CashFlowRE
Sign in Sign up
633 Harvey St Multi-family
B Composite 73.77
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 +4.8/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$359,000

633 Harvey St · Englewood, FL 34223
4 bd · 4.0 ba · 2,188 sqft · MultiFamily public records · 1 Days on market
Built 1983 0.39 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

The possibilities are endless with this beautiful duplex. Live in one side and rent the other for virtually payment free living. Rent both sides for a a nice monthly income. Great for a seasonal home too! Let your tenant be your caretaker! The interior is a perfect layout for entertaining your friends and family. Nice kitchen, living and dining room combination with a split bedroom floor plan. Master bedroom has a walkin closet and a nice size master bath. It also has access to the sunny Florida room. Florida room can also be walled off to be a guest room in a pinch. The guest bed and bath are tucked away on the opposite side for a perfect guest retreat. This home is located at the end of the cul-du-sac with a huge fenced backyard complete with a pond and multiple gardens. The yard is full of fruit trees and nice mature landscape. Raised beds are already in place and don't miss the hidden spot to relax in the hammock. The tenant unit has it's own private back yard! Great location approximately 2 miles from Englewood Beach.

Key facts

  • Hurricane shutters
  • Sunlit florida room
  • Roof replaced

Tags

SUNLIT FLORIDA ROOMLARGE SCREENED-IN LANAIHURRICANE SHUTTERSROOF REPLACED

Property features AI

Finance

  • Other: Property zoning: RMF1; Total lot approximately 0.39 acres (about 1/4 to less than 1/2 acre); Located at the end of a cul-de-sac
  • Financial info: Gross lease terms for existing tenancy; Tenants pay electricity and water; Two separate water meters
  • HOA & community: No association

Exterior

  • Parking: Assigned parking; Driveway; Garage with door opener; Each unit includes 1 attached garage space
  • Security: Smoke detectors installed
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available
  • Home design: Residential income property (duplex); Single-story (one level); Completed condition; Private rear entry porches
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built as a single building containing 2 units
  • Exterior features: Covered, screened rear porch; Private mailbox; Sliding doors; Shed(s); Located on a cul-de-sac; Landscaped yard; Paved, private-maintained road

Interior

  • Kitchen: Original kitchens in good condition; Range; Range hood; Microwave; Dishwasher; Disposal; Refrigerator
  • Bedrooms: Total of 4 bedrooms; Each unit is a 2-bedroom unit (2 units)
  • Flooring: Carpet; Ceramic tile; Hardwood; Terrazzo; Luxury vinyl plank (in one freshly painted unit)
  • Bathrooms: Each unit has 2 bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Electric water heater
  • Interior features: Ceiling fans; Split bedroom floor plan; Walk-in closets; Window treatments (blinds, aluminum frames)
  • Laundry & utility: Washer hookup; Dryer hookup (electric); Laundry located in garage

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/4.0-bath multifamily listed at $359k.

Deal economics

  • At list price, monthly cash flow is $2k ($27k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $359k).
  • Cap rate 13.9% vs local median 3.8% in Englewood — 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 73/100 on livability (#321 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, health & safety A; Watch: employment C-, 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.
  • Market conditions: Rents rising fast (+9.0%/yr); 717 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • At $6,024/mo this rent would consume 95% of the median local household income ($76k/yr) (locally 290% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $101k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 12y ago 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 $250k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $359,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.68%
Cap rate
13.87%
Cash-on-cash
27.05%
DSCR
2.20
GRM
5.0

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
26.6%
Equity multiple
2.17×
Total profit
$118,074
Equity at exit
$53,528
10-year hold
IRR
37.1%
Equity multiple
5.32×
Total profit
$433,940
Equity at exit
$31,040

Cash invested: $100,520 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
717
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$6,024 high interval (Pro) →
Mortgage (P&I)
$1,883
Tax from tax record
$461 /mo · $5,531/yr
Insurance
$150
HOA
$0
Vacancy / Maint / Mgmt
$1,265
Net cashflow
$2,266

Break-even live

Break-even rent $3,156
Max offer price $359,000
Occupancy floor 57%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $6,024

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
$89,750
Closing costs
$10,770
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1501 Helene Ave Englewood, FL 3.0 2.0 1608 $3,200 $1.99 13d 1 0.89mi
1375 Beach Rd #311 Englewood, FL 3.0 2.0 1686 $4,950 $2.94 21d 1 1.13mi
5039 N Beach Rd Englewood, FL 4.0 3.0 1650 $4,499 $2.73 21d 1 1.47mi

Listing history 2 events

  1. 2026-06-13
    remarks 695-char remark
  2. 2026-06-13
    listed $359,000 Pending 1 DOM

ⓘ 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
$5,531 · $461/mo
Projected year-2 tax
$5,531 · $461/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 6/10 Major FEMA zone X (unshaded) · 52% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 30 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
$72,288
− Mortgage interest
−$20,110
− Property taxes
−$5,531
− Insurance
−$1,795
− Repairs & maintenance
−$5,783
− Management
−$5,783
− Depreciation
−$10,444
Taxable income
$22,843
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,482
After-tax cash flow
$21,708/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 — Englewood

Score
73/100
State rank
#321
US rank
#5655

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Englewood, FL
County
Sarasota County · 448,376 people
City population
35,420
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
19,884
Household income
$76,016
Rent vs Own
12.5% rent · 87.5% own
Severe rent burden
290.0

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 7% Lithuanian 4% Iranian 2%
Foreign-born
9% · Canada
Languages at home
94% English-only · German/W. Germanic 2% Spanish 1% 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
▼ -146.26%
Current HPI
281.0529
Rent YoY
▲ 9.02%
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

+223.4% since first listed
20 events — show timeline
  • 2026-06-12 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-06-11 Listed $359,000 Stellar MLS as Distributed by MLS Grid
  • 2018-02-28 Sold (Public Records) $249,900 Public Records
  • 2018-02-28 Sold (MLS) $249,900 Stellar MLS as Distributed by MLS Grid
  • 2018-02-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-02-02 Relisted Stellar MLS as Distributed by MLS Grid
  • 2018-01-18 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-01-17 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2018-01-15 Listed $249,900 Stellar MLS as Distributed by MLS Grid
  • 2014-12-05 Sold (Public Records) $150,000 Public Records
  • 2014-11-26 Sold (MLS) $150,000 Stellar MLS as Distributed by MLS Grid
  • 2014-10-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2014-09-22 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2014-04-07 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-04-07 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-04-07 Relisted Stellar MLS as Distributed by MLS Grid
  • 2014-03-29 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2014-03-05 Listed $164,900 Stellar MLS as Distributed by MLS Grid
  • 2014-03-01 Listed $164,900 Stellar MLS as Distributed by MLS Grid
  • 1983-05-01 Sold (Public Records) $111,000 Public Records

Property tax history

+7.0%/yr

Latest (2025): $5,531 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…