CashFlowRE
Sign in Sign up
702 Blanca
B- Composite 65.95
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 +26.7/30.0
  • DSCR +9.2/10.0
  • 1% rule +8.8/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

702 Blanca · Warm Mineral Springs, FL 34287
2 bd · 2.0 ba · 1,276 sqft · Manufactured public records · 45 Days on market
Built 1982 6,217 sqft lot $191/mo HOA · 11% of rent

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

Listing remarks MLS

The ultimate lifestyle on Florida's Gulf Coast, located between Sarasota and Fort Myers with boat access to the Gulf. La Casa is a quiet 55+ community of 974 homes nestled among a variety of native trees. Spacious common grounds surround our eight lakes. Welcome To the Good Life! RECREATION, 2 Clubhouses, 2 Heated Pools. There is no shortage of activities in this community! 2 Bedroom, 2 Bath.

Key facts

  • New carport
  • Utility room
  • Wall of windows

Tags

LIVING ROOM FAMILY ROOM COMBONEW DOUBLE PANE WINDOWSWALL OF WINDOWSWALK IN CLOSETNEW CARPORTUTILITY ROOM

Property features AI

Finance

  • Other: Turnkey furnished option available (per listing); Senior community
  • Financial info: Total annual HOA/association fees: $2,292 (monthly $191); Annual taxes listed
  • HOA & community: Active homeowners association (monthly fee $191); Association requires approval; Association includes 24-hour guard, common area taxes, pool, escrow reserves, management, private road; Community amenities: clubhouse, fitness center, pool, tennis courts, basketball court, pickleball courts, shuffleboard, spa/hot tub, sauna, recreation facilities, storage; No truck/RV/motorcycle parking restriction; Golf carts allowed; Irrigation with reclaimed water; Buyer approval required; Cats allowed; Association listed as Frank Anastasi

Exterior

  • Parking: Carport with 2 spaces
  • Security: Gated community (community amenity)
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Manufactured double-wide home; One story; Faces east; Residential property
  • Construction: Vinyl siding; Roof over; Crawlspace foundation
  • Exterior features: Lighting; Private mailbox; Rain gutters; Storage

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Eat-in kitchen
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Living and dining room combo; Thermostat; Walk-in closets; Window treatments
  • Laundry & utility: Washer; Dryer; Laundry located outside; 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 2-bed/2.0-bath manufactured listed at $130k.

Deal economics

  • At list price, monthly cash flow is $287 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $126k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#604 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools D-, 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.
  • Market conditions: Rents flat; 857 active listings in the ZIP; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($63k/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 $898 of loan paydown is wiped out by about $4k 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 45 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $60k; list at $130k implies a 116% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,003 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
1.38%
Cap rate
9.56%
Cash-on-cash
11.65%
DSCR
1.52
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.26% rent growth · sell at horizon

5-year hold
IRR
-5.7%
Equity multiple
0.80×
Total profit
$-7,422
Equity at exit
$19,369
10-year hold
IRR
-0.4%
Equity multiple
0.97×
Total profit
$-934
Equity at exit
$11,231

Cash invested: $36,372 (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 34287

Home prices YoY
-20.1%
Rents YoY
0.3%
Active inventory
857
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,792 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$136 /mo · $1,631/yr
Insurance
$54
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$191
Vacancy / Maint / Mgmt
$376
Net cashflow
$287

Break-even live

Break-even rent $1,429
Max offer price $129,900
Occupancy floor 79%

Sensitivity live

Price -10% $360 -5% $324 +0% $287 +5% $250 +10% $213
Rent -10% $145 -5% $216 +0% $287 +5% $358 +10% $428
Rate -1.0pp $352 -0.5pp $320 base $287 +0.5pp $253 +1.0pp $219

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
$32,475
Closing costs
$3,897
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
$191 · $2,292/yr
Likely covers
landscapingpool

Listing history 16 events

  1. 2026-06-21
    days on market $129,900 Active 45 DOM
  2. 2026-06-18
    days on market $129,900 Active 42 DOM
  3. 2026-06-17
    days on market $129,900 Active 41 DOM
  4. 2026-06-16
    days on market $129,900 Active 40 DOM
  5. 2026-06-15
    status $129,900 Active 39 DOM
  6. 2026-06-02
    statusdays on market $129,900 Pending 39 DOM
  7. 2026-06-01
    days on market $129,900 Active 38 DOM
  8. 2026-05-31
    days on market $129,900 Active 37 DOM
  9. 2026-04-24
    listed $129,900 Active 1737-char remark
  10. 2025-05-06
    historical
  11. 2025-03-28
    price $134,500
  12. 2024-11-08
    listed $140,000 Active
  13. 2024-01-08
    soldstatus $60,000
    Show marketing remark (396 chars)

    The ultimate lifestyle on Florida's Gulf Coast, located between Sarasota and Fort Myers with boat access to the Gulf. La Casa is a quiet 55+ community of 974 homes nestled among a variety of native trees. Spacious common grounds surround our eight lakes. Welcome To the Good Life! RECREATION, 2 Clubhouses, 2 Heated Pools. There is no shortage of activities in this community! 2 Bedroom, 2 Bath.

  14. 2024-01-08
    listed $60,000
    Show marketing remark (396 chars)

    The ultimate lifestyle on Florida's Gulf Coast, located between Sarasota and Fort Myers with boat access to the Gulf. La Casa is a quiet 55+ community of 974 homes nestled among a variety of native trees. Spacious common grounds surround our eight lakes. Welcome To the Good Life! RECREATION, 2 Clubhouses, 2 Heated Pools. There is no shortage of activities in this community! 2 Bedroom, 2 Bath.

  15. 2024-01-08
    soldstatus $60,000
    Show marketing remark (396 chars)

    The ultimate lifestyle on Florida's Gulf Coast, located between Sarasota and Fort Myers with boat access to the Gulf. La Casa is a quiet 55+ community of 974 homes nestled among a variety of native trees. Spacious common grounds surround our eight lakes. Welcome To the Good Life! RECREATION, 2 Clubhouses, 2 Heated Pools. There is no shortage of activities in this community! 2 Bedroom, 2 Bath.

  16. 2004-02-02
    soldstatus $32,300

ⓘ 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
$1,631 · $136/mo
Projected year-2 tax
$1,631 · $136/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 28 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$21,501
− Mortgage interest
−$7,276
− Property taxes
−$1,631
− Insurance
−$1,447
− Repairs & maintenance
−$1,720
− Management
−$1,720
− HOA
−$2,292
− Depreciation
−$3,779
Taxable income
$1,636
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$393
After-tax cash flow
$3,049/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 — Warm Mineral Springs

Score
66/100
State rank
#604
US rank
#11606

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Warm Mineral Springs, FL
County
Sarasota County · 448,376 people
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
25,929
Household income
$63,464
Rent vs Own
19.1% rent · 80.9% own
Severe rent burden
522.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 7% Asian 4% Black 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 3% Dominican 1%
Common ancestry
Romanian 4% Scotch-Irish 3% Lithuanian 3%
Foreign-born
16% · Canada, Philippines
Languages at home
81% English-only · Spanish 8% Russian/Polish/Slavic 5% French/Haitian/Cajun 2%

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
▼ -70.89%
Current HPI
280.8484
Rent YoY
▲ 0.26%
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

+302.2% since first listed
10 events — show timeline
  • 2026-06-15 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-06-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-24 Listed $129,900 Stellar MLS as Distributed by MLS Grid
  • 2025-05-06 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-03-28 Price Changed $134,500 Stellar MLS as Distributed by MLS Grid
  • 2024-11-08 Listed $140,000 Stellar MLS as Distributed by MLS Grid
  • 2024-01-08 Sold (Public Records) $60,000 Public Records
  • 2024-01-08 Listed $60,000 Stellar MLS as Distributed by MLS Grid
  • 2024-01-08 Sold (MLS) $60,000 Stellar MLS as Distributed by MLS Grid
  • 2004-02-02 Sold (Public Records) $32,300 Public Records

Property tax history

+7.8%/yr

Latest (2025): $1,631 · +33.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…