CashFlowRE
Sign in Sign up
960 Darwin Rd
D Composite 41.77
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 +13.2/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • DSCR +4.0/10.0
  • Livability +3.4/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,000

960 Darwin Rd · South Venice, FL 34293
2 bd · 2.0 ba · 912 sqft · SingleFamily public records · 89 Days on market
Built 1969 0.25 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Short Sale. Situated on an EXTRA LARGE FENCED CORNER LOT, this home offers the perfect combination of location and updates. Major improvements include a NEW ROOF (2022) and NEW hot water heater. Newer stainless steel appliances (2023) in the spacious kitchen that is open to the dining and living room space. The kitchen has a great layout with the sit-up breakfast bar, generous counter space, and ample cabinetry. You will love the screened in back lanai - perfect for everyday living and entertaining. Tile flooring runs throughout the home — NO CARPET anywhere. Located in an X flood zone (no flood insurance typically required with most mortgages). Even better — NO CDD and NO HOA fees. Conveniently located just a short drive to the Gulf beaches, with plenty of shopping and dining options nearby, this home truly checks the boxes.

Key facts

  • New hot water heater
  • Tile flooring
  • New roof

Tags

EXTRA LARGE FENCED CORNER LOTNEW ROOFNEW HOT WATER HEATERSTAINLESS STEEL APPLIANCESSCREENED IN BACK LANAITILE FLOORING

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/2.0-bath single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $-4 ($-47/yr) — negative.
  • To cash-flow at today's rent, offer at most $248k (0.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $204k (18.1% below list).
  • Recommended offer: $204k (18.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#549 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living A-; Watch: schools F, 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 flat; 1247 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 $2k of loan paydown is wiped out by about $7k 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 89 days — a 6% lower offer ($234k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 21y ago; this cycle's ask has dropped $51k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: 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 $203,961 (18.1% 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 89 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  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
0.82%
Cap rate
6.27%
Cash-on-cash
-0.07%
DSCR
1.00
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.7% rent growth · sell at horizon

5-year hold
IRR
-18.9%
Equity multiple
0.35×
Total profit
$-45,246
Equity at exit
$37,127
10-year hold
IRR
-16.6%
Equity multiple
0.17×
Total profit
$-57,939
Equity at exit
$21,529

Cash invested: $69,720 (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 34293

Rents YoY
0.7%
Active inventory
1247
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,040 medium interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$206 /mo · $2,468/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$428
Net cashflow
$-4

Break-even live

Break-even rent $2,045
Max offer price $248,310
Occupancy floor 95%

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
$62,250
Closing costs
$7,470
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 25 events

  1. 2026-05-01
    price $260,000 849-char remark
    Show marketing remark (849 chars)

    Short Sale. Situated on an EXTRA LARGE FENCED CORNER LOT, this home offers the perfect combination of location and updates. Major improvements include a NEW ROOF (2022) and NEW hot water heater. Newer stainless steel appliances (2023) in the spacious kitchen that is open to the dining and living room space. The kitchen has a great layout with the sit-up breakfast bar, generous counter space, and ample cabinetry. You will love the screened in back lanai - perfect for everyday living and entertaining. Tile flooring runs throughout the home — NO CARPET anywhere. Located in an X flood zone (no flood insurance typically required with most mortgages). Even better — NO CDD and NO HOA fees. Conveniently located just a short drive to the Gulf beaches, with plenty of shopping and dining options nearby, this home truly checks the boxes.

  2. 2026-04-17
    price $275,000 849-char remark
    Show marketing remark (849 chars)

    Short Sale. Situated on an EXTRA LARGE FENCED CORNER LOT, this home offers the perfect combination of location and updates. Major improvements include a NEW ROOF (2022) and NEW hot water heater. Newer stainless steel appliances (2023) in the spacious kitchen that is open to the dining and living room space. The kitchen has a great layout with the sit-up breakfast bar, generous counter space, and ample cabinetry. You will love the screened in back lanai - perfect for everyday living and entertaining. Tile flooring runs throughout the home — NO CARPET anywhere. Located in an X flood zone (no flood insurance typically required with most mortgages). Even better — NO CDD and NO HOA fees. Conveniently located just a short drive to the Gulf beaches, with plenty of shopping and dining options nearby, this home truly checks the boxes.

  3. 2026-04-01
    price $289,900 849-char remark
    Show marketing remark (849 chars)

    Short Sale. Situated on an EXTRA LARGE FENCED CORNER LOT, this home offers the perfect combination of location and updates. Major improvements include a NEW ROOF (2022) and NEW hot water heater. Newer stainless steel appliances (2023) in the spacious kitchen that is open to the dining and living room space. The kitchen has a great layout with the sit-up breakfast bar, generous counter space, and ample cabinetry. You will love the screened in back lanai - perfect for everyday living and entertaining. Tile flooring runs throughout the home — NO CARPET anywhere. Located in an X flood zone (no flood insurance typically required with most mortgages). Even better — NO CDD and NO HOA fees. Conveniently located just a short drive to the Gulf beaches, with plenty of shopping and dining options nearby, this home truly checks the boxes.

  4. 2026-03-02
    listed $300,000 Active 849-char remark
    Show marketing remark (849 chars)

    Short Sale. Situated on an EXTRA LARGE FENCED CORNER LOT, this home offers the perfect combination of location and updates. Major improvements include a NEW ROOF (2022) and NEW hot water heater. Newer stainless steel appliances (2023) in the spacious kitchen that is open to the dining and living room space. The kitchen has a great layout with the sit-up breakfast bar, generous counter space, and ample cabinetry. You will love the screened in back lanai - perfect for everyday living and entertaining. Tile flooring runs throughout the home — NO CARPET anywhere. Located in an X flood zone (no flood insurance typically required with most mortgages). Even better — NO CDD and NO HOA fees. Conveniently located just a short drive to the Gulf beaches, with plenty of shopping and dining options nearby, this home truly checks the boxes.

  5. 2023-08-03
    soldstatus $297,000
  6. 2023-07-28
    soldstatus $297,000 Closed 856-char remark
    Show marketing remark (856 chars)

    Complete transformation! This newly renovated South Venice home on a large corner lot has been tastefully updated with new appliances, light fixtures, fans, sinks, faucets, showers, vanities, fresh paint inside and out, fully fenced yard, new roof and even a new driveway. The great room is flooded with natural light and lends itself to entertaining and easy conversation. The back screened lanai offers privacy for your morning coffee or a quiet evening with your favorite beverage. Bring your pets and big toys! No HOA and no flood zone! South Venice residents have the option to purchase a membership for the community boat ramp, ferry and social events as well as the community pool. Conveniently located to shopping, schools, dining, entertainment and both Venice and Manasota Beach. Come enjoy the Florida lifestyle and claim your piece of paradise!

  7. 2023-06-27
    status Pending 856-char remark
    Show marketing remark (856 chars)

    Complete transformation! This newly renovated South Venice home on a large corner lot has been tastefully updated with new appliances, light fixtures, fans, sinks, faucets, showers, vanities, fresh paint inside and out, fully fenced yard, new roof and even a new driveway. The great room is flooded with natural light and lends itself to entertaining and easy conversation. The back screened lanai offers privacy for your morning coffee or a quiet evening with your favorite beverage. Bring your pets and big toys! No HOA and no flood zone! South Venice residents have the option to purchase a membership for the community boat ramp, ferry and social events as well as the community pool. Conveniently located to shopping, schools, dining, entertainment and both Venice and Manasota Beach. Come enjoy the Florida lifestyle and claim your piece of paradise!

  8. 2023-06-23
    listed $329,000 Active 856-char remark
    Show marketing remark (856 chars)

    Complete transformation! This newly renovated South Venice home on a large corner lot has been tastefully updated with new appliances, light fixtures, fans, sinks, faucets, showers, vanities, fresh paint inside and out, fully fenced yard, new roof and even a new driveway. The great room is flooded with natural light and lends itself to entertaining and easy conversation. The back screened lanai offers privacy for your morning coffee or a quiet evening with your favorite beverage. Bring your pets and big toys! No HOA and no flood zone! South Venice residents have the option to purchase a membership for the community boat ramp, ferry and social events as well as the community pool. Conveniently located to shopping, schools, dining, entertainment and both Venice and Manasota Beach. Come enjoy the Florida lifestyle and claim your piece of paradise!

  9. 2016-04-05
    historical
  10. 2016-04-04
    soldstatus $130,900 Sold
  11. 2016-04-04
    soldstatus $130,900
  12. 2016-02-20
    status Pending
  13. 2016-02-10
    listed $129,900 Active
  14. 2008-10-10
    soldstatus $81,700
  15. 2008-08-08
    listed $79,500
  16. 2008-01-24
    listed $139,900
  17. 2007-10-11
    listed $139,900
  18. 2006-04-07
    soldstatus $202,000
  19. 2006-03-31
    soldstatus $202,000
  20. 2006-01-04
    listed $204,999
  21. 2005-05-24
    soldstatus $190,000
  22. 2005-05-20
    soldstatus $190,000
  23. 2005-03-28
    listed $195,900
  24. 1986-10-01
    soldstatus $38,850
  25. 1980-09-01
    soldstatus $37,500

ⓘ 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
$2,468 · $206/mo
Projected year-2 tax
$2,468 · $206/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 3/10 Moderate FEMA zone X (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 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 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
$24,475
− Mortgage interest
−$13,948
− Property taxes
−$2,468
− Insurance
−$1,245
− Repairs & maintenance
−$1,958
− Management
−$1,958
− Depreciation
−$7,244
Taxable loss
−$4,345
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,043
After-tax cash flow
$996/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 — South Venice

Score
67/100
State rank
#549
US rank
#10377

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Venice, FL
County
Sarasota County · 448,376 people
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
50,278
Household income
$90,038
Rent vs Own
11.3% rent · 88.7% own
Severe rent burden
548.0

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 (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 7% Lithuanian 4% Slovak 3%
Foreign-born
9% · Canada, China, Dominican Republic
Languages at home
90% English-only · Spanish 3% Russian/Polish/Slavic 2% 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
▼ -355.64%
Current HPI
270.5242
Rent YoY
▲ 0.70%
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

+593.3% since first listed
25 events — show timeline
  • 2026-05-01 Price Changed $260,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-17 Price Changed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-01 Price Changed $289,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-02 Listed $300,000 Stellar MLS as Distributed by MLS Grid
  • 2023-08-03 Sold (Public Records) $297,000 Public Records
  • 2023-07-28 Sold (MLS) $297,000 Stellar MLS as Distributed by MLS Grid
  • 2023-06-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-06-23 Listed $329,000 Stellar MLS as Distributed by MLS Grid
  • 2016-04-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2016-04-04 Sold (Public Records) $130,900 Public Records
  • 2016-04-04 Sold (MLS) $130,900 Stellar MLS as Distributed by MLS Grid
  • 2016-02-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-02-10 Listed $129,900 Stellar MLS as Distributed by MLS Grid
  • 2008-10-10 Sold (MLS) $81,700 Stellar MLS as Distributed by MLS Grid
  • 2008-08-08 Listed $79,500 Stellar MLS as Distributed by MLS Grid
  • 2008-01-24 Listed $139,900 Stellar MLS as Distributed by MLS Grid
  • 2007-10-11 Listed $139,900 Stellar MLS as Distributed by MLS Grid
  • 2006-04-07 Sold (Public Records) $202,000 Public Records
  • 2006-03-31 Sold (MLS) $202,000 Stellar MLS as Distributed by MLS Grid
  • 2006-01-04 Listed $204,999 Stellar MLS as Distributed by MLS Grid
  • 2005-05-24 Sold (MLS) $190,000 Stellar MLS as Distributed by MLS Grid
  • 2005-05-20 Sold (Public Records) $190,000 Public Records
  • 2005-03-28 Listed $195,900 Stellar MLS as Distributed by MLS Grid
  • 1986-10-01 Sold (Public Records) $38,850 Public Records
  • 1980-09-01 Sold (Public Records) $37,500 Public Records

Property tax history

+12.0%/yr

Latest (2025): $2,468 · -5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…