CashFlowRE
Sign in Sign up
8509 LA Boca Ave
D Composite 40.76
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.6/30.0
  • Schools +5.4/10.0
  • Livability +3.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.7/10.0
  • Appreciation +0.0/10.0

$269,000

8509 LA Boca Ave · North Port, FL 34287
3 bd · 2.0 ba · 1,706 sqft · SingleFamily public records · 76 Days on market
Built 1973 7,500 sqft lot $158/sqft · 40% below area Est $448k · 40% under

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

Listing remarks MLS

* * Welcome to Your Dream Home! * * Step into this freshly remodeled modern oasis, where contemporary design meets Florida charm. This stunning 3-bedroom, 2-bathroom residence is a true gem that embodies the essence of relaxed living, just moments away from the beautiful Gulf Coast. As you enter, you'll be captivated by the spacious open layout that seamlessly flows from room to room. The heart of the home is a beautifully redesigned kitchen that has been relocated to the lanai, creating a bright and airy space ideal for culinary adventures. Imagine cooking while basking in sunlight streaming through large windows that overlook your private backyard oasis. The living areas are thoughtfully designed to maximize space and functionality. One unique feature is the converted one-car garage, now a stylish office with its own separate entrance—perfect for working from home or as a private retreat. Should your needs change, this versatile space can easily be transformed into an additional separate bedroom or back to one-car garage with AC. Step outside to discover your personal paradise! The fenced backyard features a charming patio area that's perfect for outdoor dining or simply soaking up the sun. With hurricane windows installed for added peace of mind, you can enjoy Florida's beautiful weather all year round without worry. With great location, NO HOA and NO CDD fees, this property offers incredible convenience with numerous dining options and shopping centers just moments away. NOT in FLOOD ZONE. Attention to investors: this home presents huge potential due to its proximity to Warm Mineral Springs Park - an attraction known for its therapeutic waters - and its suitability for year-round rentals. This home truly encapsulates Florida-style living at its finest! Don’t miss out on making it yours!

Key facts

  • 7,500 sq ft lot
  • Garage
  • Built 1973

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 $-327 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $211k (21.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (26.8% below list).
  • Recommended offer: $197k (26.8% below list) — sets the bar for 1% rule.
  • Cap rate 4.8% vs local median 3.6% 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.
  • Market conditions: Rents flat; 852 active listings in the ZIP; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($63k/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 $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 76 days — a 6% lower offer ($253k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y ago; this cycle's ask has dropped $15k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $165k; list at $269k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $196,956 (26.8% 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 76 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
0.73%
Cap rate
4.84%
Cash-on-cash
-5.20%
DSCR
0.77
GRM
11.4

CMA / ARV

ARV (median comp)
$447,600
List price
$269,000
Delta
-39.90%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-28.3%
Equity multiple
0.08×
Total profit
$-69,628
Equity at exit
$40,109
10-year hold
IRR
-42.6%
Equity multiple
-0.43×
Total profit
$-107,761
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
852
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,970 medium interval (Pro) →
Mortgage (P&I)
$1,411
Tax from tax record
$360 /mo · $4,317/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$-327

Break-even live

Break-even rent $2,383
Max offer price $211,316
Occupancy floor

Sensitivity live

Price -10% $-174 -5% $-250 +0% $-327 +5% $-403 +10% $-479
Rent -10% $-482 -5% $-404 +0% $-327 +5% $-249 +10% $-171
Rate -1.0pp $-191 -0.5pp $-258 base $-327 +0.5pp $-396 +1.0pp $-467

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.

Listing history 42 events

  1. 2026-06-18
    days on market $269,000 Active 76 DOM
  2. 2026-06-17
    days on market $269,000 Active 75 DOM
  3. 2026-06-16
    days on market $269,000 Active 74 DOM
  4. 2026-06-15
    days on market $269,000 Active 73 DOM
  5. 2026-06-13
    days on market $269,000 Active 71 DOM
  6. 2026-06-13
    days on market $269,000 Active 70 DOM
  7. 2026-06-10
    days on market $269,000 Active 68 DOM
  8. 2026-06-09
    days on market $269,000 Active 67 DOM
  9. 2026-06-08
    days on market $269,000 Active 66 DOM
  10. 2026-06-08
    days on market $269,000 Active 65 DOM
  11. 2026-06-05
    days on market $269,000 Active 62 DOM
  12. 2026-06-03
    days on market $269,000 Active 61 DOM
  13. 2026-06-02
    days on market $269,000 Active 60 DOM
  14. 2026-06-01
    days on market $269,000 Active 59 DOM
  15. 2026-05-31
    days on market $269,000 Active 58 DOM
  16. 2026-05-03
    price $279,000 1836-char remark
    Show marketing remark (1836 chars)

    * * Welcome to Your Dream Home! * * Step into this freshly remodeled modern oasis, where contemporary design meets Florida charm. This stunning 3-bedroom, 2-bathroom residence is a true gem that embodies the essence of relaxed living, just moments away from the beautiful Gulf Coast. As you enter, you'll be captivated by the spacious open layout that seamlessly flows from room to room. The heart of the home is a beautifully redesigned kitchen that has been relocated to the lanai, creating a bright and airy space ideal for culinary adventures. Imagine cooking while basking in sunlight streaming through large windows that overlook your private backyard oasis. The living areas are thoughtfully designed to maximize space and functionality. One unique feature is the converted one-car garage, now a stylish office with its own separate entrance—perfect for working from home or as a private retreat. Should your needs change, this versatile space can easily be transformed into an additional separate bedroom or back to one-car garage with AC. Step outside to discover your personal paradise! The fenced backyard features a charming patio area that's perfect for outdoor dining or simply soaking up the sun. With hurricane windows installed for added peace of mind, you can enjoy Florida's beautiful weather all year round without worry. With great location, NO HOA and NO CDD fees, this property offers incredible convenience with numerous dining options and shopping centers just moments away. NOT in FLOOD ZONE. Attention to investors: this home presents huge potential due to its proximity to Warm Mineral Springs Park - an attraction known for its therapeutic waters - and its suitability for year-round rentals. This home truly encapsulates Florida-style living at its finest! Don’t miss out on making it yours!

  17. 2026-04-03
    listed $284,000 Active 1836-char remark
    Show marketing remark (1836 chars)

    * * Welcome to Your Dream Home! * * Step into this freshly remodeled modern oasis, where contemporary design meets Florida charm. This stunning 3-bedroom, 2-bathroom residence is a true gem that embodies the essence of relaxed living, just moments away from the beautiful Gulf Coast. As you enter, you'll be captivated by the spacious open layout that seamlessly flows from room to room. The heart of the home is a beautifully redesigned kitchen that has been relocated to the lanai, creating a bright and airy space ideal for culinary adventures. Imagine cooking while basking in sunlight streaming through large windows that overlook your private backyard oasis. The living areas are thoughtfully designed to maximize space and functionality. One unique feature is the converted one-car garage, now a stylish office with its own separate entrance—perfect for working from home or as a private retreat. Should your needs change, this versatile space can easily be transformed into an additional separate bedroom or back to one-car garage with AC. Step outside to discover your personal paradise! The fenced backyard features a charming patio area that's perfect for outdoor dining or simply soaking up the sun. With hurricane windows installed for added peace of mind, you can enjoy Florida's beautiful weather all year round without worry. With great location, NO HOA and NO CDD fees, this property offers incredible convenience with numerous dining options and shopping centers just moments away. NOT in FLOOD ZONE. Attention to investors: this home presents huge potential due to its proximity to Warm Mineral Springs Park - an attraction known for its therapeutic waters - and its suitability for year-round rentals. This home truly encapsulates Florida-style living at its finest! Don’t miss out on making it yours!

  18. 2026-01-31
    historical
  19. 2025-12-27
    price $269,000
  20. 2025-11-03
    price $275,000
  21. 2025-10-06
    price $279,000
  22. 2025-06-29
    listed $289,000 Active
  23. 2025-06-22
    historical
  24. 2025-05-29
    price $290,000
  25. 2025-05-13
    price $319,000
  26. 2024-12-11
    price $324,000
  27. 2024-09-20
    price $325,000
  28. 2024-08-07
    price $345,000
  29. 2024-06-22
    listed $360,000 Active
  30. 2018-08-20
    soldstatus $165,000
  31. 2018-08-17
    soldstatus $165,000 Sold
  32. 2018-06-29
    status Pending
  33. 2018-06-25
    listed $165,000 Active
  34. 2013-02-15
    soldstatus $70,000
  35. 2010-07-09
    soldstatus $39,000
  36. 2010-06-11
    listed $38,000
  37. 2005-03-16
    soldstatus $160,000
  38. 2005-03-16
    soldstatus $160,000
  39. 2005-01-20
    listed $164,000
  40. 2004-01-20
    soldstatus $115,000
  41. 1997-03-03
    soldstatus $13,100
  42. 1996-12-16
    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
$4,317 · $360/mo
Projected year-2 tax
$4,317 · $360/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) · 54% 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
$23,635
− Mortgage interest
−$15,068
− Property taxes
−$4,317
− Insurance
−$1,345
− Repairs & maintenance
−$1,891
− Management
−$1,891
− Depreciation
−$7,825
Taxable loss
−$8,702
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,089
After-tax cash flow
$-1,830/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

+2046.2% since first listed
27 events — show timeline
  • 2026-05-03 Price Changed $279,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-03 Listed $284,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-12-27 Price Changed $269,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-03 Price Changed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-06 Price Changed $279,000 Stellar MLS as Distributed by MLS Grid
  • 2025-06-29 Listed $289,000 Stellar MLS as Distributed by MLS Grid
  • 2025-06-22 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-05-29 Price Changed $290,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-13 Price Changed $319,000 Stellar MLS as Distributed by MLS Grid
  • 2024-12-11 Price Changed $324,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-20 Price Changed $325,000 Stellar MLS as Distributed by MLS Grid
  • 2024-08-07 Price Changed $345,000 Stellar MLS as Distributed by MLS Grid
  • 2024-06-22 Listed $360,000 Stellar MLS as Distributed by MLS Grid
  • 2018-08-20 Sold (Public Records) $165,000 Public Records
  • 2018-08-17 Sold (MLS) $165,000 Stellar MLS as Distributed by MLS Grid
  • 2018-06-29 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-06-25 Listed $165,000 Stellar MLS as Distributed by MLS Grid
  • 2013-02-15 Sold (Public Records) $70,000 Public Records
  • 2010-07-09 Sold (MLS) $39,000 Stellar MLS as Distributed by MLS Grid
  • 2010-06-11 Listed $38,000 Stellar MLS as Distributed by MLS Grid
  • 2005-03-16 Sold (Public Records) $160,000 Public Records
  • 2005-03-16 Sold (MLS) $160,000 Stellar MLS as Distributed by MLS Grid
  • 2005-01-20 Listed $164,000 Stellar MLS as Distributed by MLS Grid
  • 2004-01-20 Sold (Public Records) $115,000 Public Records
  • 1997-03-03 Sold (Public Records) $13,100 Public Records
  • 1996-12-16 Sold (Public Records) $13,000 Public Records

Property tax history

+10.2%/yr

Latest (2025): $4,317 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…