CashFlowRE
Sign in Sign up
1891 Englewood Rd #1
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

$124,500

1891 Englewood Rd #1 · Englewood, FL 34223
2 bd · 1.0 ba · 783 sqft · Manufactured public records · 196 Days on market
Built 1978 3,446 sqft lot $188/mo HOA · 8% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1891 Englewood Rd Lot 18 • 55+ community • 14x12 enclosed side lanai • Granite kitchen • Luxury vinyl flooring • Near Manasota Key Beach TURNKEY , updated, and move-in ready! NEW CARPORT (2025) This beautifully maintained single-wide home in Englewood offers the best of low-maintenance Florida living in a vibrant 55+ community. Featuring 2 bedrooms, 1 full bath, and 783 sq ft of heated space (1,253 total sq ft), this home lives larger thanks to drywalled walls, a finished ceiling, and a smart, open layout. The enclosed 14x12 lanai just off the living area provides additional year-round space for relaxing, hobbies, or entertaining. Inside, you’ll find an updated kitchen with granite countertops, a bright layout, and new luxury vinyl flooring throughout for a clean and durable finish. Enjoy peace of mind with hurricane shutters, and park comfortably under the brand new reinforced carport, upgraded with extra beams for additional support. A large storage shed with enclosed laundry room adds extra functionality. Located just steps from the community pool and shuffleboard courts, and only minutes to shopping, dining, medical facilities, and the beautiful Gulf beaches of Manasota Key, this home offers comfort, convenience, and a relaxed coastal lifestyle. Perfect as a winter retreat or year-round residence — don’t miss your opportunity to own a move-in ready home in one of Englewood’s most welcoming 55+ communities!

Key facts

  • Newer carport
  • Hurricane shutters
  • Granite kitchen

Tags

ENCLOSED SIDE LANAIGRANITE KITCHENLUXURY VINYL FLOORINGHURRICANE SHUTTERSNEWER CARPORTLARGE STORAGE SHED

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 $124k.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $124k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.6% 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; 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 ($76k/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 $861 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $35k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 196 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $40k; list at $124k implies a 211% 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 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 196 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.83%
Cap rate
13.59%
Cash-on-cash
26.06%
DSCR
2.16
GRM
4.6

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
8.9%
Equity multiple
1.38×
Total profit
$13,322
Equity at exit
$18,563
10-year hold
IRR
23.5%
Equity multiple
3.73×
Total profit
$95,149
Equity at exit
$10,764

Cash invested: $34,860 (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
4.6×

Monthly cashflow live

Estimated rent
$2,278 medium interval (Pro) →
Mortgage (P&I)
$653
Tax from tax record
$149 /mo · $1,793/yr
Insurance
$52
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$188
Vacancy / Maint / Mgmt
$478
Net cashflow
$331

Break-even live

Break-even rent $1,859
Max offer price $124,500
Occupancy floor 80%

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
$31,125
Closing costs
$3,735
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
$188 · $2,256/yr
Likely covers
pool

Listing history 5 events

  1. 2026-03-21
    price $124,500 1485-char remark
    Show marketing remark (1485 chars)

    1891 Englewood Rd Lot 18 • 55+ community • 14x12 enclosed side lanai • Granite kitchen • Luxury vinyl flooring • Near Manasota Key Beach TURNKEY , updated, and move-in ready! NEW CARPORT (2025) This beautifully maintained single-wide home in Englewood offers the best of low-maintenance Florida living in a vibrant 55+ community. Featuring 2 bedrooms, 1 full bath, and 783 sq ft of heated space (1,253 total sq ft), this home lives larger thanks to drywalled walls, a finished ceiling, and a smart, open layout. The enclosed 14x12 lanai just off the living area provides additional year-round space for relaxing, hobbies, or entertaining. Inside, you’ll find an updated kitchen with granite countertops, a bright layout, and new luxury vinyl flooring throughout for a clean and durable finish. Enjoy peace of mind with hurricane shutters, and park comfortably under the brand new reinforced carport, upgraded with extra beams for additional support. A large storage shed with enclosed laundry room adds extra functionality. Located just steps from the community pool and shuffleboard courts, and only minutes to shopping, dining, medical facilities, and the beautiful Gulf beaches of Manasota Key, this home offers comfort, convenience, and a relaxed coastal lifestyle. Perfect as a winter retreat or year-round residence — don’t miss your opportunity to own a move-in ready home in one of Englewood’s most welcoming 55+ communities!

  2. 2025-11-14
    listed $149,000 Active 1485-char remark
    Show marketing remark (1485 chars)

    1891 Englewood Rd Lot 18 • 55+ community • 14x12 enclosed side lanai • Granite kitchen • Luxury vinyl flooring • Near Manasota Key Beach TURNKEY , updated, and move-in ready! NEW CARPORT (2025) This beautifully maintained single-wide home in Englewood offers the best of low-maintenance Florida living in a vibrant 55+ community. Featuring 2 bedrooms, 1 full bath, and 783 sq ft of heated space (1,253 total sq ft), this home lives larger thanks to drywalled walls, a finished ceiling, and a smart, open layout. The enclosed 14x12 lanai just off the living area provides additional year-round space for relaxing, hobbies, or entertaining. Inside, you’ll find an updated kitchen with granite countertops, a bright layout, and new luxury vinyl flooring throughout for a clean and durable finish. Enjoy peace of mind with hurricane shutters, and park comfortably under the brand new reinforced carport, upgraded with extra beams for additional support. A large storage shed with enclosed laundry room adds extra functionality. Located just steps from the community pool and shuffleboard courts, and only minutes to shopping, dining, medical facilities, and the beautiful Gulf beaches of Manasota Key, this home offers comfort, convenience, and a relaxed coastal lifestyle. Perfect as a winter retreat or year-round residence — don’t miss your opportunity to own a move-in ready home in one of Englewood’s most welcoming 55+ communities!

  3. 2003-02-03
    soldstatus $40,000
  4. 1992-06-11
    soldstatus $35,000
  5. 1985-11-01
    soldstatus $13,000

ⓘ 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
$1,793 · $149/mo
Projected year-2 tax
$1,793 · $149/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 · 81% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 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
$27,330
− Mortgage interest
−$6,974
− Property taxes
−$1,793
− Insurance
−$5,741
− Repairs & maintenance
−$2,186
− Management
−$2,186
− HOA
−$2,256
− Depreciation
−$3,622
Taxable income
$2,572
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$617
After-tax cash flow
$3,349/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

+857.7% since first listed
5 events — show timeline
  • 2026-03-21 Price Changed $124,500 Stellar MLS as Distributed by MLS Grid
  • 2025-11-14 Listed $149,000 Stellar MLS as Distributed by MLS Grid
  • 2003-02-03 Sold (Public Records) $40,000 Public Records
  • 1992-06-11 Sold (Public Records) $35,000 Public Records
  • 1985-11-01 Sold (Public Records) $13,000 Public Records

Property tax history

+6.3%/yr

Latest (2025): $1,793 · +20.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…