CashFlowRE
Sign in Sign up
2207 Anders Dr
C- Composite 51.83
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 +18.4/30.0
  • ARV discount +9.5/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.9/10.0
  • Schools +4.4/10.0
  • Condition / age +4.0/5.0
  • Livability +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$449,999

2207 Anders Dr · Lakewood Ranch, FL 34219
4 bd · 3.0 ba · 2,170 sqft · SingleFamily · 16 Days on market
Built 2026 Good condition Est $471k · at est.

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

Listing remarks

Discover this thoughtfully designed Palm home. Included features: a welcoming covered porch; a well-appointed kitchen offering a roomy pantry, a center island and an adjacent nook; a large great room; a main-floor bedroom and bathroom; an airy loft; a lavish primary suite showcasing a generous walk-in closet and a private bath with double sinks; a convenient laundry; a drop zone and a covered patio. This could be your dream home!

Key facts

  • Main-floor bedroom
  • Roomy pantry
  • Center island

Tags

WELL-APPOINTED KITCHENROOMY PANTRYCENTER ISLANDLARGE GREAT ROOMMAIN-FLOOR BEDROOMMAIN-FLOOR BATHROOM

Property features AI

Finance

  • Financial info: List price $449,999

Exterior

  • Parking: 2 parking spaces
  • Home design: Single-family residence; Active listing
  • Exterior features: Living area approximately 2170

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 3 full bathrooms
  • Interior features: Spec-built Palm plan

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/3.0-bath single-family listed at $450k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $421 ($5k/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 $447k (0.7% below list).
  • Recommended offer: $443k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 3.3% in Lakewood Ranch — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Manatee (suburban): math 54% / reading 50% proficiency, ranked #26 of 73 in FL (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-0.9%/yr); 2170 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • At $4,470/mo this rent would consume 47% of the median local household income ($114k/yr) (locally 219% 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 $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.
  • Manatee County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($443k) is reasonable based on typical stale-listing flexibility.
Recommended offer $443,249 (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. 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.
  3. 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.
  4. 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
7.42%
Cash-on-cash
4.01%
DSCR
1.18
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$470,890
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14519 Banks Ct 0.12mi 4/3.0 2,170 (0%) 1mo $444,999 $205 94
14514 20th St E 0.15mi 4/3.0 2,197 (+1%) 2mo $450,000 $205 90
14620 20th St E 0.15mi 4/3.0 2,197 (+1%) 3mo $413,500 $188 89
14404 20th St E 0.20mi 4/3.0 2,139 (-1%) 24mo $450,000 $210 69
14314 17th Ct E 0.41mi 3/2.5 (-1) 2,129 (-2%) 5mo $462,500 $217 67
1825 Twin Rivers Trl 0.31mi 4/3.0 2,309 (+6%) 10mo $730,000 $316 66
15914 29th St E 0.69mi 3/3.0 (-1) 2,288 (+5%) 16mo $620,000 $271 40
13805 22nd Ct E 0.49mi 4/3.0 2,446 (+13%) 23mo $660,000 $270 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-13.4%
Equity multiple
0.53×
Total profit
$-59,125
Equity at exit
$67,096
10-year hold
IRR
-10.1%
Equity multiple
0.47×
Total profit
$-67,291
Equity at exit
$38,908

Cash invested: $126,000 (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 34219

Home prices YoY
-23.7%
Rents YoY
-0.9%
Active inventory
2170
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$4,470 medium interval (Pro) →
Mortgage (P&I)
$2,360
Tax est. 1.5%
$562 /mo · $6,750/yr
Insurance
$187
HOA
$0
Vacancy / Maint / Mgmt
$939
Net cashflow
$421

Break-even live

Break-even rent $3,937
Max offer price $449,999
Occupancy floor 86%

Sensitivity live

Price -10% $732 -5% $577 +0% $421 +5% $266 +10% $110
Rent -10% $68 -5% $245 +0% $421 +5% $598 +10% $774
Rate -1.0pp $648 -0.5pp $536 base $421 +0.5pp $305 +1.0pp $186

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
$112,500
Closing costs
$13,500
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
1043 145th Street Cir NE Bradenton, FL 3.0 3.0 2600 $7,000 $2.69 22d 1 1.19mi
16457 Woodside Gln Parrish, FL 4.0 3.0 2748 $3,800 $1.38 24d 1 1.32mi
13744 Old Creek Ct Parrish, FL 3.0 2.5 2274 $3,000 $1.32 22d 1 1.44mi

Listing history 12 events

  1. 2026-06-18
    days on market $449,999 Active 16 DOM
  2. 2026-06-17
    days on market $449,999 Active 15 DOM
  3. 2026-06-16
    days on market $449,999 Active 14 DOM
  4. 2026-06-15
    days on market $449,999 Active 13 DOM
  5. 2026-06-13
    days on market $449,999 Active 11 DOM
  6. 2026-06-13
    days on market $449,999 Active 10 DOM
  7. 2026-06-10
    days on market $449,999 Active 8 DOM
  8. 2026-06-09
    days on market $449,999 Active 7 DOM
  9. 2026-06-08
    days on market $449,999 Active 6 DOM
  10. 2026-06-08
    days on market $449,999 Active 5 DOM
  11. 2026-06-02
    remarks 433-char remark
  12. 2026-06-02
    listed $449,999 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$53,636
− Mortgage interest
−$25,207
− Property taxes
−$6,750
− Insurance
−$2,250
− Repairs & maintenance
−$4,291
− Management
−$4,291
− Depreciation
−$13,091
Taxable loss
−$2,244
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$538
After-tax cash flow
$5,593/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.

Condition & rehab AI · 2 photos

Good 80/100 None rehab

This single-family home is in excellent condition with a good condition score of 80. It is move-in ready with no visible repairs or maintenance needed. The highest-ROI updates to increase its value include painting, landscaping, kitchen appliances, and bathroom fixtures.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhances curb appeal and adds value.
  • Both Kitchen appliances — Modernizes the kitchen and adds value for both resale and rental.
  • Both Bathroom fixtures — Modernizes the bathroom and adds value for both resale and rental.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhances curb appeal and adds value.
  • Both Kitchen appliances — Modernizes the kitchen and adds value for both resale and rental.
  • Both Bathroom fixtures — Modernizes the bathroom and adds value for both resale and rental.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Manatee
NCES district ID
1201230
Math proficiency
54% ▼ -6.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$49,607
Composite
44.43/100
National rank
#2806
State rank
#26 of 73 in FL

Livability — Lakewood Ranch

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Manatee County · 416,364 people
City population
52,177
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
33,296
Household income
$113,773
Rent vs Own
8.1% rent · 91.9% own
Severe rent burden
219.0

Population outlook (Manatee County) Hauer SSP2

Today (2025)
447,342 people
By 2030
488,911 · +9.3%
By 2040
567,934 · +27.0%
By 2050
637,995 · +42.6%
By 2075
781,970 · +74.8%
By 2100
848,272 · +89.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 11% Two or more races 8% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 4% Hispanic 2% Russian 2%
Foreign-born
10% · Canada, Dominican Republic, Jamaica
Languages at home
88% English-only · Spanish 7% French/Haitian/Cajun 2% Other Asian/Pacific 1%

Political lean MEDSL · Manatee

2024 margin
Strong R (+23.5) · D 37.9% · R 61.4%
2008→2024 swing
-16.5pp toward R · 2008: -7.0pp · 2024: -23.5pp
All cycles
2024: R+23.5 2020: R+16.1 2016: R+17.1 2012: R+12.5 2008: R+7.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -84.45%
Current HPI
271.7131
Rent YoY
▼ -0.95%
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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…