CashFlowRE
Sign in Sign up
9 Lafitte Dr
B- Composite 65.15
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 +27.3/30.0
  • DSCR +9.5/10.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$129,900

9 Lafitte Dr · Laurel, FL 34275
2 bd · 2.0 ba · 1,055 sqft · Manufactured public records · 200 Days on market
Built 1979 3,220 sqft lot $143/mo HOA · 8% of rent

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

Listing remarks MLS

Enjoy the perfect blend of comfort and coastal charm at 9 Lafitte Drive in Nokomis! This beautifully maintained furnished water access neighborhood offers direct access to Shakett Creek with a neighborhood dock, ideal for boating, kayaking, or simply relaxing by the water. The open layout features light-filled living spaces, tasteful furnishings, and spacious Florida room (apex. 200 square feet) designed for entertaining or unwinding with peaceful quiet nights. Large Primary Bedroom has a walk-in closet. Very large laundry room conveniently located right off the driveway in the shed and under the carport for easy access. New electrical panel outside and new GFI's inside the home. Located just minutes from Nokomis Beach, Venice Island, shopping, dining, and easy access to both I-75 and US-41, this home delivers the best of Florida’s laid-back lifestyle with move-in-ready ease.

Key facts

  • Neighborhood dock
  • Large laundry room
  • 3,220 sq ft lot

Tags

DIRECT ACCESS TO SHAKETT CREEKNEIGHBORHOOD DOCKSPACIOUS FLORIDA ROOMLARGE LAUNDRY ROOM

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 manufactured listed at $130k.

Deal economics

  • At list price, monthly cash flow is $-53 ($-630/yr) — negative.
  • To cash-flow at today's rent, offer at most $121k (7.1% below list).
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#529 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A-; Watch: cost of living D, 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: Laurel Nokomis School (math 78% / reading 73%, grade A, #211 of 2,144 statewide, top 10%, 1,411 students, 35% FRL); Venice Senior High School (math 67% / reading 61%, grade B-, #86 of 667 statewide, top 13%, 2,584 students, 31% FRL).
  • Market conditions: Rents falling (-4.0%/yr); 752 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 $898 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.

Negotiation context

  • It's been on market 200 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 18y ago; this cycle's ask has dropped $30k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,312 (12.0% 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 200 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  9. 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.
  10. 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.
  11. 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
1.31%
Cap rate
9.75%
Cash-on-cash
12.34%
DSCR
1.55
GRM
6.3

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
-24.4%
Equity multiple
0.20×
Total profit
$-29,056
Equity at exit
$19,369
10-year hold
IRR
-45.7%
Equity multiple
-0.31×
Total profit
$-47,560
Equity at exit
$11,231

Cash invested: $36,372 (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 34275

Rents YoY
-4.0%
Active inventory
752
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,705 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$94 /mo · $1,134/yr
Insurance
$54
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$143
Vacancy / Maint / Mgmt
$358
Net cashflow
$-53

Break-even live

Break-even rent $1,771
Max offer price $120,624
Occupancy floor 98%

Sensitivity live

Price -10% $21 -5% $-16 +0% $-53 +5% $-89 +10% $-126
Rent -10% $-187 -5% $-120 +0% $-53 +5% $15 +10% $82
Rate -1.0pp $13 -0.5pp $-19 base $-53 +0.5pp $-86 +1.0pp $-120

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
$32,475
Closing costs
$3,897
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
$143 · $1,716/yr
Likely covers
waterelectric

Listing history 34 events

  1. 2026-06-21
    days on market $129,900 Active 200 DOM
  2. 2026-06-18
    days on market $129,900 Active 197 DOM
  3. 2026-06-17
    days on market $129,900 Active 196 DOM
  4. 2026-06-16
    days on market $129,900 Active 195 DOM
  5. 2026-06-15
    days on market $129,900 Active 194 DOM
  6. 2026-06-13
    days on market $129,900 Active 192 DOM
  7. 2026-06-13
    days on market $129,900 Active 191 DOM
  8. 2026-06-10
    days on market $129,900 Active 189 DOM
  9. 2026-06-09
    days on market $129,900 Active 188 DOM
  10. 2026-06-08
    days on market $129,900 Active 186 DOM
  11. 2026-06-05
    days on market $129,900 Active 183 DOM
  12. 2026-06-03
    days on market $129,900 Active 182 DOM
  13. 2026-06-02
    days on market $129,900 Active 181 DOM
  14. 2026-06-01
    days on market $129,900 Active 180 DOM
  15. 2026-05-31
    days on market $129,900 Active 179 DOM
  16. 2026-05-06
    price $129,900 894-char remark
    Show marketing remark (894 chars)

    Enjoy the perfect blend of comfort and coastal charm at 9 Lafitte Drive in Nokomis! This beautifully maintained furnished water access neighborhood offers direct access to Shakett Creek with a neighborhood dock, ideal for boating, kayaking, or simply relaxing by the water. The open layout features light-filled living spaces, tasteful furnishings, and spacious Florida room (apex. 200 square feet) designed for entertaining or unwinding with peaceful quiet nights. Large Primary Bedroom has a walk-in closet. Very large laundry room conveniently located right off the driveway in the shed and under the carport for easy access. New electrical panel outside and new GFI's inside the home. Located just minutes from Nokomis Beach, Venice Island, shopping, dining, and easy access to both I-75 and US-41, this home delivers the best of Florida’s laid-back lifestyle with move-in-ready ease.

  17. 2026-03-27
    price $135,000 894-char remark
    Show marketing remark (894 chars)

    Enjoy the perfect blend of comfort and coastal charm at 9 Lafitte Drive in Nokomis! This beautifully maintained furnished water access neighborhood offers direct access to Shakett Creek with a neighborhood dock, ideal for boating, kayaking, or simply relaxing by the water. The open layout features light-filled living spaces, tasteful furnishings, and spacious Florida room (apex. 200 square feet) designed for entertaining or unwinding with peaceful quiet nights. Large Primary Bedroom has a walk-in closet. Very large laundry room conveniently located right off the driveway in the shed and under the carport for easy access. New electrical panel outside and new GFI's inside the home. Located just minutes from Nokomis Beach, Venice Island, shopping, dining, and easy access to both I-75 and US-41, this home delivers the best of Florida’s laid-back lifestyle with move-in-ready ease.

  18. 2026-01-29
    price $145,000 894-char remark
    Show marketing remark (894 chars)

    Enjoy the perfect blend of comfort and coastal charm at 9 Lafitte Drive in Nokomis! This beautifully maintained furnished water access neighborhood offers direct access to Shakett Creek with a neighborhood dock, ideal for boating, kayaking, or simply relaxing by the water. The open layout features light-filled living spaces, tasteful furnishings, and spacious Florida room (apex. 200 square feet) designed for entertaining or unwinding with peaceful quiet nights. Large Primary Bedroom has a walk-in closet. Very large laundry room conveniently located right off the driveway in the shed and under the carport for easy access. New electrical panel outside and new GFI's inside the home. Located just minutes from Nokomis Beach, Venice Island, shopping, dining, and easy access to both I-75 and US-41, this home delivers the best of Florida’s laid-back lifestyle with move-in-ready ease.

  19. 2026-01-29
    status Active 894-char remark
    Show marketing remark (894 chars)

    Enjoy the perfect blend of comfort and coastal charm at 9 Lafitte Drive in Nokomis! This beautifully maintained furnished water access neighborhood offers direct access to Shakett Creek with a neighborhood dock, ideal for boating, kayaking, or simply relaxing by the water. The open layout features light-filled living spaces, tasteful furnishings, and spacious Florida room (apex. 200 square feet) designed for entertaining or unwinding with peaceful quiet nights. Large Primary Bedroom has a walk-in closet. Very large laundry room conveniently located right off the driveway in the shed and under the carport for easy access. New electrical panel outside and new GFI's inside the home. Located just minutes from Nokomis Beach, Venice Island, shopping, dining, and easy access to both I-75 and US-41, this home delivers the best of Florida’s laid-back lifestyle with move-in-ready ease.

  20. 2026-01-06
    status Pending 894-char remark
    Show marketing remark (894 chars)

    Enjoy the perfect blend of comfort and coastal charm at 9 Lafitte Drive in Nokomis! This beautifully maintained furnished water access neighborhood offers direct access to Shakett Creek with a neighborhood dock, ideal for boating, kayaking, or simply relaxing by the water. The open layout features light-filled living spaces, tasteful furnishings, and spacious Florida room (apex. 200 square feet) designed for entertaining or unwinding with peaceful quiet nights. Large Primary Bedroom has a walk-in closet. Very large laundry room conveniently located right off the driveway in the shed and under the carport for easy access. New electrical panel outside and new GFI's inside the home. Located just minutes from Nokomis Beach, Venice Island, shopping, dining, and easy access to both I-75 and US-41, this home delivers the best of Florida’s laid-back lifestyle with move-in-ready ease.

  21. 2025-11-09
    listed $159,900 Active 894-char remark
    Show marketing remark (894 chars)

    Enjoy the perfect blend of comfort and coastal charm at 9 Lafitte Drive in Nokomis! This beautifully maintained furnished water access neighborhood offers direct access to Shakett Creek with a neighborhood dock, ideal for boating, kayaking, or simply relaxing by the water. The open layout features light-filled living spaces, tasteful furnishings, and spacious Florida room (apex. 200 square feet) designed for entertaining or unwinding with peaceful quiet nights. Large Primary Bedroom has a walk-in closet. Very large laundry room conveniently located right off the driveway in the shed and under the carport for easy access. New electrical panel outside and new GFI's inside the home. Located just minutes from Nokomis Beach, Venice Island, shopping, dining, and easy access to both I-75 and US-41, this home delivers the best of Florida’s laid-back lifestyle with move-in-ready ease.

  22. 2025-07-04
    historical
  23. 2025-05-13
    price $165,000
  24. 2025-03-13
    listed $172,500 Active
  25. 2025-03-12
    historical
  26. 2025-01-09
    price $179,000
  27. 2024-11-30
    price $189,000
  28. 2024-06-03
    price $195,500
  29. 2024-05-15
    listed $199,900 Active
  30. 2022-08-08
    soldstatus $175,000
  31. 2019-05-29
    soldstatus $120,000
  32. 2009-03-13
    soldstatus $58,000
  33. 2008-08-19
    listed $68,900
  34. 1983-12-01
    soldstatus $15,900

ⓘ 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
$1,134 · $94/mo
Projected year-2 tax
$1,134 · $94/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 7/10 Severe FEMA zone AE · 75% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°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
$20,459
− Mortgage interest
−$7,276
− Property taxes
−$1,134
− Insurance
−$5,768
− Repairs & maintenance
−$1,637
− Management
−$1,637
− HOA
−$1,716
− Depreciation
−$3,779
Taxable loss
−$2,488
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$597
After-tax cash flow
$-33/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 — Laurel

Score
68/100
State rank
#529
US rank
#9888

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laurel, FL
County
Sarasota County · 448,376 people
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
22,436
Household income
$89,369
Rent vs Own
11.7% rent · 88.3% own
Severe rent burden
338.0

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 (85%)
Race & ethnicity
White 85% Two or more races 7% Hispanic / Latino 4% Asian 3% Black 1%
Common ancestry
Lithuanian 6% Romanian 4% Iranian 2%
Foreign-born
12% · Canada, Vietnam, China
Languages at home
89% English-only · Spanish 3% Russian/Polish/Slavic 2% 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
▼ -329.70%
Current HPI
268.9918
Rent YoY
▼ -3.97%
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

+717.0% since first listed
19 events — show timeline
  • 2026-05-06 Price Changed $129,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-27 Price Changed $135,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-29 Price Changed $145,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-29 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-11-09 Listed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2025-07-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-05-13 Price Changed $165,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-13 Listed $172,500 Stellar MLS as Distributed by MLS Grid
  • 2025-03-12 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-01-09 Price Changed $179,000 Stellar MLS as Distributed by MLS Grid
  • 2024-11-30 Price Changed $189,000 Stellar MLS as Distributed by MLS Grid
  • 2024-06-03 Price Changed $195,500 Stellar MLS as Distributed by MLS Grid
  • 2024-05-15 Listed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2022-08-08 Sold (Public Records) $175,000 Public Records
  • 2019-05-29 Sold (Public Records) $120,000 Public Records
  • 2009-03-13 Sold (Public Records) $58,000 Public Records
  • 2008-08-19 Listed $68,900 Stellar MLS as Distributed by MLS Grid
  • 1983-12-01 Sold (Public Records) $15,900 Public Records

Property tax history

+3.4%/yr

Latest (2025): $1,134 · -21.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…