road for additional privacy and quiet. The attached utility room includes a small workbench and plenty of room for storing your bike, fishing gear, and golf clubs—everything you need to dive into the laid-back Florida lifestyle. Roof was replaced in 2025 and has a lifetime guarantee. Home is just over 1000 square feet under air. Brook to Bay is located just minutes from Englewood’s beaches and offers a great location at an affordable price (low HOA fees). Don’t miss this incredible opportunity—call today to make this slice of paradise your own. Discover the vibrant Brook to Bay 55+ co-op community! Amenities include a heated community pool, bocce ball, shuffleboard, a clubhouse, picnic area, boat slips (1st come), and a boat ramp.

Key facts

  • Inside laundry area
  • 3,284 sq ft lot
  • Community pool

Tags

BRIGHT AND ROOMY KITCHENINSIDE LAUNDRY AREASPACIOUS WALK-IN CLOSETSET BACK FROM THE MAIN ROADATTACHED UTILITY ROOM

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏢 Co-op / cooperative unit. The $65,000 price buys shares in the cooperative corporation, not the real estate itself — so it isn't comparable to a fee-simple sale price, and the cashflow / cap-rate / 1%-rule cards below (which assume you own the property and can rent it out) don't apply here. Expect board approval and a monthly maintenance fee on top of the price.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $65k.

Deal economics

  • At list price, monthly cash flow is $616 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 25.5% 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.
  • Market conditions: Rents rising fast (+9.0%/yr); 720 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 34% of the median local income ($76k/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 $449 of loan paydown is wiped out by about $2k 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 $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 177 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $35k (35%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • 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 $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 177 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 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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
3.34%
Cap rate
25.53%
Cash-on-cash
68.71%
DSCR
4.06
GRM
2.5

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
46.0%
Equity multiple
3.23×
Total profit
$40,595
Equity at exit
$9,692
10-year hold
IRR
55.1%
Equity multiple
8.69×
Total profit
$139,886
Equity at exit
$5,620

Cash invested: $18,200 (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
720
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$2,174 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$119 /mo · $1,433/yr
Insurance
$27
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$188
Vacancy / Maint / Mgmt
$457
Net cashflow
$616

Break-even live

Break-even rent $1,395
Max offer price $65,000
Occupancy floor 67%

Sensitivity live

Price -10% $652 -5% $634 +0% $616 +5% $597 +10% $579
Rent -10% $444 -5% $530 +0% $616 +5% $701 +10% $787
Rate -1.0pp $648 -0.5pp $632 base $616 +0.5pp $599 +1.0pp $582

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
$16,250
Closing costs
$1,950
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.

HOA detail

Monthly dues
$188 · $2,256/yr
Likely covers
pool

Listing history 9 events

  1. 2026-05-31
    days on market $65,000 Active 177 DOM
  2. 2026-04-10
    price $65,000 1105-char remark
    Show marketing remark (1105 chars)

    This charming, well-kept manufactured home features 2 bedrooms, 2 baths, a bright and roomy kitchen (new stove), and an inside laundry area with full-size washer (new) and dryer. The primary bedroom includes a spacious walk-in closet. The home comes turnkey furnished, providing convenience and value. The property is set back from the main road for additional privacy and quiet. The attached utility room includes a small workbench and plenty of room for storing your bike, fishing gear, and golf clubs—everything you need to dive into the laid-back Florida lifestyle. Roof was replaced in 2025 and has a lifetime guarantee. Home is just over 1000 square feet under air. Brook to Bay is located just minutes from Englewood’s beaches and offers a great location at an affordable price (low HOA fees). Don’t miss this incredible opportunity—call today to make this slice of paradise your own. Discover the vibrant Brook to Bay 55+ co-op community! Amenities include a heated community pool, bocce ball, shuffleboard, a clubhouse, picnic area, boat slips (1st come), and a boat ramp.

  3. 2026-03-08
    price $75,000 1105-char remark
    Show marketing remark (1105 chars)

    This charming, well-kept manufactured home features 2 bedrooms, 2 baths, a bright and roomy kitchen (new stove), and an inside laundry area with full-size washer (new) and dryer. The primary bedroom includes a spacious walk-in closet. The home comes turnkey furnished, providing convenience and value. The property is set back from the main road for additional privacy and quiet. The attached utility room includes a small workbench and plenty of room for storing your bike, fishing gear, and golf clubs—everything you need to dive into the laid-back Florida lifestyle. Roof was replaced in 2025 and has a lifetime guarantee. Home is just over 1000 square feet under air. Brook to Bay is located just minutes from Englewood’s beaches and offers a great location at an affordable price (low HOA fees). Don’t miss this incredible opportunity—call today to make this slice of paradise your own. Discover the vibrant Brook to Bay 55+ co-op community! Amenities include a heated community pool, bocce ball, shuffleboard, a clubhouse, picnic area, boat slips (1st come), and a boat ramp.

  4. 2025-12-05
    listed $99,900 Active 1105-char remark
    Show marketing remark (1105 chars)

    This charming, well-kept manufactured home features 2 bedrooms, 2 baths, a bright and roomy kitchen (new stove), and an inside laundry area with full-size washer (new) and dryer. The primary bedroom includes a spacious walk-in closet. The home comes turnkey furnished, providing convenience and value. The property is set back from the main road for additional privacy and quiet. The attached utility room includes a small workbench and plenty of room for storing your bike, fishing gear, and golf clubs—everything you need to dive into the laid-back Florida lifestyle. Roof was replaced in 2025 and has a lifetime guarantee. Home is just over 1000 square feet under air. Brook to Bay is located just minutes from Englewood’s beaches and offers a great location at an affordable price (low HOA fees). Don’t miss this incredible opportunity—call today to make this slice of paradise your own. Discover the vibrant Brook to Bay 55+ co-op community! Amenities include a heated community pool, bocce ball, shuffleboard, a clubhouse, picnic area, boat slips (1st come), and a boat ramp.

  5. 2025-08-05
    historical
  6. 2025-04-15
    price $99,999
  7. 2025-04-04
    listed $115,000 Active
  8. 2007-09-28
    soldstatus $52,000
  9. 1993-02-10
    soldstatus $21,000

ⓘ 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
$1,433 · $119/mo
Projected year-2 tax
$1,433 · $119/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 · 75% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 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 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
$26,088
− Mortgage interest
−$3,641
− Property taxes
−$1,433
− Insurance
−$5,444
− Repairs & maintenance
−$2,087
− Management
−$2,087
− HOA
−$2,256
− Depreciation
−$1,891
Taxable income
$7,249
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,740
After-tax cash flow
$5,647/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

+209.5% since first listed
8 events — show timeline
  • 2026-04-10 Price Changed $65,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-08 Price Changed $75,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-05 Listed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2025-08-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-15 Price Changed $99,999 Stellar MLS as Distributed by MLS Grid
  • 2025-04-04 Listed $115,000 Stellar MLS as Distributed by MLS Grid
  • 2007-09-28 Sold (Public Records) $52,000 Public Records
  • 1993-02-10 Sold (Public Records) $21,000 Public Records

Property tax history

+6.2%/yr

Latest (2025): $1,433 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…