CashFlowRE
Sign in Sign up
2144 Sadnet Ln 🌊 Lakefront
F Composite 32.37
Why this score? — see what drove the F 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).

  • ARV discount +9.6/15.0
  • Cash flow +6.3/30.0
  • Schools +5.4/10.0
  • Livability +3.8/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.5/10.0
  • DSCR +0.6/10.0
  • Appreciation +0.0/10.0

$374,000

2144 Sadnet Ln · North Port, FL 34286
4 bd · 3.0 ba · 1,998 sqft · SingleFamily public records · 287 Days on market
Built 2025 10,000 sqft lot $187/sqft · 5% below area Est $392k · at est. · waterfront

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

Listing remarks MLS

NEW CONSTRUCTION - Completed, move-in ready! This concrete block 4-bedroom 3-bathroom 2 car garage home has 80 ft canal frontage and is not in a Flood Zone. This home boast a modern design with high ceilings and features an open spacious floorplan design. With an awesome gourmet-inspired kitchen that features white cabinets with a large center island and subway backsplash and upgrades that include Stainless-steel Samsung appliance package with washer and dryer. Luxury wood-vinyl flooring throughout the common areas. A spacious master bedroom with tray ceilings, two walk-in closets, a private bathroom with dual vanity area, and large open walk-in shower. Front bedroom with bathroom is perfect for a guest room, mother in-law suite, or office. Home also features indoor laundry room connecting the attached garage, water softener, double pane windows, and sliding glassdoor that lead out to the open lanai. This brand new home is a must see.

Key facts

  • Large center island
  • Subway backsplash
  • Water softener

Tags

CANAL FRONTAGEGOURMET-INSPIRED KITCHENLARGE CENTER ISLANDSUBWAY BACKSPLASHINDOOR LAUNDRY ROOMWATER SOFTENER

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 4-bed/3.0-bath single-family listed at $374k.

Deal economics

  • At list price, monthly cash flow is $-667 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $256k (31.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $243k (35.0% below list).
  • Recommended offer: $243k (35.0% below list) — sets the bar for 1% rule.

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: Toledo Blade Elementary School (math 71% / reading 67%, grade A-, #399 of 2,144 statewide, top 19%, 799 students, 57% FRL); Woodland Middle School (math 57% / reading 57%, grade B, #164 of 571 statewide, top 30%, 978 students, 55% FRL); North Port High School (math 44% / reading 57%, grade D+, #171 of 667 statewide, top 26%, 2,562 students, 54% FRL).
  • Market conditions: Rents rising (+1.1%/yr); 852 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($81k/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 $3k of loan paydown is wiped out by about $11k 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 287 days — a 12% lower offer ($329k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $26k; list at $374k implies a 1338% 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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $243,138 (35.0% 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 287 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  8. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  9. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  10. 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.
  11. 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.
  12. 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
0.65%
Cap rate
4.15%
Cash-on-cash
-7.64%
DSCR
0.66
GRM
12.8

CMA / ARV

ARV (median comp)
$392,185
List price
$374,000
Delta
-4.64%
Verdict
FAIR
Comps
3 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.12% rent growth · sell at horizon

5-year hold
IRR
-31.7%
Equity multiple
-0.03×
Total profit
$-107,569
Equity at exit
$55,765
10-year hold
IRR
-47.9%
Equity multiple
-0.59×
Total profit
$-166,063
Equity at exit
$32,337

Cash invested: $104,720 (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 34286

Home prices YoY
-9.5%
Rents YoY
1.1%
Active inventory
852
Price-to-rent
12.8×

Monthly cashflow live

Estimated rent
$2,431 medium interval (Pro) →
Mortgage (P&I)
$1,961
Tax from tax record
$471 /mo · $5,649/yr
Insurance
$156
HOA
$0
Vacancy / Maint / Mgmt
$511
Net cashflow
$-667

Break-even live

Break-even rent $3,276
Max offer price $256,151
Occupancy floor

Sensitivity live

Price -10% $-455 -5% $-561 +0% $-667 +5% $-773 +10% $-879
Rent -10% $-859 -5% $-763 +0% $-667 +5% $-571 +10% $-475
Rate -1.0pp $-479 -0.5pp $-572 base $-667 +0.5pp $-764 +1.0pp $-863

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
$93,500
Closing costs
$11,220
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1430 Sun Market Pl North Port, FL 1.0–3.0 1.0–2.0 997 $1,820 $1.82 15d 11 0.58mi

Listing history 19 events

  1. 2026-06-21
    days on market $374,000 Active 287 DOM
  2. 2026-06-18
    days on market $374,000 Active 284 DOM
  3. 2026-06-17
    days on market $374,000 Active 283 DOM
  4. 2026-06-15
    days on market $374,000 Active 281 DOM
  5. 2026-06-13
    days on market $374,000 Active 279 DOM
  6. 2026-06-13
    days on market $374,000 Active 278 DOM
  7. 2026-06-10
    days on market $374,000 Active 276 DOM
  8. 2026-06-09
    days on market $374,000 Active 275 DOM
  9. 2026-06-08
    days on market $374,000 Active 273 DOM
  10. 2026-06-05
    days on market $374,000 Active 270 DOM
  11. 2026-06-03
    days on market $374,000 Active 269 DOM
  12. 2026-06-02
    days on market $374,000 Active 268 DOM
  13. 2026-06-01
    days on market $374,000 Active 267 DOM
  14. 2026-05-31
    days on market $374,000 Active 266 DOM
  15. 2026-03-23
    status Active 948-char remark
    Show marketing remark (948 chars)

    NEW CONSTRUCTION - Completed, move-in ready! This concrete block 4-bedroom 3-bathroom 2 car garage home has 80 ft canal frontage and is not in a Flood Zone. This home boast a modern design with high ceilings and features an open spacious floorplan design. With an awesome gourmet-inspired kitchen that features white cabinets with a large center island and subway backsplash and upgrades that include Stainless-steel Samsung appliance package with washer and dryer. Luxury wood-vinyl flooring throughout the common areas. A spacious master bedroom with tray ceilings, two walk-in closets, a private bathroom with dual vanity area, and large open walk-in shower. Front bedroom with bathroom is perfect for a guest room, mother in-law suite, or office. Home also features indoor laundry room connecting the attached garage, water softener, double pane windows, and sliding glassdoor that lead out to the open lanai. This brand new home is a must see.

  16. 2026-03-18
    status Pending 948-char remark
    Show marketing remark (948 chars)

    NEW CONSTRUCTION - Completed, move-in ready! This concrete block 4-bedroom 3-bathroom 2 car garage home has 80 ft canal frontage and is not in a Flood Zone. This home boast a modern design with high ceilings and features an open spacious floorplan design. With an awesome gourmet-inspired kitchen that features white cabinets with a large center island and subway backsplash and upgrades that include Stainless-steel Samsung appliance package with washer and dryer. Luxury wood-vinyl flooring throughout the common areas. A spacious master bedroom with tray ceilings, two walk-in closets, a private bathroom with dual vanity area, and large open walk-in shower. Front bedroom with bathroom is perfect for a guest room, mother in-law suite, or office. Home also features indoor laundry room connecting the attached garage, water softener, double pane windows, and sliding glassdoor that lead out to the open lanai. This brand new home is a must see.

  17. 2026-02-04
    price $374,000 948-char remark
    Show marketing remark (948 chars)

    NEW CONSTRUCTION - Completed, move-in ready! This concrete block 4-bedroom 3-bathroom 2 car garage home has 80 ft canal frontage and is not in a Flood Zone. This home boast a modern design with high ceilings and features an open spacious floorplan design. With an awesome gourmet-inspired kitchen that features white cabinets with a large center island and subway backsplash and upgrades that include Stainless-steel Samsung appliance package with washer and dryer. Luxury wood-vinyl flooring throughout the common areas. A spacious master bedroom with tray ceilings, two walk-in closets, a private bathroom with dual vanity area, and large open walk-in shower. Front bedroom with bathroom is perfect for a guest room, mother in-law suite, or office. Home also features indoor laundry room connecting the attached garage, water softener, double pane windows, and sliding glassdoor that lead out to the open lanai. This brand new home is a must see.

  18. 2025-09-02
    listed $379,000 Active 948-char remark
    Show marketing remark (948 chars)

    NEW CONSTRUCTION - Completed, move-in ready! This concrete block 4-bedroom 3-bathroom 2 car garage home has 80 ft canal frontage and is not in a Flood Zone. This home boast a modern design with high ceilings and features an open spacious floorplan design. With an awesome gourmet-inspired kitchen that features white cabinets with a large center island and subway backsplash and upgrades that include Stainless-steel Samsung appliance package with washer and dryer. Luxury wood-vinyl flooring throughout the common areas. A spacious master bedroom with tray ceilings, two walk-in closets, a private bathroom with dual vanity area, and large open walk-in shower. Front bedroom with bathroom is perfect for a guest room, mother in-law suite, or office. Home also features indoor laundry room connecting the attached garage, water softener, double pane windows, and sliding glassdoor that lead out to the open lanai. This brand new home is a must see.

  19. 2023-08-21
    soldstatus $26,000

ⓘ 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
$5,649 · $471/mo
Projected year-2 tax
$5,649 · $471/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 ≥108°F today · 27 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
$29,177
− Mortgage interest
−$20,950
− Property taxes
−$5,649
− Insurance
−$1,870
− Repairs & maintenance
−$2,334
− Management
−$2,334
− Depreciation
−$10,880
Taxable loss
−$14,841
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,562
After-tax cash flow
$-4,444/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)
22,534
Household income
$80,553
Rent vs Own
20.6% rent · 79.4% own
Severe rent burden
545.0

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 10% Two or more races 8% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 2%
Common ancestry
Romanian 7% Lithuanian 4% Subsaharan African 2%
Foreign-born
9% · Canada
Languages at home
86% English-only · Spanish 7% Russian/Polish/Slavic 4% Other Indo-European 1%

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
▼ -31.36%
Current HPI
297.3707
Rent YoY
▲ 1.12%
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

+1338.5% since first listed
5 events — show timeline
  • 2026-03-23 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-03-18 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-02-04 Price Changed $374,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-02 Listed $379,000 Stellar MLS as Distributed by MLS Grid
  • 2023-08-21 Sold (Public Records) $26,000 Public Records

Property tax history

+26.3%/yr

Latest (2025): $5,649 · +655.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…