CashFlowRE
Sign in Sign up
5814 Sylvania Ave
C- Composite 53.17
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 +20.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • Schools +5.4/10.0
  • 1% rule +4.9/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

5814 Sylvania Ave · North Port, FL 34291
2 bd · 1.0 ba · 980 sqft · SingleFamily public records · 21 Days on market
Built 1991 10,375 sqft lot

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

Listing remarks MLS

2 Bedroom, 1 Bath UPDATED home located in North Port. CLICK ON THE VIRTUAL TOUR LINK 1 FOR A 3D INTERACTIVE WALK THROUGH AND VIRTUAL LINK 2 FOR THE VIDEO. This home has an open floor plan with a vaulted ceiling making it comfortable and easy to entertain guests. The spacious living room boasts a large bay window letting in PLENTY OF NATURAL LIGHT! The UPDATED BRIGHT kitchen has newer appliances, modern light fixtures, soft close drawers, a lazy Susan and convenient pull out cabinet shelves. The Master Suite features beautiful, updated oak wood floors, a large walk in closet, newer ceiling fan, and lanai access through a set of glass sliders. Drink your morning coffee out by the large screened in lanai featuring tile flooring and ceiling fans. Partially Fenced in back yard-Above ceiling plumbing 3 years ago - 30 AMP HOOKUP IN DRIVEWAY FOR AN RV and much more! Minutes away from local shopping, dining, biking, parks, golfing, and other amenities. Close to I-75, US 41, the newly opened North Port Aquatic Center, and The Charlotte Sports Park welcoming the Tampa Bay Rays and Charlotte Stone Crabs. Schedule your showing TODAY!

Key facts

  • Remodeled kitchen
  • Hurricane shutters
  • 30 amp rv hookup

Tags

REMODELED KITCHENHURRICANE SHUTTERS30 AMP RV HOOKUPROOF ONLY 3 YEARS OLDA C SYSTEM JUST 6 YEARS OLD

Property features AI

Finance

  • Other: Property zoning: RSF2; Total acreage: 0 to less than 1/4 acre
  • HOA & community: Pets allowed; No association approval required

Exterior

  • Parking: Attached garage (1 car) with 14x24 dimensions; Driveway; Garage door opener
  • Utilities: Public water; Septic tank sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Single-family home; One story; South-facing; Entry level: One
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built as residential single family
  • Exterior features: Covered, screened rear porch; Sliding doors; Rain gutters; Private mailbox; Asphalt/paved road access

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Water filtration system
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Cathedral ceilings; Ceiling fans; Living room/dining room combo; Open floorplan; Stone countertops; Thermostat; Blinds
  • Laundry & utility: Laundry area 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 2-bed/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $255 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (1.4% below list).
  • Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 3.8% in North Port — 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 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: Lamarque Elementary School (math 61% / reading 58%, grade B-, #690 of 2,144 statewide, top 34%, 1,073 students, 68% FRL); Heron Creek Middle School (math 54% / reading 52%, grade C+, #209 of 571 statewide, top 37%, 902 students, 72% FRL); North Port High School (math 44% / reading 57%, grade D+, #171 of 667 statewide, top 26%, 2,562 students, 54% FRL) — zoned schools average 65% FRL vs 42% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 540 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 21 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y 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 $144k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $196,901 (1.5% below list)

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 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?
  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 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
0.99%
Cap rate
7.82%
Cash-on-cash
5.46%
DSCR
1.24
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-7.8%
Equity multiple
0.71×
Total profit
$-16,181
Equity at exit
$29,806
10-year hold
IRR
1.7%
Equity multiple
1.12×
Total profit
$6,731
Equity at exit
$17,284

Cash invested: $55,972 (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 34291

Home prices YoY
-9.1%
Active inventory
540
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,971 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$171 /mo · $2,046/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$255

Break-even live

Break-even rent $1,648
Max offer price $199,900
Occupancy floor 82%

Sensitivity live

Price -10% $368 -5% $311 +0% $255 +5% $198 +10% $142
Rent -10% $99 -5% $177 +0% $255 +5% $333 +10% $411
Rate -1.0pp $355 -0.5pp $306 base $255 +0.5pp $203 +1.0pp $150

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
$49,975
Closing costs
$5,997
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
1450 Front Pl North Port, FL 1.0–3.0 1.0–2.5 1132 $2,252 $1.99 3d 15 1.33mi

Listing history 12 events

  1. 2026-06-02
    status $199,900 Pending 21 DOM
  2. 2026-06-01
    days on market $199,900 Active 21 DOM
  3. 2026-05-31
    days on market $199,900 Active 20 DOM
  4. 2026-05-11
    listed $199,900 Active 1793-char remark
  5. 2026-05-02
    historical
  6. 2026-04-09
    price $221,500
  7. 2026-03-24
    price $234,900
  8. 2026-01-31
    listed $275,000 Active
  9. 2020-07-01
    soldstatus $144,000
  10. 2020-06-30
    soldstatus $144,000 Sold
    Show marketing remark (1139 chars)

    2 Bedroom, 1 Bath UPDATED home located in North Port. CLICK ON THE VIRTUAL TOUR LINK 1 FOR A 3D INTERACTIVE WALK THROUGH AND VIRTUAL LINK 2 FOR THE VIDEO. This home has an open floor plan with a vaulted ceiling making it comfortable and easy to entertain guests. The spacious living room boasts a large bay window letting in PLENTY OF NATURAL LIGHT! The UPDATED BRIGHT kitchen has newer appliances, modern light fixtures, soft close drawers, a lazy Susan and convenient pull out cabinet shelves. The Master Suite features beautiful, updated oak wood floors, a large walk in closet, newer ceiling fan, and lanai access through a set of glass sliders. Drink your morning coffee out by the large screened in lanai featuring tile flooring and ceiling fans. Partially Fenced in back yard-Above ceiling plumbing 3 years ago - 30 AMP HOOKUP IN DRIVEWAY FOR AN RV and much more! Minutes away from local shopping, dining, biking, parks, golfing, and other amenities. Close to I-75, US 41, the newly opened North Port Aquatic Center, and The Charlotte Sports Park welcoming the Tampa Bay Rays and Charlotte Stone Crabs. Schedule your showing TODAY!

  11. 2020-06-02
    status Pending
    Show marketing remark (1139 chars)

    2 Bedroom, 1 Bath UPDATED home located in North Port. CLICK ON THE VIRTUAL TOUR LINK 1 FOR A 3D INTERACTIVE WALK THROUGH AND VIRTUAL LINK 2 FOR THE VIDEO. This home has an open floor plan with a vaulted ceiling making it comfortable and easy to entertain guests. The spacious living room boasts a large bay window letting in PLENTY OF NATURAL LIGHT! The UPDATED BRIGHT kitchen has newer appliances, modern light fixtures, soft close drawers, a lazy Susan and convenient pull out cabinet shelves. The Master Suite features beautiful, updated oak wood floors, a large walk in closet, newer ceiling fan, and lanai access through a set of glass sliders. Drink your morning coffee out by the large screened in lanai featuring tile flooring and ceiling fans. Partially Fenced in back yard-Above ceiling plumbing 3 years ago - 30 AMP HOOKUP IN DRIVEWAY FOR AN RV and much more! Minutes away from local shopping, dining, biking, parks, golfing, and other amenities. Close to I-75, US 41, the newly opened North Port Aquatic Center, and The Charlotte Sports Park welcoming the Tampa Bay Rays and Charlotte Stone Crabs. Schedule your showing TODAY!

  12. 2020-05-18
    listed $150,000 Active
    Show marketing remark (1139 chars)

    2 Bedroom, 1 Bath UPDATED home located in North Port. CLICK ON THE VIRTUAL TOUR LINK 1 FOR A 3D INTERACTIVE WALK THROUGH AND VIRTUAL LINK 2 FOR THE VIDEO. This home has an open floor plan with a vaulted ceiling making it comfortable and easy to entertain guests. The spacious living room boasts a large bay window letting in PLENTY OF NATURAL LIGHT! The UPDATED BRIGHT kitchen has newer appliances, modern light fixtures, soft close drawers, a lazy Susan and convenient pull out cabinet shelves. The Master Suite features beautiful, updated oak wood floors, a large walk in closet, newer ceiling fan, and lanai access through a set of glass sliders. Drink your morning coffee out by the large screened in lanai featuring tile flooring and ceiling fans. Partially Fenced in back yard-Above ceiling plumbing 3 years ago - 30 AMP HOOKUP IN DRIVEWAY FOR AN RV and much more! Minutes away from local shopping, dining, biking, parks, golfing, and other amenities. Close to I-75, US 41, the newly opened North Port Aquatic Center, and The Charlotte Sports Park welcoming the Tampa Bay Rays and Charlotte Stone Crabs. Schedule your showing TODAY!

ⓘ 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
$2,046 · $171/mo
Projected year-2 tax
$2,046 · $171/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 · 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
$23,650
− Mortgage interest
−$11,198
− Property taxes
−$2,046
− Insurance
−$1,000
− Repairs & maintenance
−$1,892
− Management
−$1,892
− Depreciation
−$5,815
Taxable loss
−$193
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$46
After-tax cash flow
$3,104/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)
8,630
Household income
$93,425
Rent vs Own
18.6% rent · 81.4% own
Severe rent burden
19.0

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 (76%)
Race & ethnicity
White 76% Hispanic / Latino 14% Two or more races 7% Black 7%
Hispanic origin (detail)
Mexican 1% Puerto Rican 6%
Common ancestry
Subsaharan African 6% French 4% Romanian 3%
Foreign-born
16% · Canada
Languages at home
72% English-only · Spanish 13% Russian/Polish/Slavic 10% French/Haitian/Cajun 4%

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
▼ -30.53%
Current HPI
306.4167
Rent YoY
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

+33.3% since first listed
10 events — show timeline
  • 2026-06-01 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-11 Listed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2026-05-02 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-04-09 Price Changed $221,500 Stellar MLS as Distributed by MLS Grid
  • 2026-03-24 Price Changed $234,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-31 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2020-07-01 Sold (Public Records) $144,000 Public Records
  • 2020-06-30 Sold (MLS) $144,000 Stellar MLS as Distributed by MLS Grid
  • 2020-06-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2020-05-18 Listed $150,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+9.3%/yr

Latest (2025): $2,046 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…