CashFlowRE
Sign in Sign up
5706 106th Ave E
D- Composite 38.66
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 +12.9/30.0
  • ARV discount +5.6/15.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • DSCR +3.9/10.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$359,000

5706 106th Ave E · Bradenton, FL 34219
3 bd · 2.0 ba · 1,460 sqft · SingleFamily public records · 20 Days on market
Built 2011 7,187 sqft lot Est $345k · at est. $12/mo HOA

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

Listing remarks MLS

This "Barclay" floorplan is 1,461 square feet with a large living area that enjoys the home's lot view through 8'-tall sliding glass doors. The entry door opens into a foyer next to the eat in kitchen at the front of the home. The kitchen's breakfastbar overlooks the spacious living/dining area. The owner's suite and bathroom are located at the rear of the home for a private retreat from the two secondary bedrooms. Extra details such as the 9' 4" ceilings, 8' entry door, 8' sliding glass doors, recessed owner's bedroom doorway and vaulted ceiling, and large owner's walk-in closet are a few of the luxuries you'll enjoy as you make this house your home. These homes boast 15-feet or 20-feet distances from the neighbors on either side which is largerthan expected in this area! Located in the quiet town of Parrish, just 25 minutes from downtown St. Petersburg, discover the friendly, walkable neighborhood of Harrison Ranch. This friendly neighborhood boasts an impressive list of reasons why you'll love calling this place home-and it's a great place to raise a family. Ideally situated between the Tampa/St. Pete metropolitan area and the gulf side communities of Sarasota and Bradenton, Harrison Ranch's desirable location is close to great Gulf Coast beaches, shopping centers, family entertainment, and recreation destinations. Residents of Harrison Ranch enjoy a relaxed lifestyle, entertaining and playing within a splendid, state-of-the-art 6,500-square foot community center.

Key facts

  • Water views
  • Newer roof
  • Tile flooring

Tags

WATER VIEWSRESORT STYLE AMENITIESMETICULOUS LANDSCAPINGSCREENED FRONT ENTRYWAYNEWER ROOFTILE FLOORING

Property features AI

Finance

  • Other: CDD applies; Homestead exempt; Lease restrictions apply
  • HOA & community: HOA managed by Rizzetta & Company; Monthly HOA approximately $12.50 (annual fee $150); HOA covers pool, management and recreational facilities; Community amenities include clubhouse, fitness center, park, playground, pool, tennis courts, basketball court, pickleball courts, trails

Exterior

  • Parking: Attached 2-car garage (approx. 19 x 19); Driveway; Garage door opener
  • Utilities: Public water; Public sewer; Electricity connected; Cable connected; Water connected; Sewer connected
  • Home design: Single family residence; One story; Home faces west; Residential property
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built using public records building area
  • Exterior features: Covered and screened porches (front and rear); Enclosed porch/patio areas; Patio; Porch; Sliding doors; Hurricane shutters; Rain gutters; Exterior lighting; Private mailbox; Sprinkler (metered); Sidewalks; Fenced (other); Irrigation equipment

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Eat-in kitchen
  • Bedrooms: 3 bedrooms
  • Flooring: Hardwood floors; Tile floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; High ceilings; In-wall pest system; Kitchen/family room combo; Open floorplan; Split bedroom plan; Walk-in closets; Storm windows
  • Laundry & utility: Washer; Dryer; Inside laundry / utility

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 3-bed/2.0-bath single-family listed at $359k.

Deal economics

  • At list price, monthly cash flow is $-28 ($-339/yr) — negative.
  • To cash-flow at today's rent, offer at most $354k (1.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $290k (19.3% below list).
  • Recommended offer: $290k (19.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.6% in Bradenton — 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 81/100 on livability (#101 in FL, #1,528 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime D, amenities F.
  • Manatee (suburban): math 54% / reading 50% proficiency, ranked #26 of 73 in FL (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Barbara A Harvey Elementary School (math 74% / reading 59%, grade B+, #473 of 2,144 statewide, top 23%, 1,069 students, 33% FRL); Parrish Community High School (math 47% / reading 57%, grade D+, #160 of 667 statewide, top 25%, 2,017 students, 32% FRL) — zoned schools average 33% FRL vs 51% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-0.9%/yr); 2194 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($114k/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 $11k of value loss. Plan a longer hold.
  • Manatee County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($354k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 15y 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 $152k; list at $359k implies a 136% 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 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $289,602 (19.3% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.81%
Cap rate
6.20%
Cash-on-cash
-0.34%
DSCR
0.99
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$344,560
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5616 107th Ter E 0.10mi 3/2.0 1,423 (-2%) 5mo $365,000 $257 87
10817 56th St E 0.21mi 3/2.0 1,443 (-1%) 15mo $341,000 $236 76
9953 50th Street Cir E 0.68mi 3/2.0 1,460 (0%) 16mo $315,000 $216 56
9918 50th Street Cir E 0.73mi 3/2.0 1,460 (0%) 15mo $348,000 $238 54
9767 50th Street Cir E 0.67mi 3/2.0 1,270 (-13%) 8mo $300,000 $236 41
11311 63rd St E 0.66mi 3/2.0 1,675 (+15%) 13mo $379,000 $226 34
9766 50th Street Cir E 0.67mi 3/2.0 1,270 (-13%) 19mo $330,000 $260 31

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.1%
Equity multiple
0.32×
Total profit
$-68,515
Equity at exit
$53,528
10-year hold
IRR
-20.7%
Equity multiple
0.05×
Total profit
$-95,010
Equity at exit
$31,040

Cash invested: $100,520 (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 34219

Home prices YoY
-23.7%
Rents YoY
-0.9%
Active inventory
2194
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,896 high interval (Pro) →
Mortgage (P&I)
$1,883
Tax from tax record
$272 /mo · $3,262/yr
Insurance
$150
HOA
$12
Vacancy / Maint / Mgmt
$608
Net cashflow
$-28

Break-even live

Break-even rent $2,932
Max offer price $354,015
Occupancy floor 96%

Sensitivity live

Price -10% $175 -5% $73 +0% $-28 +5% $-130 +10% $-231
Rent -10% $-257 -5% $-143 +0% $-28 +5% $86 +10% $201
Rate -1.0pp $153 -0.5pp $63 base $-28 +0.5pp $-121 +1.0pp $-216

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
$89,750
Closing costs
$10,770
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10508 55th Ct E Parrish, FL 3.0 2.0 1447 $3,000 $2.07 25d 1 0.26mi
9922 52nd St E Parrish, FL 3.0 2.0 1270 $2,250 $1.77 5d 1 0.65mi
10610 Eddy Cir Parrish, FL 1.0–3.0 1.0–2.0 1082 $2,495 $2.30 4d 89 0.87mi
11106 Sand Pine Ln Parrish, FL 3.0 2.0 1766 $2,579 $1.46 5d 1 0.99mi
11639 Old Florida Ln Parrish, FL 3.0 2.5 1692 $2,350 $1.39 21d 1 1.34mi
11230 82nd St E Parrish, FL 3.0 2.0 1758 $2,495 $1.42 18d 1 1.49mi

HOA detail

Monthly dues
$12 · $144/yr

Listing history 14 events

  1. 2026-06-22
    days on market $359,000 Active 20 DOM
  2. 2026-06-18
    days on market $359,000 Active 17 DOM
  3. 2026-06-17
    days on market $359,000 Active 16 DOM
  4. 2026-06-16
    days on market $359,000 Active 15 DOM
  5. 2026-06-15
    days on market $359,000 Active 14 DOM
  6. 2026-06-13
    days on market $359,000 Active 12 DOM
  7. 2026-06-13
    days on market $359,000 Active 11 DOM
  8. 2026-06-10
    days on market $359,000 Active 9 DOM
  9. 2026-06-09
    days on market $359,000 Active 8 DOM
  10. 2026-06-08
    days on market $359,000 Active 7 DOM
  11. 2026-06-07
    days on market $359,000 Active 6 DOM
  12. 2026-06-03
    days on market $359,000 Active 2 DOM
  13. 2026-06-01
    remarks 699-char remark
  14. 2026-06-01
    listed $359,000 Active 1 DOM

ⓘ 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
$3,262 · $272/mo
Projected year-2 tax
$3,262 · $272/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 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 3 unhealthy d/yr today · 3 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
$34,752
− Mortgage interest
−$20,110
− Property taxes
−$3,262
− Insurance
−$1,795
− Repairs & maintenance
−$2,780
− Management
−$2,780
− HOA
−$144
− Depreciation
−$10,444
Taxable loss
−$6,563
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,575
After-tax cash flow
$1,236/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
Manatee
NCES district ID
1201230
Math proficiency
54% ▼ -6.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$49,607
Composite
44.43/100
National rank
#2806
State rank
#26 of 73 in FL

Livability — Bradenton

Score
81/100
State rank
#101
US rank
#1528

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Manatee County · 416,364 people
City population
52,177
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
33,296
Household income
$113,773
Rent vs Own
8.1% rent · 91.9% own
Severe rent burden
219.0

Population outlook (Manatee County) Hauer SSP2

Today (2025)
447,342 people
By 2030
488,911 · +9.3%
By 2040
567,934 · +27.0%
By 2050
637,995 · +42.6%
By 2075
781,970 · +74.8%
By 2100
848,272 · +89.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 11% Two or more races 8% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 4% Hispanic 2% Russian 2%
Foreign-born
10% · Canada, Dominican Republic, Jamaica
Languages at home
88% English-only · Spanish 7% French/Haitian/Cajun 2% Other Asian/Pacific 1%

Political lean MEDSL · Manatee

2024 margin
Strong R (+23.5) · D 37.9% · R 61.4%
2008→2024 swing
-16.5pp toward R · 2008: -7.0pp · 2024: -23.5pp
All cycles
2024: R+23.5 2020: R+16.1 2016: R+17.1 2012: R+12.5 2008: R+7.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -84.45%
Current HPI
271.7131
Rent YoY
▼ -0.95%
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

+128.8% since first listed
3 events — show timeline
  • 2026-06-01 Listed $359,000 Stellar MLS as Distributed by MLS Grid
  • 2012-05-15 Sold (MLS) $152,000 Stellar MLS as Distributed by MLS Grid
  • 2011-11-08 Listed $156,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+1.9%/yr

Latest (2025): $3,262 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…