CashFlowRE
Sign in Sign up
110 Roma Rd 🌊 Lakefront
B Composite 74.06
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,900

110 Roma Rd · Venice, FL 34285
2 bd · 1.0 ba · 665 sqft · Manufactured public records · 49 Days on market
Built 1971 4,270 sqft lot $229/mo HOA · 12% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

One or more photo(s) has been virtually staged. If you have been searching for an affordable Florida home with peaceful WATER VIEWS, LOW MONTLY FEES, and an active community lifestyle, this is a must-see opportunity. Located in Venice Isles, one of the most desirable 55+ mobile home communities in Venice, Florida, this charming 2-bedroom, 1.5-bath single wide with a large Florida room offers comfort, updates, and an unbeatable location. Set on a LAKEFRONT LOT with recently UPDATED RIP RAP SHORELINE PROTECTION, this property enjoys beautiful water views and is just steps from Clubhouse #1 and one of the community swimming pools. Whether you are looking for a seasonal retreat or full-time Flo

Key facts

  • Lakefront lot
  • Water views
  • Covered parking

Tags

WATER VIEWSLAKEFRONT LOTNEW ROOF-OVER INSTALLEDCOVERED PARKINGTWO COMMUNITY POOLSLARGE TIKI HUT

Property features AI

Finance

  • Other: Partially furnished; Public records list living area as 665; building area total 1,637; Lot about 0.1 acre (approx. 90 x 50), paved asphalt road, private maintained road, landscaped, within city limits
  • Financial info: Total annual fees $2,748; Lease restrictions apply
  • HOA & community: Has HOA (monthly HOA $229 / quarterly association fee $687); Association amenities: cable TV, clubhouse, fitness center, park, pool, recreation facilities, shuffleboard, spa/hot tub, tennis courts, wheelchair access, handicap modified; Association approval required; On-site property manager; Senior community; Pets not allowed; Deed restrictions; golf carts allowed; community mailbox; special community restrictions; buyer approval required

Exterior

  • Parking: Driveway; Carport with 2 spaces
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Mobile home (single wide); One story; Faces west; Completed condition
  • Construction: Metal siding; Roof over; Other foundation
  • Exterior features: Covered, enclosed and screened patio; Patio; Shade shutters; Shed(s); Riprap on waterfront

Interior

  • Kitchen: Range; Range hood; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Shutters and window treatments; Sliding doors; Storage
  • Laundry & utility: Washer and dryer 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/1.0-bath manufactured listed at $90k.

Deal economics

  • At list price, monthly cash flow is $645 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#129 in FL, #1,925 nationally) — a professional / high-income tenant draw. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities D-, 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: Venice Elementary School (math 80% / reading 77%, grade A, #141 of 2,144 statewide, top 7%, 608 students, 43% 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 rising fast (+8.8%/yr); 462 active listings in the ZIP; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($68k/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 $622 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $50k; list at $90k implies a 80% 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 $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — 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 A-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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  7. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  8. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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
2.05%
Cap rate
14.90%
Cash-on-cash
30.75%
DSCR
2.37
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
31.9%
Equity multiple
2.45×
Total profit
$36,383
Equity at exit
$13,404
10-year hold
IRR
42.0%
Equity multiple
6.14×
Total profit
$129,445
Equity at exit
$7,773

Cash invested: $25,172 (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 34285

Rents YoY
8.8%
Active inventory
462
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,841 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$72 /mo · $860/yr
Insurance
$37
HOA
$229
Vacancy / Maint / Mgmt
$387
Net cashflow
$645

Break-even live

Break-even rent $1,025
Max offer price $89,900
Occupancy floor 60%

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
$22,475
Closing costs
$2,697
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
$229 · $2,748/yr
Likely covers
waterpool

Listing history 17 events

  1. 2026-06-18
    days on market $89,900 Active 49 DOM
  2. 2026-06-17
    days on market $89,900 Active 48 DOM
  3. 2026-06-16
    days on market $89,900 Active 47 DOM
  4. 2026-06-15
    days on market $89,900 Active 46 DOM
  5. 2026-06-13
    days on market $89,900 Active 44 DOM
  6. 2026-06-13
    days on market $89,900 Active 43 DOM
  7. 2026-06-10
    days on market $89,900 Active 41 DOM
  8. 2026-06-09
    days on market $89,900 Active 40 DOM
  9. 2026-06-08
    days on market $89,900 Active 39 DOM
  10. 2026-06-08
    days on market $89,900 Active 38 DOM
  11. 2026-06-05
    days on market $89,900 Active 35 DOM
  12. 2026-06-03
    days on market $89,900 Active 34 DOM
  13. 2026-06-02
    days on market $89,900 Active 33 DOM
  14. 2026-06-01
    days on market $89,900 Active 32 DOM
  15. 2026-05-31
    days on market $89,900 Active 31 DOM
  16. 2026-04-30
    listed $89,900 Active 2192-char remark
  17. 2004-06-09
    soldstatus $50,000

ⓘ 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
$860 · $72/mo
Projected year-2 tax
$860 · $72/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 4/10 Moderate FEMA zone X (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 1/10 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
$22,094
− Mortgage interest
−$5,036
− Property taxes
−$860
− Insurance
−$450
− Repairs & maintenance
−$1,768
− Management
−$1,768
− HOA
−$2,748
− Depreciation
−$2,615
Taxable income
$6,850
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,644
After-tax cash flow
$6,095/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 — Venice

Score
80/100
State rank
#129
US rank
#1925

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Sarasota County · 448,376 people
City population
86,541
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
18,677
Household income
$68,301
Rent vs Own
20.3% rent · 79.7% own
Severe rent burden
747.0

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 (88%)
Race & ethnicity
White 88% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 5% Lithuanian 5% Italian 3%
Foreign-born
11% · Canada
Languages at home
88% English-only · Spanish 4% Other Indo-European 2% German/W. Germanic 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
▼ -329.42%
Current HPI
264.6389
Rent YoY
▲ 8.78%
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

+79.8% since first listed
2 events — show timeline
  • 2026-04-30 Listed $89,900 Stellar MLS as Distributed by MLS Grid
  • 2004-06-09 Sold (Public Records) $50,000 Public Records

Property tax history

-0.2%/yr

Latest (2025): $860 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…