CashFlowRE
Sign in Sign up
27133 Ipswich Dr
D Composite 40.71
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 +10.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Rent growth +4.8/5.0
  • 1% rule +4.0/10.0
  • Livability +3.7/5.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$289,000

27133 Ipswich Dr · Englewood, FL 34223
2 bd · 2.0 ba · 1,560 sqft · SingleFamily public records · 586 Days on market
Built 2013 3,987 sqft lot $300/mo HOA · 11% of rent

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

Listing remarks MLS

One or more photo(s) has been virtually staged. Welcome to Arlington Cove, one of the area’s most highly desired neighborhoods. This beautifully maintained 1,560 sq ft home offers 2 spacious bedrooms, 2 full bathrooms, and a versatile den that can easily be converted into a third bedroom, office, or guest space. The home is truly turnkey—move-in ready with a clean, well-kept interior that makes settling in effortless from day one. Enjoy a private enclosed patio, perfect for relaxing, entertaining, or creating your own quiet outdoor retreat. With its flexible layout, prime location, and strong demand in the Arlington Cove community, this property is an excellent opportunity for both homeowners and investors alike.

Key facts

  • 3,987 sq ft lot
  • 2 garage spots
  • Community pool

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 2-bed/2.0-bath single-family listed at $289k.

Deal economics

  • At list price, monthly cash flow is $-173 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $258k (10.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $262k (9.5% below list).
  • Recommended offer: $254k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.6% vs local median 3.8% in Englewood — 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 73/100 on livability (#321 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, health & safety A; Watch: employment C-, 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.
  • Zoned schools: Englewood Elementary School (math 65% / reading 66%, grade B+, #500 of 2,144 statewide, top 24%, 587 students, 52% FRL).
  • Market conditions: Rents rising fast (+9.0%/yr); 726 active listings in the ZIP; solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($76k/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 $9k 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 586 days — a 12% lower offer ($254k) is reasonable based on typical stale-listing flexibility.
  • 17 sale attempts since 17y ago; this cycle's ask is 14350% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→31/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $254,320 (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 586 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 A-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
0.90%
Cap rate
5.58%
Cash-on-cash
-2.56%
DSCR
0.89
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-14.4%
Equity multiple
0.46×
Total profit
$-43,834
Equity at exit
$43,091
10-year hold
IRR
1.6%
Equity multiple
1.14×
Total profit
$11,316
Equity at exit
$24,987

Cash invested: $80,920 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
726
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,615 medium interval (Pro) →
Mortgage (P&I)
$1,516
Tax from tax record
$303 /mo · $3,635/yr
Insurance
$120
HOA
$300
Vacancy / Maint / Mgmt
$549
Net cashflow
$-173

Break-even live

Break-even rent $2,834
Max offer price $258,457
Occupancy floor

Sensitivity live

Price -10% $-9 -5% $-91 +0% $-173 +5% $-255 +10% $-336
Rent -10% $-379 -5% $-276 +0% $-173 +5% $-70 +10% $34
Rate -1.0pp $-27 -0.5pp $-99 base $-173 +0.5pp $-248 +1.0pp $-324

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
$72,250
Closing costs
$8,670
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.

HOA detail

Monthly dues
$300 · $3,600/yr

Listing history 50 events

  1. 2026-06-21
    days on market $289,000 Active 586 DOM
  2. 2026-06-18
    days on market $289,000 Active 583 DOM
  3. 2026-06-17
    days on market $289,000 Active 582 DOM
  4. 2026-06-15
    days on market $289,000 Active 580 DOM
  5. 2026-06-13
    days on market $289,000 Active 578 DOM
  6. 2026-06-13
    days on market $289,000 Active 577 DOM
  7. 2026-06-10
    days on market $289,000 Active 575 DOM
  8. 2026-06-09
    days on market $289,000 Active 574 DOM
  9. 2026-06-08
    days on market $289,000 Active 572 DOM
  10. 2026-06-05
    days on market $289,000 Active 569 DOM
  11. 2026-06-03
    days on market $289,000 Active 568 DOM
  12. 2026-06-02
    days on market $289,000 Active 567 DOM
  13. 2026-06-01
    days on market $289,000 Active 566 DOM
  14. 2026-05-31
    days on market $289,000 Active 565 DOM
  15. 2026-05-18
    listed $2,000
  16. 2026-05-12
    historical $2,000
  17. 2026-04-29
    listed $2,000
  18. 2026-04-28
    historical $2,000
  19. 2026-04-17
    price $289,000 734-char remark
    Show marketing remark (734 chars)

    One or more photo(s) has been virtually staged. Welcome to Arlington Cove, one of the area’s most highly desired neighborhoods. This beautifully maintained 1,560 sq ft home offers 2 spacious bedrooms, 2 full bathrooms, and a versatile den that can easily be converted into a third bedroom, office, or guest space. The home is truly turnkey—move-in ready with a clean, well-kept interior that makes settling in effortless from day one. Enjoy a private enclosed patio, perfect for relaxing, entertaining, or creating your own quiet outdoor retreat. With its flexible layout, prime location, and strong demand in the Arlington Cove community, this property is an excellent opportunity for both homeowners and investors alike.

  20. 2026-04-11
    listed $2,000
  21. 2026-04-01
    price $305,000 734-char remark
    Show marketing remark (734 chars)

    One or more photo(s) has been virtually staged. Welcome to Arlington Cove, one of the area’s most highly desired neighborhoods. This beautifully maintained 1,560 sq ft home offers 2 spacious bedrooms, 2 full bathrooms, and a versatile den that can easily be converted into a third bedroom, office, or guest space. The home is truly turnkey—move-in ready with a clean, well-kept interior that makes settling in effortless from day one. Enjoy a private enclosed patio, perfect for relaxing, entertaining, or creating your own quiet outdoor retreat. With its flexible layout, prime location, and strong demand in the Arlington Cove community, this property is an excellent opportunity for both homeowners and investors alike.

  22. 2026-03-24
    price $315,000 734-char remark
    Show marketing remark (734 chars)

    One or more photo(s) has been virtually staged. Welcome to Arlington Cove, one of the area’s most highly desired neighborhoods. This beautifully maintained 1,560 sq ft home offers 2 spacious bedrooms, 2 full bathrooms, and a versatile den that can easily be converted into a third bedroom, office, or guest space. The home is truly turnkey—move-in ready with a clean, well-kept interior that makes settling in effortless from day one. Enjoy a private enclosed patio, perfect for relaxing, entertaining, or creating your own quiet outdoor retreat. With its flexible layout, prime location, and strong demand in the Arlington Cove community, this property is an excellent opportunity for both homeowners and investors alike.

  23. 2026-03-14
    historical $2,000
  24. 2026-01-04
    price $2,000
  25. 2025-11-04
    listed $2,200
  26. 2025-10-23
    historical $2,300
  27. 2025-05-06
    status Active 734-char remark
    Show marketing remark (734 chars)

    One or more photo(s) has been virtually staged. Welcome to Arlington Cove, one of the area’s most highly desired neighborhoods. This beautifully maintained 1,560 sq ft home offers 2 spacious bedrooms, 2 full bathrooms, and a versatile den that can easily be converted into a third bedroom, office, or guest space. The home is truly turnkey—move-in ready with a clean, well-kept interior that makes settling in effortless from day one. Enjoy a private enclosed patio, perfect for relaxing, entertaining, or creating your own quiet outdoor retreat. With its flexible layout, prime location, and strong demand in the Arlington Cove community, this property is an excellent opportunity for both homeowners and investors alike.

  28. 2025-04-30
    historical 734-char remark
    Show marketing remark (734 chars)

    One or more photo(s) has been virtually staged. Welcome to Arlington Cove, one of the area’s most highly desired neighborhoods. This beautifully maintained 1,560 sq ft home offers 2 spacious bedrooms, 2 full bathrooms, and a versatile den that can easily be converted into a third bedroom, office, or guest space. The home is truly turnkey—move-in ready with a clean, well-kept interior that makes settling in effortless from day one. Enjoy a private enclosed patio, perfect for relaxing, entertaining, or creating your own quiet outdoor retreat. With its flexible layout, prime location, and strong demand in the Arlington Cove community, this property is an excellent opportunity for both homeowners and investors alike.

  29. 2025-04-27
    price $2,300
  30. 2025-04-17
    price $329,000 734-char remark
    Show marketing remark (734 chars)

    One or more photo(s) has been virtually staged. Welcome to Arlington Cove, one of the area’s most highly desired neighborhoods. This beautifully maintained 1,560 sq ft home offers 2 spacious bedrooms, 2 full bathrooms, and a versatile den that can easily be converted into a third bedroom, office, or guest space. The home is truly turnkey—move-in ready with a clean, well-kept interior that makes settling in effortless from day one. Enjoy a private enclosed patio, perfect for relaxing, entertaining, or creating your own quiet outdoor retreat. With its flexible layout, prime location, and strong demand in the Arlington Cove community, this property is an excellent opportunity for both homeowners and investors alike.

  31. 2025-03-18
    listed $2,500
  32. 2025-01-21
    price $339,000 734-char remark
    Show marketing remark (734 chars)

    One or more photo(s) has been virtually staged. Welcome to Arlington Cove, one of the area’s most highly desired neighborhoods. This beautifully maintained 1,560 sq ft home offers 2 spacious bedrooms, 2 full bathrooms, and a versatile den that can easily be converted into a third bedroom, office, or guest space. The home is truly turnkey—move-in ready with a clean, well-kept interior that makes settling in effortless from day one. Enjoy a private enclosed patio, perfect for relaxing, entertaining, or creating your own quiet outdoor retreat. With its flexible layout, prime location, and strong demand in the Arlington Cove community, this property is an excellent opportunity for both homeowners and investors alike.

  33. 2024-11-06
    listed $349,000 Active 734-char remark
    Show marketing remark (734 chars)

    One or more photo(s) has been virtually staged. Welcome to Arlington Cove, one of the area’s most highly desired neighborhoods. This beautifully maintained 1,560 sq ft home offers 2 spacious bedrooms, 2 full bathrooms, and a versatile den that can easily be converted into a third bedroom, office, or guest space. The home is truly turnkey—move-in ready with a clean, well-kept interior that makes settling in effortless from day one. Enjoy a private enclosed patio, perfect for relaxing, entertaining, or creating your own quiet outdoor retreat. With its flexible layout, prime location, and strong demand in the Arlington Cove community, this property is an excellent opportunity for both homeowners and investors alike.

  34. 2024-09-20
    historical $2,600
  35. 2024-09-19
    historical
  36. 2024-09-08
    status Active
  37. 2024-09-05
    historical
  38. 2024-08-22
    price $2,600
  39. 2024-07-30
    status Active
  40. 2024-07-05
    historical
  41. 2024-06-07
    listed $2,800
  42. 2024-05-21
    status Active
  43. 2024-05-20
    status Pending
  44. 2024-05-06
    listed $369,900 Active
  45. 2024-04-25
    soldstatus $262,000
  46. 2013-09-02
    soldstatus $203,982
  47. 2013-05-17
    listed $203,982
  48. 2011-02-01
    soldstatus $840,000
  49. 2011-01-31
    soldstatus $840,000
  50. 2010-05-12
    listed $1,170,000

ⓘ 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
$3,635 · $303/mo
Projected year-2 tax
$3,635 · $303/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 31 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
$31,382
− Mortgage interest
−$16,188
− Property taxes
−$3,635
− Insurance
−$1,445
− Repairs & maintenance
−$2,511
− Management
−$2,511
− HOA
−$3,600
− Depreciation
−$8,407
Taxable loss
−$6,915
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,660
After-tax cash flow
$-415/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 — Englewood

Score
73/100
State rank
#321
US rank
#5655

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Englewood, FL
County
Sarasota County · 448,376 people
City population
35,420
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
19,884
Household income
$76,016
Rent vs Own
12.5% rent · 87.5% own
Severe rent burden
290.0

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 7% Lithuanian 4% Iranian 2%
Foreign-born
9% · Canada
Languages at home
94% English-only · German/W. Germanic 2% Spanish 1% Other Indo-European 1%

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
▼ -146.26%
Current HPI
281.0529
Rent YoY
▲ 9.02%
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

-99.9% since first listed
44 events — show timeline
  • 2026-05-18 Listed for Rent $2,000 TURBOTENANT
  • 2026-05-12 Rental Removed $2,000 TURBOTENANT
  • 2026-04-29 Listed for Rent $2,000 TURBOTENANT
  • 2026-04-28 Rental Removed $2,000 TURBOTENANT
  • 2026-04-17 Price Changed $289,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-11 Listed for Rent $2,000 TURBOTENANT
  • 2026-04-01 Price Changed $305,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-24 Price Changed $315,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-14 Rental Removed $2,000 TURBOTENANT
  • 2026-01-04 Price Changed $2,000 TURBOTENANT
  • 2025-11-04 Listed for Rent $2,200 TURBOTENANT
  • 2025-10-23 Rental Removed $2,300 TURBOTENANT
  • 2025-05-06 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-04-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-27 Price Changed $2,300 TURBOTENANT
  • 2025-04-17 Price Changed $329,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-18 Listed for Rent $2,500 TURBOTENANT
  • 2025-01-21 Price Changed $339,000 Stellar MLS as Distributed by MLS Grid
  • 2024-11-06 Listed $349,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-20 Rental Removed $2,600 STELLARMLS
  • 2024-09-19 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-09-08 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-09-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-08-22 Price Changed $2,600 STELLARMLS
  • 2024-07-30 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-07-05 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-06-07 Listed for Rent $2,800 STELLARMLS
  • 2024-05-21 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-05-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-05-06 Listed $369,900 Stellar MLS as Distributed by MLS Grid
  • 2024-04-25 Sold (Public Records) $262,000 Public Records
  • 2013-09-02 Sold (MLS) $203,982 Stellar MLS as Distributed by MLS Grid
  • 2013-05-17 Listed $203,982 Stellar MLS as Distributed by MLS Grid
  • 2011-02-01 Sold (Public Records) $840,000 Public Records
  • 2011-01-31 Sold (MLS) $840,000 Stellar MLS as Distributed by MLS Grid
  • 2010-05-12 Listed $19,500 Stellar MLS as Distributed by MLS Grid
  • 2010-05-12 Listed $1,170,000 Stellar MLS as Distributed by MLS Grid
  • 2009-06-01 Sold (Public Records) $392,000 Public Records
  • 2009-05-29 Sold (MLS) $392,000 Stellar MLS as Distributed by MLS Grid
  • 2009-04-02 Listed $420,000 Stellar MLS as Distributed by MLS Grid
  • 2009-03-23 Sold (Public Records) $2,450,000 Public Records
  • 2009-03-20 Listed $155,000 Stellar MLS as Distributed by MLS Grid
  • 2008-09-09 Sold (Public Records) $1,100,000 Public Records
  • 2005-03-08 Sold (Public Records) $1,550,000 Public Records

Property tax history

+23.4%/yr

Latest (2025): $3,635 · -8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…