CashFlowRE
Sign in Sign up
4200 Ironwood Cir Unit 203B
C- Composite 51.97
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 +16.1/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.0/10.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$110,000

4200 Ironwood Cir Unit 203B · Bradenton, FL 34209
1 bd · 1.5 ba · 765 sqft · Condo public records · 206 Days on market
Built 1971 $594/mo HOA · 33% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Priced to sell - seller welcomes all offers. Totally updated throughout. This beautifully updated 1-bedroom, 1.5-bath condo offering sweeping views of the lush community golf course and a lifestyle of comfort convenience. ! From the moment you step inside, you'll appreciate the thoughtful upgrades throughout. The kitchen features- granite countertops and custom solid wood cabinets & all smart appliances. Both bathrooms have been tastefully updated as well. The bright open living space flows seamlessly, creating a welcoming atmosphere for both everyday living and entertaining. Enjoy your morning coffee with tranquil golf course views, then take a short stroll to the nearby resort styl

Key facts

  • Smart appliances
  • Scenic nature trails
  • Updated bathrooms

Tags

GOLF COURSE VIEWSGRANITE COUNTERTOPSCUSTOM SOLID WOOD CABINETSSMART APPLIANCESUPDATED BATHROOMSSCENIC NATURE TRAILS

Property features AI

Finance

  • Other: Association fee includes cable TV, pool, management, and recreational facilities
  • Financial info: Total annual association fees $7,128; Lease restrictions apply
  • HOA & community: Monthly condo fee (HOA) $594; Association management by Gulf Coast Association Mgmt.; Association approval required; Association amenities: clubhouse, fitness center, pool, recreation facilities, tennis courts, golf course access, laundry, storage, cable TV, maintenance; vehicle restrictions; Community features: buyer approval required, deed restrictions, fitness center, golf allowed (golf carts OK), pool, tennis courts, street lights, special community restrictions; Pets allowed: cats and dogs; Full-time management

Exterior

  • Parking: Assigned parking; Off-street parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable available and connected; BB/HS internet available; Electricity available and connected; Water and sewer available and connected
  • Home design: Residential condominium; Located on 2nd floor of a 5-story building; Faces southwest; One-level living within the unit; Entry on level: One
  • Construction: Concrete and stucco construction; Built-up roof; Block foundation; Building identified as 4200
  • Exterior features: Lighting; Private mailbox; Storage; Tennis court(s); Outdoor kitchen; Storage (additional); Near/on golf course; Sidewalks; Mature landscaping; Paved roads

Interior

  • Kitchen: Cooktop; Range; Dishwasher; Disposal; Refrigerator
  • Bedrooms: 1 bedroom (located on floor 2)
  • Flooring: Hardwood; Tile
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Built-in features; Eat-in kitchen; Living room/dining room combo; Open floorplan; Solid surface and stone counters; Solid wood cabinets; Walk-in closet(s); Window treatments (blinds, drapes, rods); Smoke detector(s)
  • Laundry & utility: Common area laundry; Electric water heater

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 1-bed/1.5-bath condo listed at $110k.

Deal economics

  • At list price, monthly cash flow is $56 ($673/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.9% 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.
  • Market conditions: Rents soft (-0.3%/yr); 510 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k 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 206 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 19y ago; this cycle's ask has dropped $30k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 33% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 206 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.66%
Cap rate
6.90%
Cash-on-cash
2.18%
DSCR
1.10
GRM
5.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-18.6%
Equity multiple
0.38×
Total profit
$-19,185
Equity at exit
$16,401
10-year hold
IRR
-29.9%
Equity multiple
-0.01×
Total profit
$-31,080
Equity at exit
$9,511

Cash invested: $30,800 (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
510
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,822 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$167 /mo · $2,003/yr
Insurance
$46
HOA
$594
Vacancy / Maint / Mgmt
$383
Net cashflow
$56

Break-even live

Break-even rent $1,751
Max offer price $110,000
Occupancy floor 92%

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
$27,500
Closing costs
$3,300
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4210 Ironwood Cir Unit 103J Bradenton, FL 1.0 1.0 750 $1,800 $2.40 23d 1 0.06mi
4460 Ironwood Cir Unit 501A Bradenton, FL 1.0 1.5 840 $2,595 $3.09 23d 1 0.08mi
4040 Ironwood Cir Unit 404F Bradenton, FL 2.0 2.0 1008 $1,750 $1.74 11d 1 0.09mi
4040 Ironwood Cir Unit 406F Bradenton, FL 2.0 2.0 1008 $1,675 $1.66 15d 1 0.09mi
4240 Ironwood Cir #404 Bradenton, FL 2.0 2.0 1008 $2,495 $2.48 23d 1 0.10mi
4460 Ironwood Cir Unit 406 Bradenton, FL 1.0 1.0 750 $1,600 $2.13 1d 1 0.10mi
4460 Ironwood Cir Unit 406 Bradenton, FL 1.0 1.0 750 $1,600 $2.13 21d 1 0.10mi
4480 Ironwood Cir Unit 309 Bradenton, FL 1.0 1.0 600 $1,800 $3.00 23d 1 0.12mi
4480 Ironwood Cir Unit 213A Bradenton, FL 1.0 1.0 600 $1,425 $2.38 14d 1 0.12mi
4550 47th St W Bradenton, FL 1.0–3.0 1.0–2.0 930 $1,330 $1.43 1d 27 0.39mi
4457 45th Ave W #211 Bradenton, FL 2.0 2.0 912 $1,950 $2.14 15d 1 0.44mi
4802 51st St W Bradenton, FL 1.0–2.0 1.0–2.0 1007 $1,200 $1.19 3d 13 0.50mi
4802 51st St W Bradenton, FL 1.0–2.0 1.0–2.0 1007 $1,249 $1.24 15d 15 0.50mi
4801 47th Ave W Bradenton, FL 1.0–3.0 1.0–2.0 1016 $1,415 $1.39 1d 32 0.53mi
4325 40th St W Bradenton, FL 1.0–2.0 1.0–2.0 775 $1,325 $1.71 10d 9 0.58mi
4850 51st St W Bradenton, FL 1.0–2.0 1.0–2.0 800 $1,200 $1.50 14d 3 0.58mi
4850 51st St W Bradenton, FL 1.0–2.0 1.0–2.0 800 $1,199 $1.50 3d 2 0.58mi
4118 59th St W Bradenton, FL 2.0 1.0 756 $1,800 $2.38 15d 1 0.60mi
4449 46th Ave W Unit 4449 Bradenton, FL 2.0 1.0 1110 $3,200 $2.88 23d 1 0.65mi
5907 36th Ave Cir W #5907 Bradenton, FL 2.0 2.0 937 $2,800 $2.99 23d 1 0.68mi
4880 51st St W Bradenton, FL 1.0–4.0 1.0–3.0 1019 $1,295 $1.27 3d 11 0.73mi
4116 62nd St W Bradenton, FL 2.0 2.0 840 $1,650 $1.96 3d 1 0.80mi
5909 30th Ave W Bradenton, FL 1.0–2.0 1.0–2.0 788 $1,465 $1.86 1d 6 0.84mi
4112 66th Street Cir W Bradenton, FL 2.0 2.0 1100 $1,960 $1.78 19d 1 0.93mi
4601 66th St W Bradenton, FL 3.0 1.0–2.0 917 $1,716 $1.87 1d 24 0.98mi
4209 66th Street Cir W Bradenton, FL 2.0 2.0 1044 $2,900 $2.78 23d 1 1.01mi
4161 66th Street Cir W Bradenton, FL 2.0 2.0 1044 $1,800 $1.72 15d 1 1.01mi
586 Lakeside Dr Unit 586 Bradenton, FL 2.0 2.0 940 $3,200 $3.40 23d 1 1.01mi
5933 28th Ave W Bradenton, FL 1.0–2.0 1.0–2.0 945 $1,250 $1.32 1d 6 1.03mi
2926 63rd St W Bradenton, FL 2.0 2.0 946 $2,100 $2.22 3d 1 1.08mi
2903 63rd St W Bradenton, FL 1.0 1.0 693 $2,000 $2.89 3d 1 1.08mi
206 Lakewood Dr Unit 206 Bradenton, FL 2.0 2.0 940 $2,700 $2.87 23d 1 1.14mi
184 Pineneedle Dr Bradenton, FL 2.0 2.0 940 $2,100 $2.23 23d 1 1.14mi
6711 45th Ave W Unit A Bradenton, FL 2.0 2.0 1100 $1,700 $1.55 15d 1 1.20mi
4501 71st St W Bradenton, FL 1.0–2.0 1.0–2.0 850 $1,280 $1.51 1d 28 1.35mi
6304 Pointe West Blvd Unit A309 Bradenton, FL 2.0 2.0 1042 $1,795 $1.72 10d 1 1.35mi
5027 31st St W Bradenton, FL 2.0 2.0 972 $3,600 $3.70 21d 1 1.37mi
4148 53rd Ave W Unit 1210 Bradenton, FL 2.0 2.0 1071 $1,932 $1.80 3d 1 1.37mi
4148 53rd Ave W Unit 0314 Bradenton, FL 2.0 2.0 1071 $1,967 $1.84 23d 1 1.37mi
4148 53rd Ave W Bradenton, FL 1.0–3.0 1.0–2.0 989 $1,451 $1.47 1d 1 1.37mi

HOA detail condo

Monthly dues
$594 · $7,128/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 37 events

  1. 2026-06-08
    statusdays on market $110,000 Pending 206 DOM
  2. 2026-06-08
    days on market $110,000 Active 205 DOM
  3. 2026-06-03
    days on market $110,000 Active 201 DOM
  4. 2026-06-02
    days on market $110,000 Active 200 DOM
  5. 2026-06-01
    days on market $110,000 Active 199 DOM
  6. 2026-05-31
    days on market $110,000 Active 198 DOM
  7. 2026-05-07
    price $110,000
  8. 2026-01-19
    price $127,000
  9. 2025-11-14
    listed $139,900 Active
  10. 2025-06-09
    historical
  11. 2025-04-28
    listed $169,900 Active
  12. 2024-08-22
    historical
  13. 2024-07-25
    price $212,000
  14. 2024-03-22
    listed $229,000 Active
  15. 2022-12-07
    soldstatus $145,000
  16. 2022-12-06
    soldstatus $145,000 Closed
  17. 2022-11-29
    status Pending
  18. 2022-11-24
    price $149,000
  19. 2022-11-15
    price $152,000
  20. 2022-11-11
    price $156,000
  21. 2022-11-04
    status Active
  22. 2022-10-27
    status Pending
  23. 2022-10-22
    listed $159,000 Active
  24. 2022-09-26
    historical
  25. 2022-09-22
    price $165,000
  26. 2022-09-21
    price $180,000
  27. 2022-07-29
    listed $169,000 Active
  28. 2015-08-17
    soldstatus $61,000
  29. 2015-08-14
    soldstatus $61,000 Sold
  30. 2015-07-21
    status Pending
  31. 2015-07-11
    historical Active with Contract
  32. 2015-07-07
    listed $61,000 Active
  33. 2008-03-17
    historical
  34. 2007-09-18
    listed $112,000
  35. 2001-10-22
    soldstatus $63,000
  36. 2001-08-13
    soldstatus $52,000
  37. 1987-11-03
    soldstatus $37,500

ⓘ 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
$2,003 · $167/mo
Projected year-2 tax
$2,003 · $167/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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 30 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
$21,868
− Mortgage interest
−$6,162
− Property taxes
−$2,003
− Insurance
−$550
− Repairs & maintenance
−$1,749
− Management
−$1,749
− HOA
−$7,128
− Depreciation
−$3,200
Taxable loss
−$673
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$162
After-tax cash flow
$834/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

Census place
Bradenton, FL
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

+193.3% since first listed
31 events — show timeline
  • 2026-05-07 Price Changed $110,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-19 Price Changed $127,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-14 Listed $139,900 Stellar MLS as Distributed by MLS Grid
  • 2025-06-09 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-28 Listed $169,900 Stellar MLS as Distributed by MLS Grid
  • 2024-08-22 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-07-25 Price Changed $212,000 Stellar MLS as Distributed by MLS Grid
  • 2024-03-22 Listed $229,000 Stellar MLS as Distributed by MLS Grid
  • 2022-12-07 Sold (Public Records) $145,000 Public Records
  • 2022-12-06 Sold (MLS) $145,000 Stellar MLS as Distributed by MLS Grid
  • 2022-11-29 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-11-24 Price Changed $149,000 Stellar MLS as Distributed by MLS Grid
  • 2022-11-15 Price Changed $152,000 Stellar MLS as Distributed by MLS Grid
  • 2022-11-11 Price Changed $156,000 Stellar MLS as Distributed by MLS Grid
  • 2022-11-04 Relisted Stellar MLS as Distributed by MLS Grid
  • 2022-10-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-10-22 Listed $159,000 Stellar MLS as Distributed by MLS Grid
  • 2022-09-26 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2022-09-22 Price Changed $165,000 Stellar MLS as Distributed by MLS Grid
  • 2022-09-21 Price Changed $180,000 Stellar MLS as Distributed by MLS Grid
  • 2022-07-29 Listed $169,000 Stellar MLS as Distributed by MLS Grid
  • 2015-08-17 Sold (Public Records) $61,000 Public Records
  • 2015-08-14 Sold (MLS) $61,000 Stellar MLS as Distributed by MLS Grid
  • 2015-07-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-07-11 Contingent Stellar MLS as Distributed by MLS Grid
  • 2015-07-07 Listed $61,000 Stellar MLS as Distributed by MLS Grid
  • 2008-03-17 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2007-09-18 Listed $112,000 Stellar MLS as Distributed by MLS Grid
  • 2001-10-22 Sold (Public Records) $63,000 Public Records
  • 2001-08-13 Sold (Public Records) $52,000 Public Records
  • 1987-11-03 Sold (Public Records) $37,500 Public Records

Property tax history

+20.9%/yr

Latest (2025): $2,003 · -23.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…