CashFlowRE
Sign in Sign up
2843 Abbotsford St
D+ Composite 49.65
Why this score? — see what drove the D+ 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 +17.1/30.0
  • ARV discount +8.9/15.0
  • Schools +5.4/10.0
  • DSCR +5.3/10.0
  • 1% rule +4.2/10.0
  • Livability +3.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,000

2843 Abbotsford St · North Port, FL 34287
3 bd · 2.0 ba · 1,284 sqft · SingleFamily public records · 149 Days on market
Built 1999 0.26 ac lot $210/sqft · at area comps Est $278k · at est.

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

Listing remarks MLS

Charming 3 bedroom 2 bath home situated on an oversized lot in Beautiful North Port. Upon opening the door you will feel at home with the soothing colors, high ceilings with windows, giving natural light throughout. Large open kitchen with stainless steel appliances. Cooking prep area with Butcher Block Counter and additional cabinets for storage. Breakfast bar is a plus. Open floor plan with split bedrooms. Property has beautiful oak trees, mature landscaping and is fenced in for the dog lover. Relax in the screened lanai under the canopy of trees or use the outside deck to entertain and BBQ. New roof in 2019. The City of North Port is home of the Atlanta Braves Spring Training. Visit Downtown Wellen Park, the Social Hub of North Port, with Eateries, Shopping, Entertainment and Farmers Market on weekends. Home is minutes to the North Port Aquatic Center, the water park that features a 25-meter stretch pool, three slides, and a lazy river. Centrally located to EVERYTHING. .. US-41, I-75, schools, Suncoast Technical College, Shannon Staub Library, and plenty of grocery, retail shopping, and dining. Convenient access to a multitude of golf courses, world-class fishing, boating, and stunning Gulf beaches!

Key facts

  • Fenced in
  • Screened lanai
  • Oversized lot

Tags

OVERSIZED LOTSTAINLESS STEEL APPLIANCESBUTCHER BLOCK COUNTERSCREENED LANAIMATURE LANDSCAPINGFENCED IN

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 3-bed/2.0-bath single-family listed at $269k.

Deal economics

  • At list price, monthly cash flow is $187 ($2k/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 $246k (8.4% below list).
  • Recommended offer: $237k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% 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: Cranberry Elementary School (math 69% / reading 68%, grade B+, #409 of 2,144 statewide, top 20%, 785 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 64% FRL vs 42% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 857 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • At $2,464/mo this rent would consume 47% of the median local household income ($63k/yr) (locally 522% 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 $8k 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 149 days — a 12% lower offer ($237k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y 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 $175k; list at $269k implies a 54% 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 6→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $236,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.92%
Cap rate
7.13%
Cash-on-cash
2.98%
DSCR
1.13
GRM
9.1

CMA / ARV

ARV (median comp)
$277,590
List price
$269,000
Delta
-3.09%
Verdict
FAIR
Comps
4 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.26% rent growth · sell at horizon

5-year hold
IRR
-14.6%
Equity multiple
0.49×
Total profit
$-38,333
Equity at exit
$40,109
10-year hold
IRR
-10.9%
Equity multiple
0.42×
Total profit
$-43,849
Equity at exit
$23,258

Cash invested: $75,320 (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 34287

Home prices YoY
-20.1%
Rents YoY
0.3%
Active inventory
857
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,464 medium interval (Pro) →
Mortgage (P&I)
$1,411
Tax from tax record
$237 /mo · $2,848/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$518
Net cashflow
$187

Break-even live

Break-even rent $2,228
Max offer price $269,000
Occupancy floor 87%

Sensitivity live

Price -10% $339 -5% $263 +0% $187 +5% $111 +10% $34
Rent -10% $-8 -5% $89 +0% $187 +5% $284 +10% $381
Rate -1.0pp $322 -0.5pp $255 base $187 +0.5pp $117 +1.0pp $46

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
$67,250
Closing costs
$8,070
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1450 Front Pl North Port, FL 1.0–3.0 1.0–2.5 1132 $2,635 $2.33 3d 15 0.69mi
3428 W Price Blvd North Port, FL 4.0 2.0 1858 $2,470 $1.33 16d 1 1.28mi

Listing history 33 events

  1. 2026-06-21
    days on market $269,000 Active 149 DOM
  2. 2026-06-18
    days on market $269,000 Active 146 DOM
  3. 2026-06-17
    days on market $269,000 Active 145 DOM
  4. 2026-06-16
    days on market $269,000 Active 144 DOM
  5. 2026-06-15
    days on market $269,000 Active 143 DOM
  6. 2026-06-13
    days on market $269,000 Active 141 DOM
  7. 2026-06-13
    days on market $269,000 Active 140 DOM
  8. 2026-06-10
    days on market $269,000 Active 138 DOM
  9. 2026-06-09
    days on market $269,000 Active 137 DOM
  10. 2026-06-08
    days on market $269,000 Active 136 DOM
  11. 2026-06-08
    days on market $269,000 Active 135 DOM
  12. 2026-06-05
    days on market $269,000 Active 132 DOM
  13. 2026-06-03
    days on market $269,000 Active 131 DOM
  14. 2026-06-02
    days on market $269,000 Active 130 DOM
  15. 2026-06-01
    days on market $269,000 Active 129 DOM
  16. 2026-05-31
    days on market $269,000 Active 128 DOM
  17. 2026-03-06
    price $269,000 1224-char remark
    Show marketing remark (1224 chars)

    Charming 3 bedroom 2 bath home situated on an oversized lot in Beautiful North Port. Upon opening the door you will feel at home with the soothing colors, high ceilings with windows, giving natural light throughout. Large open kitchen with stainless steel appliances. Cooking prep area with Butcher Block Counter and additional cabinets for storage. Breakfast bar is a plus. Open floor plan with split bedrooms. Property has beautiful oak trees, mature landscaping and is fenced in for the dog lover. Relax in the screened lanai under the canopy of trees or use the outside deck to entertain and BBQ. New roof in 2019. The City of North Port is home of the Atlanta Braves Spring Training. Visit Downtown Wellen Park, the Social Hub of North Port, with Eateries, Shopping, Entertainment and Farmers Market on weekends. Home is minutes to the North Port Aquatic Center, the water park that features a 25-meter stretch pool, three slides, and a lazy river. Centrally located to EVERYTHING. .. US-41, I-75, schools, Suncoast Technical College, Shannon Staub Library, and plenty of grocery, retail shopping, and dining. Convenient access to a multitude of golf courses, world-class fishing, boating, and stunning Gulf beaches!

  18. 2026-01-23
    listed $275,000 Active 1224-char remark
    Show marketing remark (1224 chars)

    Charming 3 bedroom 2 bath home situated on an oversized lot in Beautiful North Port. Upon opening the door you will feel at home with the soothing colors, high ceilings with windows, giving natural light throughout. Large open kitchen with stainless steel appliances. Cooking prep area with Butcher Block Counter and additional cabinets for storage. Breakfast bar is a plus. Open floor plan with split bedrooms. Property has beautiful oak trees, mature landscaping and is fenced in for the dog lover. Relax in the screened lanai under the canopy of trees or use the outside deck to entertain and BBQ. New roof in 2019. The City of North Port is home of the Atlanta Braves Spring Training. Visit Downtown Wellen Park, the Social Hub of North Port, with Eateries, Shopping, Entertainment and Farmers Market on weekends. Home is minutes to the North Port Aquatic Center, the water park that features a 25-meter stretch pool, three slides, and a lazy river. Centrally located to EVERYTHING. .. US-41, I-75, schools, Suncoast Technical College, Shannon Staub Library, and plenty of grocery, retail shopping, and dining. Convenient access to a multitude of golf courses, world-class fishing, boating, and stunning Gulf beaches!

  19. 2025-10-29
    historical
  20. 2025-09-27
    status Active
  21. 2025-09-03
    status Pending
  22. 2025-07-18
    price $289,000
  23. 2025-05-10
    price $299,000
  24. 2025-03-12
    status Active
  25. 2024-12-05
    price $319,000
  26. 2024-09-07
    listed $329,000 Active
  27. 2019-02-04
    soldstatus $174,900 Sold
  28. 2019-02-04
    soldstatus $174,900
  29. 2018-12-17
    status Pending
  30. 2018-12-14
    price $174,900
  31. 2018-10-25
    listed $179,900 Active
  32. 2002-09-03
    soldstatus $92,400
  33. 1998-04-08
    soldstatus $10,800

ⓘ 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
$2,848 · $237/mo
Projected year-2 tax
$2,848 · $237/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 2/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥108°F today · 22 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
$29,572
− Mortgage interest
−$15,068
− Property taxes
−$2,848
− Insurance
−$1,345
− Repairs & maintenance
−$2,366
− Management
−$2,366
− Depreciation
−$7,825
Taxable loss
−$2,246
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$539
After-tax cash flow
$2,780/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)
25,929
Household income
$63,464
Rent vs Own
19.1% rent · 80.9% own
Severe rent burden
522.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 7% Asian 4% Black 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 3% Dominican 1%
Common ancestry
Romanian 4% Scotch-Irish 3% Lithuanian 3%
Foreign-born
16% · Canada, Philippines
Languages at home
81% English-only · Spanish 8% Russian/Polish/Slavic 5% French/Haitian/Cajun 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
▼ -70.89%
Current HPI
280.8484
Rent YoY
▲ 0.26%
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

+2390.7% since first listed
17 events — show timeline
  • 2026-03-06 Price Changed $269,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-23 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-29 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-09-27 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-09-03 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-07-18 Price Changed $289,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-10 Price Changed $299,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-12 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-12-05 Price Changed $319,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-07 Listed $329,000 Stellar MLS as Distributed by MLS Grid
  • 2019-02-04 Sold (Public Records) $174,900 Public Records
  • 2019-02-04 Sold (MLS) $174,900 Stellar MLS as Distributed by MLS Grid
  • 2018-12-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-12-14 Price Changed $174,900 Stellar MLS as Distributed by MLS Grid
  • 2018-10-25 Listed $179,900 Stellar MLS as Distributed by MLS Grid
  • 2002-09-03 Sold (Public Records) $92,400 Public Records
  • 1998-04-08 Sold (Public Records) $10,800 Public Records

Property tax history

+4.9%/yr

Latest (2025): $2,848 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…