CashFlowRE
Sign in Sign up
6108 7th Ave W #6108
D Composite 41.85
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 +9.8/30.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$174,900

6108 7th Ave W #6108 · Bradenton, FL 34209
3 bd · 2.0 ba · 1,224 sqft · SingleFamily · 269 Days on market
Built 1979 1.58 ac lot $745/mo HOA · 32% of rent

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

Listing remarks

MAJOR PRICE REDUCTION! Sought after GROUND FLOOR 3 bedroom condo in lovely Pebble Springs. Looks can be so deceiving here. When you drive in, you will see the well maintained entrances and carports. But enter this lovely and light unit and you will see your backyard oasis. Step out of your screened lanai and walk just steps to the gorgeously landscaped pool. Split floorplan, immaculately kept and tastefully furnished. The bonus is a BRAND NEW ROOF which the SELLER is paying for, a new hot water heater in 2024. What more can you ask for?

Key facts

  • Brand new roof
  • Ground floor
  • Backyard oasis

Tags

GROUND FLOORBACKYARD OASISSCREENED LANAIGORGEOUSLY LANDSCAPED POOLBRAND NEW ROOFNEW HOT WATER HEATER

Property features AI

Finance

  • Other: Total annual fees reported $8,940
  • Financial info: Condo fees required monthly; Lease restrictions apply
  • HOA & community: HOA managed by C&S Community Management; Monthly condo/HOA fee $745 (includes cable TV, internet, structure and grounds maintenance, pool, recreational facilities); Association approval required; Pets allowed (cats and dogs); Clubhouse and pool in community

Exterior

  • Parking: Carport with 1 space
  • Utilities: Public water; Public sewer; Electricity connected; Cable connected; Internet available
  • Home design: Residential condominium; One level (listed as floor 1); Faces west; Two stories total in building; Entry on first floor
  • Construction: Stucco construction; Shingle roof; Slab foundation
  • Exterior features: Stucco exterior; Shingle roof; Asphalt road access; Lot approximately 1.58 acres; Cluster III building

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Open floor plan; Sliding doors
  • Laundry & utility: Washer; Dryer; Laundry inside

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 $175k.

Deal economics

  • At list price, monthly cash flow is $-111 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $159k (9.2% below list).
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.5% vs local median 3.6% in Bradenton — 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 81/100 on livability (#101 in FL, #1,528 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime D, amenities F.
  • 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.
  • Zoned schools: Palma Sola Elementary School (math 72% / reading 59%, grade B+, #500 of 2,144 statewide, top 24%, 434 students, 56% FRL); Martha B. King Middle School (math 48% / reading 39%, grade D, #329 of 571 statewide, top 58%, 848 students, 63% FRL); Manatee High School (math 32% / reading 47%, grade F, #304 of 667 statewide, top 47%, 1,983 students, 59% FRL).
  • Market conditions: Rents soft (-0.3%/yr); 514 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($82k/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 $1k of loan paydown is wiped out by about $5k 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 269 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask is 5730% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: HOA is 32% of rent.
Recommended offer $153,912 (12.0% 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 269 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.33%
Cap rate
5.53%
Cash-on-cash
-2.73%
DSCR
0.88
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$376,992
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
204 59th St NW 0.34mi 3/2.0 1,116 (-9%) 4mo $367,000 $329 66
1314 58th St W #1314 0.54mi 2/2.0 (-1) 1,220 (-0%) 4mo $220,000 $180 66
6415 2nd Ave W 0.40mi 3/2.0 1,319 (+8%) 6mo $396,000 $300 64
5723 1st Avenue Dr W 0.26mi 3/2.0 1,404 (+15%) 2mo $570,000 $406 61
5501 3rd Avenue Plz W 0.29mi 2/2.0 (-1) 1,380 (+13%) 2mo $400,000 $290 58
5212 1st Ave W 0.50mi 4/2.0 (+1) 1,152 (-6%) 6mo $355,000 $308 56
201 63rd St W 0.30mi 2/2.0 (-1) 1,050 (-14%) 6mo $350,000 $333 53
6419 1st Ave W 0.44mi 2/2.0 (-1) 1,078 (-12%) 2mo $345,000 $320 53
6112 1st Ave W 0.33mi 2/1.0 (-1) 1,065 (-13%) 2mo $295,000 $277 52
6012 1st Ave W 0.30mi 2/2.0 (-1) 1,402 (+14%) 6mo $350,000 $250 51
403 61st St NW 0.47mi 2/2.0 (-1) 1,394 (+14%) 3mo $437,000 $313 47
5116 13th Avenue Dr W 0.68mi 3/1.5 1,394 (+14%) 0mo $360,000 $258 43

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
-26.3%
Equity multiple
0.15×
Total profit
$-41,780
Equity at exit
$26,078
10-year hold
IRR
-56.2%
Equity multiple
-0.43×
Total profit
$-69,930
Equity at exit
$15,122

Cash invested: $48,972 (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 34209

Rents YoY
-0.3%
Active inventory
514
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,332 high interval (Pro) →
Mortgage (P&I)
$917
Tax est. 1.5%
$219 /mo · $2,624/yr
Insurance
$73
HOA
$745
Vacancy / Maint / Mgmt
$490
Net cashflow
$-111

Break-even live

Break-even rent $2,473
Max offer price $158,774
Occupancy floor 100%

Sensitivity live

Price -10% $9 -5% $-51 +0% $-111 +5% $-172 +10% $-232
Rent -10% $-296 -5% $-204 +0% $-111 +5% $-19 +10% $73
Rate -1.0pp $-23 -0.5pp $-67 base $-111 +0.5pp $-157 +1.0pp $-203

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
$43,725
Closing costs
$5,247
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6102 7th Ave W Unit 6102 Bradenton, FL 2.0 2.0 1050 $2,600 $2.48 25d 1 0.03mi
6318 7th Ave W Unit None Bradenton, FL 2.0 2.0 1025 $2,000 $1.95 25d 1 0.03mi
6318 7th Ave W Bradenton, FL 2.0 2.0 1025 $1,800 $1.76 25d 1 0.03mi
6306 7th Ave W Bradenton, FL 3.0 2.0 984 $1,800 $1.83 18d 1 0.03mi
5513 3rd Avenue Plz W Bradenton, FL 3.0 2.0 1282 $2,019 $1.57 5d 1 0.25mi
6448 7th Avenue Cir W Bradenton, FL 3.0 2.0 1482 $3,100 $2.09 25d 1 0.40mi
6618 7th Ave Cir W #1404 Bradenton, FL 2.0 2.0 1440 $3,400 $2.36 25d 1 0.41mi
6446 7th Avenue Cir W Unit 6446 Bradenton, FL 2.0 2.0 1440 $2,400 $1.67 25d 1 0.41mi
6646 7th Avenue Cir W Bradenton, FL 2.0 2.0 1440 $2,500 $1.74 25d 1 0.43mi
6652 7th Avenue Cir W Bradenton, FL 3.0 2.0 1495 $2,800 $1.87 16d 1 0.46mi
109 53rd St W Bradenton, FL 3.0 2.5 1492 $2,700 $1.81 25d 1 0.47mi
5132 1st Ave W Bradenton, FL 3.0 2.0 1249 $2,500 $2.00 18d 1 0.52mi
1225 56th St W Bradenton, FL 2.0 2.0 1222 $1,800 $1.47 5d 1 0.58mi
6904 Manatee Ave W Bradenton, FL 1.0–3.0 1.0–2.0 1068 $2,050 $1.92 3d 76 0.65mi
4607 7th Ave W Bradenton, FL 3.0 1.0 1296 $1,950 $1.50 25d 1 0.86mi
202 46th St W Unit 207 Bradenton, FL 2.0 2.0 951 $1,800 $1.89 18d 1 0.87mi
7507 4th Ave W Unit 1546087P Bradenton, FL 3.0 2.0 1474 $2,258 $1.53 18d 1 1.00mi
6817 11th Ave NW Bradenton, FL 3.0 2.0 1308 $3,200 $2.45 25d 1 1.05mi
6415 21st Ave W Bradenton, FL 1.0–2.0 1.0–2.0 1150 $1,896 $1.65 5d 5 1.08mi
6304 Pointe West Blvd Unit A309 Bradenton, FL 2.0 2.0 1042 $1,795 $1.72 12d 1 1.13mi
6914 20th Ave W Bradenton, FL 2.0 2.0 1383 $2,795 $2.02 18d 1 1.17mi
5933 28th Ave W Bradenton, FL 1.0–2.0 1.0–2.0 945 $2,013 $2.13 3d 6 1.34mi
3805 7th Ave W Bradenton, FL 3.0 1.0 1000 $2,200 $2.20 25d 1 1.35mi
1408 37th Street Ct W Bradenton, FL 3.0 2.0 1188 $2,500 $2.10 5d 1 1.49mi

HOA detail

Monthly dues
$745 · $8,940/yr
Likely covers
waterpool

Listing history 35 events

  1. 2026-06-22
    days on market $174,900 Active 269 DOM
  2. 2026-06-18
    days on market $174,900 Active 266 DOM
  3. 2026-06-17
    days on market $174,900 Active 265 DOM
  4. 2026-06-16
    days on market $174,900 Active 264 DOM
  5. 2026-06-15
    days on market $174,900 Active 263 DOM
  6. 2026-06-13
    days on market $174,900 Active 261 DOM
  7. 2026-06-13
    days on market $174,900 Active 260 DOM
  8. 2026-06-10
    days on market $174,900 Active 258 DOM
  9. 2026-06-09
    days on market $174,900 Active 257 DOM
  10. 2026-06-08
    days on market $174,900 Active 256 DOM
  11. 2026-06-08
    days on market $174,900 Active 255 DOM
  12. 2026-06-03
    days on market $174,900 Active 251 DOM
  13. 2026-06-02
    days on market $174,900 Active 250 DOM
  14. 2026-06-01
    days on market $174,900 Active 249 DOM
  15. 2026-05-31
    days on market $174,900 Active 248 DOM
  16. 2026-03-06
    price $174,900
  17. 2026-02-06
    price $199,900
  18. 2026-02-01
    historical $3,000
  19. 2026-01-01
    listed $3,000
  20. 2025-12-21
    historical $3,000
  21. 2025-12-18
    listed $3,000
  22. 2025-11-28
    historical $3,000
  23. 2025-11-13
    listed $3,000
  24. 2025-09-25
    listed $209,900 Active
  25. 2025-08-05
    historical $1,700
  26. 2025-08-01
    status Pending
  27. 2025-07-18
    price $214,900
  28. 2025-07-08
    price $1,700
  29. 2025-05-27
    listed $219,900 Active
  30. 2025-05-03
    price $1,850
  31. 2025-04-25
    price $1,750
  32. 2025-03-08
    price $1,900
  33. 2025-01-13
    price $2,500
  34. 2024-12-18
    price $2,800
  35. 2024-12-05
    listed $3,000

ⓘ 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
$27,984
− Mortgage interest
−$9,797
− Property taxes
−$2,624
− Insurance
−$874
− Repairs & maintenance
−$2,239
− Management
−$2,239
− HOA
−$8,940
− Depreciation
−$5,088
Taxable loss
−$3,817
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$916
After-tax cash flow
$-421/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
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 — Bradenton

Score
81/100
State rank
#101
US rank
#1528

Category grades

Amenities F Commute A+ Cost of living A+ Crime D Employment D+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Manatee County · 416,364 people
City population
227,091
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
33,224
Household income
$81,728
Rent vs Own
21.8% rent · 78.2% own
Severe rent burden
1126.0

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 11% Two or more races 6% Black 2% Asian 1%
Hispanic origin (detail)
Puerto Rican 4% Cuban 3%
Common ancestry
Romanian 3% Slovak 3% Lithuanian 3%
Foreign-born
9% · Canada, Jamaica, China
Languages at home
90% English-only · Spanish 6% Russian/Polish/Slavic 1% Other Indo-European 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
▼ -360.34%
Current HPI
320.0061
Rent YoY
▼ -0.30%
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

+5730.0% since first listed
20 events — show timeline
  • 2026-03-06 Price Changed $174,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-06 Price Changed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-01 Rental Removed $3,000 STELLARMLS
  • 2026-01-01 Listed for Rent $3,000 STELLARMLS
  • 2025-12-21 Rental Removed $3,000 STELLARMLS
  • 2025-12-18 Listed for Rent $3,000 STELLARMLS
  • 2025-11-28 Rental Removed $3,000 STELLARMLS
  • 2025-11-13 Listed for Rent $3,000 STELLARMLS
  • 2025-09-25 Listed $209,900 Stellar MLS as Distributed by MLS Grid
  • 2025-08-05 Rental Removed $1,700 STELLARMLS
  • 2025-08-01 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-07-18 Price Changed $214,900 Stellar MLS as Distributed by MLS Grid
  • 2025-07-08 Price Changed $1,700 STELLARMLS
  • 2025-05-27 Listed $219,900 Stellar MLS as Distributed by MLS Grid
  • 2025-05-03 Price Changed $1,850 STELLARMLS
  • 2025-04-25 Price Changed $1,750 STELLARMLS
  • 2025-03-08 Price Changed $1,900 STELLARMLS
  • 2025-01-13 Price Changed $2,500 STELLARMLS
  • 2024-12-18 Price Changed $2,800 STELLARMLS
  • 2024-12-05 Listed for Rent $3,000 STELLARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…