2 bd · 2.0 ba ·
1,348 sqft ·
Built 2005
· Condo
· Active
· 43 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,788/mo
Mortgage (P&I)
−$1,285
Tax + insurance
−$408
HOA
−$537
Vac / Maint / Mgmt
−$585
Net cashflow
$-28/mo
Annual
$-335/yr
Cap rate
6.16%
Cash-on-cash
-0.49%
DSCR
0.98
1% rule
1.14%
Cash to close
$68,600
Investor read
This is a 2-bed/2.0-bath condo listed at $245k. Condition is rated good.
At list price, monthly cash flow is $-28 ($-335/yr) — negative.
To cash-flow at today's rent, offer at most $241k (1.6% below list).
Meets the 1% rule at list price ($3k rent vs $245k).
It's been on market 43 days — a 3% lower offer ($238k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $238k (3.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
Location reads: area grade D — 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 (-1.0%/yr); 384 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
Manatee County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 6.2% 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.
At $2,788/mo this rent would consume 47% of the median local household income ($71k/yr) (locally 1469% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
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?
It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
CashFlowRE · CFR-KD8NMGFEECNA1A
· Data 3 days agocashflowre.app · 2026-05-29