CashFlowRE
Sign in Sign up
4906 E 7th A St E #712
B Composite 70.48
Why this score? — see what drove the B 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 +28.7/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +3.9/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$108,000

4906 E 7th A St E #712 · South Bradenton, FL 34203
2 bd · 1.0 ba · 564 sqft · Manufactured · 44 Days on market
Built 1969 Good condition 3,742 sqft lot $273/mo HOA · 16% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to easy Florida living in Bradenton! This charming 2BR/1BA mobile home in Golf Lakes Co-Op offers the perfect blend of comfort and lifestyle. Being sold furnished, this home is spotless and truly move-in ready! Just bring your suitcase and start enjoying the sunshine. The bright and inviting Florida room, featuring large windows, doubles as a dining area and provides the perfect space to relax while taking in beautiful sunny days, morning coffees or evening beverages. The home is well-maintained and thoughtfully arranged for easy living. The HOA fee includes water, sewer, trash, cable, and internet. Lawn service can be added for a nominal fee. Golf Lakes is a vibrant, amenity-rich c

Key facts

  • 3,742 sq ft lot
  • Parking
  • Community pool

Property features AI

Finance

  • Other: Furnished; Lease restrictions apply
  • Financial info: Quarterly association fee of $820 (association fee includes cable TV, common area taxes, pool, escrow reserves, internet, grounds maintenance, management, recreational facilities, sewer, trash, water); Total annual fees reported $3,280
  • HOA & community: HOA required with approval; Monthly HOA approximately $273.33 (Quarterly fee $820); HOA amenities include cable TV, clubhouse, gated entry, golf course access, laundry facilities, pickleball courts, shuffleboard courts, pool and other recreational facilities; Community features: clubhouse, deed restrictions, golf carts permitted, golf, pool; Senior community; Pets not allowed

Exterior

  • Parking: Driveway; Carport with 1 space
  • Utilities: Public water; Public sewer; Electricity connected; Cable connected; Water connected; Sewer connected
  • Home design: Residential mobile home (single wide); One story; Faces east; Entry level: One
  • Construction: Frame construction; Membrane roof; Crawlspace foundation; Built on single-wide mobile home body type
  • Exterior features: Private mailbox; Paved road access

Interior

  • Kitchen: Range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Baseboard heating; Central air conditioning
  • Interior features: Open floorplan; Split bedroom layout; Walk-in closet(s); Window treatments; Blinds
  • Laundry & utility: Washer hookup; Dryer hookup (electric); Outdoor laundry area / outside access

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/1.0-bath manufactured listed at $108k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $359 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $108k).
  • Recommended offer: $105k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 4.1% in South 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 77/100 on livability (#195 in FL, #3,092 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, crime D+, commute 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 (-1.0%/yr); 384 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $747 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 44 days — a 3% lower offer ($105k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $104,760 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.62%
Cap rate
10.28%
Cash-on-cash
14.24%
DSCR
1.63
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$27,636
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 50th Avenue Dr W 0.43mi 1/1.0 (-1) 612 (+8%) 10mo $30,000 $49 53
108 51st Avenue Ter W 0.51mi 1/1.0 (-1) 520 (-8%) 8mo $57,000 $110 52
4111 Palmwood 0.61mi 1/2.0 (-1) 572 (+1%) 19mo $16,500 $29 44

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
0.4%
Equity multiple
1.01×
Total profit
$444
Equity at exit
$16,103
10-year hold
IRR
5.8%
Equity multiple
1.36×
Total profit
$10,855
Equity at exit
$9,338

Cash invested: $30,240 (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 34203

Home prices YoY
-24.5%
Rents YoY
-1.0%
Active inventory
384
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,745 high interval (Pro) →
Mortgage (P&I)
$566
Tax est. 1.5%
$135 /mo · $1,620/yr
Insurance
$45
HOA
$273
Vacancy / Maint / Mgmt
$366
Net cashflow
$359

Break-even live

Break-even rent $1,290
Max offer price $108,000
Occupancy floor 74%

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
$27,000
Closing costs
$3,240
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4903 2nd B St E Bradenton, FL 2.0 2.0 624 $2,400 $3.85 23d 1 0.28mi
1345 301 Blvd E Bradenton, FL 1.0–3.0 1.0–2.0 872 $1,320 $1.51 23d 9 0.56mi
110 52nd Avenue Ter E Bradenton, FL 2.0 1.5 684 $1,450 $2.12 23d 1 0.57mi
205 52nd Avenue Dr W Bradenton, FL 1.0 1.0 528 $1,200 $2.27 23d 1 0.61mi
304 47th Avenue Dr W #112 Bradenton, FL 1.0 1.0 725 $1,200 $1.66 23d 1 0.62mi
4507 3rd Street Cir W #280 Bradenton, FL 1.0 1.0 660 $1,300 $1.97 16d 1 0.63mi
707 50th Ave W Bradenton, FL 2.0 1.0 730 $1,150 $1.58 23d 1 0.77mi
915 50th Avenue Plz W Bradenton, FL 2.0 1.0 700 $1,200 $1.71 23d 1 0.93mi
350 34th Avenue Dr E Bradenton, FL 1.0–3.0 1.0–2.0 893 $1,335 $1.49 1d 6 0.97mi
616 33rd Ave E Bradenton, FL 2.0 2.0 750 $1,600 $2.13 23d 1 1.07mi
1308 36th Ave W Bradenton, FL 1.0 1.0 715 $1,199 $1.68 23d 1 1.44mi
718 26th Ave E Bradenton, FL 2.0 1.0 750 $1,600 $2.13 23d 1 1.49mi

HOA detail

Monthly dues
$273 · $3,276/yr
Likely covers
watersewertrashinternetcable

Listing history 15 events

  1. 2026-06-18
    days on market $108,000 Active 44 DOM
  2. 2026-06-17
    days on market $108,000 Active 43 DOM
  3. 2026-06-16
    days on market $108,000 Active 42 DOM
  4. 2026-06-15
    days on market $108,000 Active 41 DOM
  5. 2026-06-13
    days on market $108,000 Active 39 DOM
  6. 2026-06-13
    days on market $108,000 Active 38 DOM
  7. 2026-06-10
    days on market $108,000 Active 36 DOM
  8. 2026-06-09
    days on market $108,000 Active 35 DOM
  9. 2026-06-08
    days on market $108,000 Active 34 DOM
  10. 2026-06-08
    days on market $108,000 Active 33 DOM
  11. 2026-06-03
    days on market $108,000 Active 29 DOM
  12. 2026-06-02
    days on market $108,000 Active 28 DOM
  13. 2026-06-01
    days on market $108,000 Active 27 DOM
  14. 2026-05-31
    days on market $108,000 Active 26 DOM
  15. 2026-05-05
    listed $108,000 Active

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

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 6 d/yr ≥107°F today · 23 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
$20,937
− Mortgage interest
−$6,050
− Property taxes
−$1,620
− Insurance
−$540
− Repairs & maintenance
−$1,675
− Management
−$1,675
− HOA
−$3,276
− Depreciation
−$3,142
Taxable income
$2,959
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$710
After-tax cash flow
$3,597/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 · 6 photos

Good 75/100 Cosmetic rehab

This move-in ready manufactured home in Bradenton, Florida, offers a good condition with fresh paint and well-maintained landscaping, making it an attractive option for both resale and rental.

Value-add opportunities

  • Both Paint exterior — Fresh paint enhances curb appeal and can increase both resale and rental value.
  • Both Replace gutters — Clean gutters improve drainage and prevent water damage, enhancing both resale and rental value.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Fresh paint enhances curb appeal and can increase both resale and rental value.
  • Both Replace gutters — Clean gutters improve drainage and prevent water damage, enhancing both resale and rental value.

ⓘ 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 — South Bradenton

Score
77/100
State rank
#195
US rank
#3092

Category grades

Amenities C- Commute F Cost of living A+ Crime D+ Employment F 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
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
40,618
Household income
$70,761
Rent vs Own
27.3% rent · 72.7% own
Severe rent burden
1469.0

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 (65%)
Race & ethnicity
White 65% Hispanic / Latino 19% Two or more races 12% Black 9% Asian 5%
Hispanic origin (detail)
Mexican 9% Puerto Rican 3% Cuban 2% Dominican 1%
Common ancestry
Lithuanian 3% Romanian 3% Slovak 2%
Foreign-born
17% · Canada, Vietnam, Dominican Republic
Languages at home
76% English-only · Spanish 16% Vietnamese 2% 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
▼ -95.87%
Current HPI
295.8871
Rent YoY
▼ -0.97%
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

1 event — show timeline
  • 2026-05-05 Listed $108,000 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…