CashFlowRE
Sign in Sign up
1891 Englewood Rd 🏢 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

$139,900

1891 Englewood Rd · Englewood, FL 34223
2 bd · 2.0 ba · 972 sqft · Manufactured · 23 Days on market
Built 2007 ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Brook to Bay, one of Englewood's best kept secrets, a small resident owned cooperative community located on Forked Creek with quick access to open water! The community boasts a boat ramp, dock slips, shuffle courts, bocce courts, swimming pool, clubhouse and all the amenities an active 55+ buyer is looking for. Brook to Bay is a quick bike ride to the beach as we are less than 3 miles from Manasota Key and also downtown Englewood Dearborn Street with fantastic local shopping and dining. Unit 36 is located in a back row, the community is contracting to replace the fence behind the home at this time. This 1200+ SF home has central AC with two bedrooms, one at each end of the home offering a private split floorplan. There is a lovely screened lanai to enjoy the Florida weather and sounds of our birds singing. The laminate flooring has been replaced, the home has had a roof over and seller says AC is newer! There is a dedicated shed with a washer and dryer in the breezeway. The home will be sold fully furnished with all furnishings, linens and kitchenware as the home has been rented seasonally. Monthly maintenance fee of only $68.00 includes full use of all amenities trimming of all palm, pine and oak trees as well as lawn care.

Key facts

  • Built 2007
  • Listed 23 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏢 Co-op / cooperative unit. The $139,900 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/2.0-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $570 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.8% 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); 717 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 37% 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 $967 of loan paydown is wiped out by about $4k 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 $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 17 sale attempts since 21y 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

  • 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→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $137,801 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.69%
Cap rate
14.84%
Cash-on-cash
30.52%
DSCR
2.36
GRM
4.9

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
15.6%
Equity multiple
1.67×
Total profit
$26,362
Equity at exit
$20,860
10-year hold
IRR
28.3%
Equity multiple
4.26×
Total profit
$127,542
Equity at exit
$12,096

Cash invested: $39,172 (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
717
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$2,365 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$80 /mo · $957/yr
Insurance
$58
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$497
Net cashflow
$570

Break-even live

Break-even rent $1,643
Max offer price $139,900
Occupancy floor 71%

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
$34,975
Closing costs
$4,197
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 50 events

  1. 2026-06-18
    days on market $139,900 Active 23 DOM
  2. 2026-06-17
    days on market $139,900 Active 22 DOM
  3. 2026-06-15
    days on market $139,900 Active 20 DOM
  4. 2026-06-13
    days on market $139,900 Active 18 DOM
  5. 2026-06-13
    days on market $139,900 Active 17 DOM
  6. 2026-06-10
    days on market $139,900 Active 15 DOM
  7. 2026-06-09
    days on market $139,900 Active 14 DOM
  8. 2026-06-08
    days on market $139,900 Active 12 DOM
  9. 2026-06-05
    days on market $139,900 Active 9 DOM
  10. 2026-06-03
    days on market $139,900 Active 8 DOM
  11. 2026-06-02
    days on market $139,900 Active 7 DOM
  12. 2026-06-01
    days on market $139,900 Active 6 DOM
  13. 2026-05-31
    days on market $139,900 Active 5 DOM
  14. 2026-05-26
    listed $139,900 Active
  15. 2026-02-10
    historical
  16. 2026-01-13
    status Active
  17. 2026-01-08
    status Pending
  18. 2025-11-22
    price $74,500
  19. 2025-09-15
    listed $79,500 Active
  20. 2022-07-08
    soldstatus $135,000 Closed 1255-char remark
    Show marketing remark (1255 chars)

    Welcome to Brook to Bay, one of Englewood's best kept secrets, a small resident owned cooperative community located on Forked Creek with quick access to open water! The community boasts a boat ramp, dock slips, shuffle courts, bocce courts, swimming pool, clubhouse and all the amenities an active 55+ buyer is looking for. Brook to Bay is a quick bike ride to the beach as we are less than 3 miles from Manasota Key and also downtown Englewood Dearborn Street with fantastic local shopping and dining. Unit 36 is located in a back row, the community is contracting to replace the fence behind the home at this time. This 1200+ SF home has central AC with two bedrooms, one at each end of the home offering a private split floorplan. There is a lovely screened lanai to enjoy the Florida weather and sounds of our birds singing. The laminate flooring has been replaced, the home has had a roof over and seller says AC is newer! There is a dedicated shed with a washer and dryer in the breezeway. The home will be sold fully furnished with all furnishings, linens and kitchenware as the home has been rented seasonally. Monthly maintenance fee of only $68.00 includes full use of all amenities trimming of all palm, pine and oak trees as well as lawn care.

  21. 2022-06-08
    status Pending 1255-char remark
    Show marketing remark (1255 chars)

    Welcome to Brook to Bay, one of Englewood's best kept secrets, a small resident owned cooperative community located on Forked Creek with quick access to open water! The community boasts a boat ramp, dock slips, shuffle courts, bocce courts, swimming pool, clubhouse and all the amenities an active 55+ buyer is looking for. Brook to Bay is a quick bike ride to the beach as we are less than 3 miles from Manasota Key and also downtown Englewood Dearborn Street with fantastic local shopping and dining. Unit 36 is located in a back row, the community is contracting to replace the fence behind the home at this time. This 1200+ SF home has central AC with two bedrooms, one at each end of the home offering a private split floorplan. There is a lovely screened lanai to enjoy the Florida weather and sounds of our birds singing. The laminate flooring has been replaced, the home has had a roof over and seller says AC is newer! There is a dedicated shed with a washer and dryer in the breezeway. The home will be sold fully furnished with all furnishings, linens and kitchenware as the home has been rented seasonally. Monthly maintenance fee of only $68.00 includes full use of all amenities trimming of all palm, pine and oak trees as well as lawn care.

  22. 2022-05-24
    price $145,000 1255-char remark
    Show marketing remark (1255 chars)

    Welcome to Brook to Bay, one of Englewood's best kept secrets, a small resident owned cooperative community located on Forked Creek with quick access to open water! The community boasts a boat ramp, dock slips, shuffle courts, bocce courts, swimming pool, clubhouse and all the amenities an active 55+ buyer is looking for. Brook to Bay is a quick bike ride to the beach as we are less than 3 miles from Manasota Key and also downtown Englewood Dearborn Street with fantastic local shopping and dining. Unit 36 is located in a back row, the community is contracting to replace the fence behind the home at this time. This 1200+ SF home has central AC with two bedrooms, one at each end of the home offering a private split floorplan. There is a lovely screened lanai to enjoy the Florida weather and sounds of our birds singing. The laminate flooring has been replaced, the home has had a roof over and seller says AC is newer! There is a dedicated shed with a washer and dryer in the breezeway. The home will be sold fully furnished with all furnishings, linens and kitchenware as the home has been rented seasonally. Monthly maintenance fee of only $68.00 includes full use of all amenities trimming of all palm, pine and oak trees as well as lawn care.

  23. 2022-05-01
    listed $149,900 Active 1255-char remark
    Show marketing remark (1255 chars)

    Welcome to Brook to Bay, one of Englewood's best kept secrets, a small resident owned cooperative community located on Forked Creek with quick access to open water! The community boasts a boat ramp, dock slips, shuffle courts, bocce courts, swimming pool, clubhouse and all the amenities an active 55+ buyer is looking for. Brook to Bay is a quick bike ride to the beach as we are less than 3 miles from Manasota Key and also downtown Englewood Dearborn Street with fantastic local shopping and dining. Unit 36 is located in a back row, the community is contracting to replace the fence behind the home at this time. This 1200+ SF home has central AC with two bedrooms, one at each end of the home offering a private split floorplan. There is a lovely screened lanai to enjoy the Florida weather and sounds of our birds singing. The laminate flooring has been replaced, the home has had a roof over and seller says AC is newer! There is a dedicated shed with a washer and dryer in the breezeway. The home will be sold fully furnished with all furnishings, linens and kitchenware as the home has been rented seasonally. Monthly maintenance fee of only $68.00 includes full use of all amenities trimming of all palm, pine and oak trees as well as lawn care.

  24. 2022-04-15
    soldstatus $125,000 Closed
  25. 2022-03-03
    status Pending
  26. 2022-02-15
    status Active
  27. 2022-02-09
    status Pending
  28. 2022-02-07
    soldstatus $95,000 Closed
  29. 2022-02-07
    soldstatus $75,000 Closed
  30. 2022-02-01
    listed $125,000 Active
  31. 2021-12-24
    status Pending
  32. 2021-12-24
    historical
  33. 2021-12-23
    listed $95,000
  34. 2021-12-09
    listed $79,900 Active
  35. 2021-12-01
    soldstatus $138,000 Closed
  36. 2021-11-19
    soldstatus $125,000 Closed
  37. 2021-11-05
    listed $139,900
  38. 2021-11-05
    historical
  39. 2021-11-02
    status Pending
  40. 2021-10-27
    listed $138,000 Active
  41. 2007-05-09
    soldstatus $130,000
  42. 2006-11-28
    listed $145,000
  43. 2006-11-28
    historical
  44. 2006-09-01
    listed $156,000
  45. 2006-06-25
    listed $169,900
  46. 2006-06-25
    listed $169,900
  47. 2006-03-29
    soldstatus $76,000
  48. 2006-02-24
    soldstatus $130,000
  49. 2006-02-18
    listed $90,000
  50. 2005-11-23
    listed $149,900

ⓘ 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
$957 · $80/mo
Projected year-2 tax
$1,161 · $97/mo
Expected delta
+$204/yr (+$17/mo · 21.4%)

ⓘ 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 · 94% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 30 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
$28,376
− Mortgage interest
−$7,837
− Property taxes
−$957
− Insurance
−$5,818
− Repairs & maintenance
−$2,270
− Management
−$2,270
− Depreciation
−$4,070
Taxable income
$5,155
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,237
After-tax cash flow
$5,601/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

-22.2% since first listed
38 events — show timeline
  • 2026-05-26 Listed $139,900 FSBO.com
  • 2026-02-10 Listing Removed FORTMLS
  • 2026-01-13 Relisted FORTMLS
  • 2026-01-08 Pending FORTMLS
  • 2025-11-22 Price Changed $74,500 FORTMLS
  • 2025-09-15 Listed $79,500 FORTMLS
  • 2022-07-08 Sold (MLS) $135,000 Stellar MLS as Distributed by MLS Grid
  • 2022-06-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-05-24 Price Changed $145,000 Stellar MLS as Distributed by MLS Grid
  • 2022-05-01 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2022-04-15 Sold (MLS) $125,000 Stellar MLS as Distributed by MLS Grid
  • 2022-03-03 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-02-15 Relisted Stellar MLS as Distributed by MLS Grid
  • 2022-02-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-02-07 Sold (MLS) $75,000 Stellar MLS as Distributed by MLS Grid
  • 2022-02-07 Sold (MLS) $95,000 Stellar MLS as Distributed by MLS Grid
  • 2022-02-01 Listed $125,000 Stellar MLS as Distributed by MLS Grid
  • 2021-12-24 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-12-24 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2021-12-23 Listed $95,000 Stellar MLS as Distributed by MLS Grid
  • 2021-12-09 Listed $79,900 Stellar MLS as Distributed by MLS Grid
  • 2021-12-01 Sold (MLS) $138,000 Stellar MLS as Distributed by MLS Grid
  • 2021-11-19 Sold (MLS) $125,000 Stellar MLS as Distributed by MLS Grid
  • 2021-11-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2021-11-05 Listed $139,900 Stellar MLS as Distributed by MLS Grid
  • 2021-11-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-10-27 Listed $138,000 Stellar MLS as Distributed by MLS Grid
  • 2007-05-09 Sold (MLS) $130,000 Stellar MLS as Distributed by MLS Grid
  • 2006-11-28 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2006-11-28 Listed $145,000 Stellar MLS as Distributed by MLS Grid
  • 2006-09-01 Listed $156,000 Stellar MLS as Distributed by MLS Grid
  • 2006-06-25 Listed $169,900 Stellar MLS as Distributed by MLS Grid
  • 2006-06-25 Listed $169,900 Stellar MLS as Distributed by MLS Grid
  • 2006-03-29 Sold (MLS) $76,000 Stellar MLS as Distributed by MLS Grid
  • 2006-02-24 Sold (MLS) $130,000 Stellar MLS as Distributed by MLS Grid
  • 2006-02-18 Listed $90,000 Stellar MLS as Distributed by MLS Grid
  • 2005-11-23 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2005-10-17 Listed $179,900 Stellar MLS as Distributed by MLS Grid

Property tax history

-0.9%/yr

Latest (2025): $957 · +13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…