CashFlowRE
Sign in Sign up
No image
C+ Composite 60.22
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 +25.2/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Schools +4.4/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$155,000

198 Tankey Dr · Palmetto, FL 34221
2 bd · 1.0 ba · 954 sqft · Manufactured public records · 366 Days on market
Built 1979 3,358 sqft lot $190/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Back on the Market – Buyer Financing Fell Through! Seller Motivated! Charming 2-Bedroom Home in Jet Mobile Home Park – Fully Renovated, Furnished, and Move-In Ready. Welcome to your Florida retreat in the desirable Jet Mobile Home Park, a resident-owned 55+ waterfront community along the Manatee River. This beautifully updated 2-bedroom, 2-bathroom home comes partially furnished, making it the perfect choice for seasonal living or a year-round residence. Step inside to a bright, open layout that includes a spacious sunroom, ideal for relaxing or entertaining. The home has been thoughtfully renovated in 2025 with new vinyl flooring, fresh interior paint, updated vanities and plum

Key facts

  • Fully renovated
  • Waterfront community
  • Spacious sunroom

Tags

FULLY RENOVATEDWATERFRONT COMMUNITYBRIGHT AND AIRY LAYOUTSPACIOUS SUNROOMCUSTOM-BUILT HICKORY DESIGNNEW DISHWASHER

Property features AI

Finance

  • Other: Furnished; Third-party listing; Living area reported as 954 sq ft (building area 1,440 sq ft); Lot about 0.08 acres (approximately 312 m²)
  • Financial info: Lease restrictions apply
  • HOA & community: Community clubhouse; Pool included in association fee; Association covers grounds maintenance, management, sewer, trash and water; Buyer approval required; Deed restrictions; Golf carts allowed; Senior community; Pets not allowed; Association approval required for purchase; Total monthly association fees approximately $190 (total annual $2,280)

Exterior

  • Parking: Carport with 1 space
  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Manufactured double-wide home; One level; Faces east
  • Construction: Vinyl siding with frame construction; Membrane roof; Built on crawlspace
  • Exterior features: Rain gutters; Paved road access

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate; Crawlspace foundation
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Ceiling fans; Living room/dining room combo; Window treatments
  • Laundry & utility: Washer; Dryer; Outdoor/other laundry area

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/1.0-bath manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $-82 ($-981/yr) — negative.
  • To cash-flow at today's rent, offer at most $141k (9.3% below list).
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 2.0% in Palmetto — 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 72/100 on livability (#346 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute 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.
  • Market conditions: Rents soft (-3.0%/yr); 1160 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).

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.
  • 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 366 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $155k implies a 618% gain — meaningful room to come down on a strong offer.

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 6→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,400 (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 366 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. 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?
  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
1.20%
Cap rate
8.96%
Cash-on-cash
9.53%
DSCR
1.42
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$84,906
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4 Tennessee St 0.22mi 2/2.0 960 (+1%) 2mo $85,000 $89 83
243 Palm Ln 0.10mi 2/2.0 820 (-14%) 14mo $57,500 $70 57

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
-24.9%
Equity multiple
0.18×
Total profit
$-35,461
Equity at exit
$23,111
10-year hold
IRR
-44.6%
Equity multiple
-0.32×
Total profit
$-57,374
Equity at exit
$13,402

Cash invested: $43,400 (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 34221

Rents YoY
-3.0%
Active inventory
1160
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,864 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$60 /mo · $725/yr
Insurance
$65
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$190
Vacancy / Maint / Mgmt
$391
Net cashflow
$-82

Break-even live

Break-even rent $1,968
Max offer price $140,559
Occupancy floor 99%

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
$38,750
Closing costs
$4,650
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
522 7th Ave W Unit 3 Palmetto, FL 1.0 1.0 535 $1,195 $2.23 23d 1 0.39mi
507 10th Ave W Palmetto, FL 2.0 1.0 737 $1,495 $2.03 16d 1 0.63mi
501 11th St W Palmetto, FL 2.0 1.0 850 $1,340 $1.58 2d 1 0.65mi
900 9th Ave E Unit 180 Palmetto, FL 2.0 2.0 1000 $1,650 $1.65 16d 1 0.71mi
516 12th St W Unit A Palmetto, FL 2.0 1.0 612 $1,350 $2.21 16d 1 0.81mi
518 12th St W Palmetto, FL 2.0 1.0 612 $1,350 $2.21 16d 1 0.81mi
210 3rd St W #8402 Bradenton, FL 2.0 2.0 1000 $2,600 $2.60 23d 1 0.90mi
210 3rd St W Bradenton, FL 1.0–3.0 1.0–2.0 1094 $1,954 $1.79 1d 1 0.90mi
606 3rd Ave W Bradenton, FL 1.0–3.0 1.0–2.0 1090 $1,768 $1.62 2d 23 0.99mi
1229 11th Ave W Palmetto, FL 3.0 1.0 1072 $1,800 $1.68 2d 1 1.05mi
515 1st Ave E Bradenton, FL 2.0 2.0 1104 $2,275 $2.06 23d 1 1.12mi
102 Manatee Ave W Bradenton, FL 1.0–3.0 1.0–2.0 1035 $1,962 $1.90 2d 14 1.15mi
1809 5th Ave W Palmetto, FL 3.0 1.0 962 $1,895 $1.97 23d 1 1.21mi
408 3rd Ave E Unit A Bradenton, FL 3.0 2.0 1000 $1,995 $2.00 3d 1 1.22mi
1213 15th St W Palmetto, FL 2.0 1.0 1000 $1,800 $1.80 23d 1 1.23mi
1715 9th St W Palmetto, FL 2.0 2.0 1104 $2,000 $1.81 23d 1 1.33mi
801 6th Ave W Bradenton, FL 2.0 2.0 808 $1,542 $1.91 3d 4 1.35mi
1161 3rd Ave E Bradenton, FL 1.0–3.0 1.0–2.0 1088 $2,652 $2.44 1d 21 1.40mi
360 11th St E Bradenton, FL 1.0–3.0 1.0–2.0 1112 $1,978 $1.78 1d 20 1.45mi

HOA detail

Monthly dues
$190 · $2,280/yr
Likely covers
water

Listing history 7 events

  1. 2026-05-31
    days on market $155,000 Active 366 DOM
  2. 2026-03-08
    status Active
  3. 2026-02-28
    status Pending
  4. 2026-01-17
    price $155,000
  5. 2025-09-24
    price $170,000
  6. 2025-05-22
    listed $185,000 Active
  7. 1992-06-04
    soldstatus $21,600

ⓘ 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
$725 · $60/mo
Projected year-2 tax
$1,286 · $107/mo
Expected delta
+$562/yr (+$47/mo · 77.5%)

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

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥107°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$22,369
− Mortgage interest
−$8,682
− Property taxes
−$725
− Insurance
−$5,894
− Repairs & maintenance
−$1,789
− Management
−$1,789
− HOA
−$2,280
− Depreciation
−$4,509
Taxable loss
−$3,300
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$792
After-tax cash flow
$-189/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 — Palmetto

Score
72/100
State rank
#346
US rank
#5695

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palmetto, FL
County
Manatee County · 416,364 people
City population
56,208
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
56,208
Household income
$77,712
Rent vs Own
17.1% rent · 82.9% own
Severe rent burden
1193.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 59% Hispanic / Latino 22% Black 14% Two or more races 11%
Hispanic origin (detail)
Mexican 14% Puerto Rican 3%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
10% · Canada, Dominican Republic, Jamaica
Languages at home
81% English-only · Spanish 16% Other Indo-European 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
▼ -383.53%
Current HPI
302.1458
Rent YoY
▼ -2.98%
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

+617.6% since first listed
6 events — show timeline
  • 2026-03-08 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-02-28 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-17 Price Changed $155,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-24 Price Changed $170,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-22 Listed $185,000 Stellar MLS as Distributed by MLS Grid
  • 1992-06-04 Sold (Public Records) $21,600 Public Records

Property tax history

-2.0%/yr

Latest (2025): $725 · +8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…