CashFlowRE
Sign in Sign up
6752 Dennison Ave
D Composite 43.33
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 +14.2/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • DSCR +4.3/10.0
  • Livability +3.8/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$218,000

6752 Dennison Ave · North Port, FL 34287
2 bd · 2.0 ba · 1,199 sqft · SingleFamily public records · 47 Days on market
Built 1979 10,000 sqft lot $25/mo HOA · 1% of rent

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

Listing remarks

Opportunity awaits with this 3-bedroom, 2-bath home offering a functional layout and desirable features. Highlights include a 2023 roof, electrical box upgraded in 2024, indoor laundry, a storage room and added bedroom with Double French doors. The backyard has plenty of space to run around and enjoy and also a covered patio area. There is a detached storage shed, ideal for tools, hobbies, or additional storage needs. Kitchen has solid wood cabinets, granite countertops, backsplash, ceiling fan and under cabinet lighting. The home has some great curb appeal with undated landscaping and fenced entryway. Take a look today and make it your home.

Key facts

  • Storage room
  • Double french doors
  • 2023 roof

Tags

2023 ROOFELECTRICAL BOX UPGRADEDINDOOR LAUNDRYSTORAGE ROOMDOUBLE FRENCH DOORSCOVERED PATIO AREA

Property features AI

Finance

  • Other: Homestead exempt; Zoning: RSF2
  • Financial info: Lease restrictions apply
  • HOA & community: Monthly HOA $25, annual fee $300; Association approval required; The Jockey Club Of North Port; Community pool, tennis courts, basketball court, racquetball, shuffleboard; Cats and dogs allowed

Exterior

  • Parking: Storage (on property)
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Water connected; Sewer connected
  • Home design: Single family residence; One story; Northeast-facing; Completed condition
  • Construction: Stucco and frame construction; Shingle roof; Slab foundation; Built on one level
  • Exterior features: Covered patio/porch; Hurricane shutters; Private mailbox; Shed(s); Landscaped yard; Level lot; Paved road access

Interior

  • Kitchen: Range; Refrigerator; Water filtration system
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Ceramic tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Ceiling fans; Solid wood cabinets; Stone counters; Thermostat; Walk-in closets; Window treatments; Storage rooms
  • Laundry & utility: Washer; Dryer; Electric water heater; 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/2.0-bath single-family listed at $218k.

Deal economics

  • At list price, monthly cash flow is $36 ($432/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (18.7% below list).
  • Recommended offer: $177k (18.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.8% in North Port — 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 75/100 on livability (#252 in FL, #3,975 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: 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.
  • Zoned schools: Glenallen Elementary School (math 54% / reading 54%, grade C, #936 of 2,144 statewide, top 44%, 716 students, 79% FRL); Heron Creek Middle School (math 54% / reading 52%, grade C+, #209 of 571 statewide, top 37%, 902 students, 72% FRL); North Port High School (math 44% / reading 57%, grade D+, #171 of 667 statewide, top 26%, 2,562 students, 54% FRL) — zoned schools average 68% FRL vs 42% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 857 active listings in the ZIP; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($63k/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 $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 47 days — a 3% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $38k; list at $218k implies a 466% 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→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,268 (18.7% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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 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
6.49%
Cash-on-cash
0.71%
DSCR
1.03
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.26% rent growth · sell at horizon

5-year hold
IRR
-18.0%
Equity multiple
0.38×
Total profit
$-37,850
Equity at exit
$32,505
10-year hold
IRR
-16.1%
Equity multiple
0.20×
Total profit
$-48,732
Equity at exit
$18,849

Cash invested: $61,040 (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 34287

Home prices YoY
-20.1%
Rents YoY
0.3%
Active inventory
857
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,773 medium interval (Pro) →
Mortgage (P&I)
$1,143
Tax from tax record
$105 /mo · $1,264/yr
Insurance
$91
HOA
$25
Vacancy / Maint / Mgmt
$372
Net cashflow
$36

Break-even live

Break-even rent $1,727
Max offer price $218,000
Occupancy floor 93%

Sensitivity live

Price -10% $159 -5% $98 +0% $36 +5% $-26 +10% $-87
Rent -10% $-104 -5% $-34 +0% $36 +5% $106 +10% $176
Rate -1.0pp $146 -0.5pp $91 base $36 +0.5pp $-20 +1.0pp $-78

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
$54,500
Closing costs
$6,540
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
$25 · $300/yr
Likely covers
electriclandscaping

Listing history 19 events

  1. 2026-06-21
    pricedays on market $218,000 Active 47 DOM
  2. 2026-06-18
    days on market $225,000 Active 44 DOM
  3. 2026-06-17
    days on market $225,000 Active 43 DOM
  4. 2026-06-16
    days on market $225,000 Active 42 DOM
  5. 2026-06-15
    days on market $225,000 Active 41 DOM
  6. 2026-06-13
    days on market $225,000 Active 39 DOM
  7. 2026-06-13
    days on market $225,000 Active 38 DOM
  8. 2026-06-10
    days on market $225,000 Active 36 DOM
  9. 2026-06-09
    days on market $225,000 Active 35 DOM
  10. 2026-06-08
    days on market $225,000 Active 34 DOM
  11. 2026-06-08
    days on market $225,000 Active 33 DOM
  12. 2026-06-05
    days on market $225,000 Active 30 DOM
  13. 2026-06-03
    days on market $225,000 Active 29 DOM
  14. 2026-06-02
    days on market $225,000 Active 28 DOM
  15. 2026-06-01
    days on market $225,000 Active 27 DOM
  16. 2026-05-31
    days on market $225,000 Active 26 DOM
  17. 2026-05-05
    listed $229,000 Active 650-char remark
  18. 1988-04-20
    soldstatus $38,500
  19. 1978-11-01
    soldstatus $38,300

ⓘ 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
$1,264 · $105/mo
Projected year-2 tax
$1,809 · $151/mo
Expected delta
+$545/yr (+$45/mo · 43.1%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 16% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 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
$21,272
− Mortgage interest
−$12,211
− Property taxes
−$1,264
− Insurance
−$1,090
− Repairs & maintenance
−$1,702
− Management
−$1,702
− HOA
−$300
− Depreciation
−$6,342
Taxable loss
−$3,339
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$801
After-tax cash flow
$1,233/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 — North Port

Score
75/100
State rank
#252
US rank
#3975

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Port, FL
County
Sarasota County · 448,376 people
City population
75,324
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
25,929
Household income
$63,464
Rent vs Own
19.1% rent · 80.9% own
Severe rent burden
522.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 7% Asian 4% Black 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 3% Dominican 1%
Common ancestry
Romanian 4% Scotch-Irish 3% Lithuanian 3%
Foreign-born
16% · Canada, Philippines
Languages at home
81% English-only · Spanish 8% Russian/Polish/Slavic 5% French/Haitian/Cajun 2%

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
▼ -70.89%
Current HPI
280.8484
Rent YoY
▲ 0.26%
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

+487.5% since first listed
4 events — show timeline
  • 2026-05-29 Price Changed $225,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-05 Listed $229,000 Stellar MLS as Distributed by MLS Grid
  • 1988-04-20 Sold (Public Records) $38,500 Public Records
  • 1978-11-01 Sold (Public Records) $38,300 Public Records

Property tax history

+6.1%/yr

Latest (2025): $1,264 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…