CashFlowRE
Sign in Sign up
956 Sunridge Dr Unit H2
C- Composite 52.98
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 +18.2/30.0
  • 1% rule +8.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • Schools +5.4/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.7/5.0
  • Appreciation +0.0/10.0

$159,900

956 Sunridge Dr Unit H2 · Sarasota, FL 34234
2 bd · 2.5 ba · 1,263 sqft · Condo public records · 37 Days on market
Built 1983 $565/mo HOA · 27% of rent

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

Listing remarks

Desirable SRQ townhome offering 2 bedrooms, 2.5 baths, and a layout designed for both comfort and privacy. This well-maintained home features separate living and dining rooms, an updated kitchen, and spacious bedrooms with en-suite baths and private balconies. Enjoy plenty of storage throughout, plus a charming front porch and fenced back patio perfect for relaxing or entertaining. The low-maintenance community includes a pool, with one assigned covered parking space and one assigned uncovered space. Conveniently located near shopping, dining, beaches, airports, hospitals, entertainment and all that Sarasota has to offer.

Key facts

  • Private balconies
  • Charming front porch
  • Community pool

Tags

UPDATED KITCHENPRIVATE BALCONIESCHARMING FRONT PORCHFENCED BACK PATIOCOMMUNITY POOL

Property features AI

Finance

  • Other: Lease restrictions apply; Community amenities include pool, sidewalks, street lights, community mailbox; Cats and dogs allowed
  • Financial info: Total monthly condo/HOA fee $565; Total annual fees $6,780
  • HOA & community: HOA required; association managed by We Care 24/7 Management, LLC; Annual association fee (listed annually); Condo fee paid monthly ($565); Association requires approval; Association covers pool, common area taxes, insurance, maintenance (structure and grounds), management, sewer, trash, water, escrow reserves, fidelity bond

Exterior

  • Parking: Assigned covered parking; Ground-level parking; Guest parking; 1-car carport
  • Utilities: Public water; Public sewer; Broadband/high-speed internet available; Cable available and connected; Electricity available and connected; Water connected; Sewer connected; Underground utilities
  • Home design: Condominium; Residential property; Two stories; Faces east; Entry on floor 1
  • Construction: Stucco construction; Shingle roof; Slab foundation; Built as part of building number 984
  • Exterior features: Lighting; Sidewalk; Sliding doors; Asphalt road access

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full baths; 1 half bath
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Open floorplan; Thermostat
  • Laundry & utility: Washer hookup; Dryer hookup; Laundry inside

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/2.5-bath condo listed at $160k.

Deal economics

  • At list price, monthly cash flow is $143 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#121 in FL, #1,854 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, health & safety A+, commute A; Watch: crime 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 falling (-3.1%/yr); 268 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($57k/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 $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

  • It's been on market 37 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $111k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 27% of rent.
  • Climate carrying-cost: major flood risk; 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 $155,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 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
1.30%
Cap rate
7.36%
Cash-on-cash
3.82%
DSCR
1.17
GRM
6.4

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
-14.7%
Equity multiple
0.49×
Total profit
$-22,652
Equity at exit
$23,842
10-year hold
IRR
-14.5%
Equity multiple
0.32×
Total profit
$-30,491
Equity at exit
$13,825

Cash invested: $44,772 (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 34234

Rents YoY
-3.1%
Active inventory
268
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$2,082 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$32 /mo · $388/yr
Insurance
$67
HOA
$565
Vacancy / Maint / Mgmt
$437
Net cashflow
$143

Break-even live

Break-even rent $1,902
Max offer price $159,900
Occupancy floor 88%

Sensitivity live

Price -10% $233 -5% $188 +0% $143 +5% $97 +10% $52
Rent -10% $-22 -5% $60 +0% $143 +5% $225 +10% $307
Rate -1.0pp $223 -0.5pp $183 base $143 +0.5pp $101 +1.0pp $59

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
$39,975
Closing costs
$4,797
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8185 Longbay Blvd Sarasota, FL 3.0 2.0 1745 $2,445 $1.40 24d 1 1.42mi

HOA detail condo

Monthly dues
$565 · $6,780/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 18 events

  1. 2026-06-18
    days on market $159,900 Active 37 DOM
  2. 2026-06-17
    days on market $159,900 Active 36 DOM
  3. 2026-06-16
    days on market $159,900 Active 35 DOM
  4. 2026-06-15
    days on market $159,900 Active 34 DOM
  5. 2026-06-13
    days on market $159,900 Active 32 DOM
  6. 2026-06-13
    days on market $159,900 Active 31 DOM
  7. 2026-06-10
    days on market $159,900 Active 29 DOM
  8. 2026-06-09
    days on market $159,900 Active 28 DOM
  9. 2026-06-08
    days on market $159,900 Active 27 DOM
  10. 2026-06-08
    days on market $159,900 Active 26 DOM
  11. 2026-06-05
    days on market $159,900 Active 23 DOM
  12. 2026-06-03
    days on market $159,900 Active 22 DOM
  13. 2026-06-02
    days on market $159,900 Active 21 DOM
  14. 2026-06-01
    days on market $159,900 Active 20 DOM
  15. 2026-05-31
    days on market $159,900 Active 19 DOM
  16. 2026-05-12
    listed $159,900 Active 629-char remark
  17. 2002-11-05
    soldstatus $111,000
  18. 1997-02-26
    soldstatus $2,241,800

ⓘ 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
$388 · $32/mo
Projected year-2 tax
$1,327 · $111/mo
Expected delta
+$939/yr (+$78/mo · 241.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 30 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 · 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
$24,990
− Mortgage interest
−$8,957
− Property taxes
−$388
− Insurance
−$800
− Repairs & maintenance
−$1,999
− Management
−$1,999
− HOA
−$6,780
− Depreciation
−$4,652
Taxable loss
−$585
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$140
After-tax cash flow
$1,852/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 — Sarasota

Score
80/100
State rank
#121
US rank
#1854

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sarasota, FL
County
Sarasota County · 448,376 people
City population
261,896
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
22,986
Household income
$57,288
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
1306.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 44% Black 31% Hispanic / Latino 20% Two or more races 14% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 1% Cuban 6% Dominican 1%
Common ancestry
Lithuanian 4% Hispanic 2% Romanian 1%
Foreign-born
17% · Canada, Jamaica, China
Languages at home
81% English-only · Spanish 17% French/Haitian/Cajun 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
▼ -229.06%
Current HPI
305.6629
Rent YoY
▼ -3.15%
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

-92.9% since first listed
3 events — show timeline
  • 2026-05-12 Listed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2002-11-05 Sold (Public Records) $111,000 Public Records
  • 1997-02-26 Sold (Public Records) $2,241,800 Public Records

Property tax history

-3.1%/yr

Latest (2025): $388 · +12.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…