CashFlowRE
Sign in Sign up
4908 6th B St E
C- Composite 52.26
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 +18.8/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.9/10.0
  • DSCR +5.9/10.0
  • Schools +4.4/10.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$149,900

4908 6th B St E · South Bradenton, FL 34203
2 bd · 2.0 ba · 1,261 sqft · Manufactured public records · 125 Days on market
Built 1991 3,690 sqft lot Est $150k · at est. $311/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. Charming 2-Bedroom, 2-Bath Mobile Home in Gulf Lake Residence Co-op. Discover this move-in-ready oasis in the 55 and over Gulf Lake Residence Co-op in West Bradenton! This well-kept two-bedroom, two-bath home offers comfort and convenience, nestled in a vibrant, pet-free community. Enjoy fantastic amenities such as a sparkling pool, tennis courts, and shuffleboard. Plus, you’re just minutes away from beautiful beaches, parks, and shopping destinations. Don’t miss this wonderful opportunity to join a welcoming community!

Key facts

  • Minutes from beaches
  • Move-in-ready
  • Tennis courts

Tags

GULF LAKE RESIDENCE CO-OPMOVE-IN-READYTENNIS COURTSSHUFFLEBOARDMINUTES FROM BEACHESMINUTES FROM PARKS

Property features AI

Finance

  • Other: Furnished; Lease restrictions apply
  • Financial info: Monthly HOA approx. $311.67 (total monthly fees shown); Total annual fees listed
  • HOA & community: Has HOA; buyer approval required; Quarterly association fee; HOA includes cable TV, pool, escrow reserves fund, internet, grounds maintenance, management, sewer, trash, and water; Community features: clubhouse, fitness center, golf carts allowed, pool, tennis courts; Senior community; Pets not allowed; Association approval required

Exterior

  • Parking: Carport with 1 space
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Manufactured double-wide home; Single-story (one level); Northwest facing
  • Construction: Vinyl siding and frame construction; Membrane roof; Pillar/post/pier foundation; Built as a double wide manufactured home
  • Exterior features: Awnings

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate; Linoleum
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Thermostat; Window treatments; 5 total rooms
  • Laundry & utility: Laundry closet; Washer

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 $150k.

Deal economics

  • At list price, monthly cash flow is $152 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($71k/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 $1k of loan paydown is wiped out by about $4k 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 125 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $100k; 50% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 125 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.19%
Cap rate
7.51%
Cash-on-cash
4.35%
DSCR
1.19
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$150,059
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4908 6th B St E 0.00mi 2/2.0 1,261 (0%) 0mo $130,000 $103 100
4904 4th C St E 0.10mi 2/2.0 1,414 (+12%) 4mo $195,000 $138 72
808 53rd Ave E #75 0.59mi 2/2.0 1,266 (+0%) 2mo $149,000 $118 70
209 E 52nd Avenue Plz E 0.44mi 2/2.0 1,152 (-9%) 1mo $165,500 $144 64
5003 4th St W 0.57mi 2/2.0 1,320 (+5%) 3mo $120,000 $91 63
808 53rd Ave E Unit 142K 0.52mi 2/2.0 1,344 (+7%) 5mo $160,000 $119 61
205 52nd Avenue Ter E 0.48mi 2/2.0 1,124 (-11%) 1mo $180,000 $160 59
306 49th Ave W 0.48mi 2/2.0 1,130 (-10%) 3mo $120,000 $106 58
808 53rd Ave E #108 0.52mi 2/2.0 1,152 (-9%) 4mo $135,000 $117 58
808 53rd Ave E Unit 184J 0.72mi 2/2.0 1,324 (+5%) 3mo $110,000 $83 56
4809 4th St W 0.57mi 2/2.0 1,104 (-12%) 2mo $132,500 $120 51
808 53rd Ave E #117 0.74mi 2/2.0 1,440 (+14%) 1mo $190,000 $132 41

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
-13.5%
Equity multiple
0.53×
Total profit
$-19,667
Equity at exit
$22,351
10-year hold
IRR
-11.5%
Equity multiple
0.42×
Total profit
$-24,177
Equity at exit
$12,961

Cash invested: $41,972 (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
7.0×

Monthly cashflow live

Estimated rent
$1,781 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$96 /mo · $1,149/yr
Insurance
$62
HOA
$311
Vacancy / Maint / Mgmt
$374
Net cashflow
$152

Break-even live

Break-even rent $1,589
Max offer price $149,900
Occupancy floor 86%

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
$37,475
Closing costs
$4,497
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
202 46th Avenue Ter W #409 Bradenton, FL 2.0 2.0 1086 $1,995 $1.84 23d 1 0.50mi
203 46th Avenue Ter W Bradenton, FL 1.0 1.0 880 $1,099 $1.25 3d 1 0.50mi
503 51st Ave W Unit 503 Bradenton, FL 3.0 2.0 882 $1,275 $1.45 23d 1 0.59mi
503 51st Ave W Bradenton, FL 3.0 2.0 882 $1,075 $1.22 11d 1 0.59mi
5323 11th Street Cir E Bradenton, FL 2.0 2.0 1303 $1,900 $1.46 23d 1 0.60mi
723 44th Ave E Unit 5 Bradenton, FL 2.0 1.5 1350 $1,650 $1.22 15d 1 0.62mi
1345 301 Blvd E Bradenton, FL 1.0–3.0 1.0–2.0 872 $1,320 $1.51 23d 9 0.64mi
4630 5th St W Ste 6 Bradenton, FL 2.0 1.0 1000 $1,600 $1.60 11d 1 0.64mi
1167 42nd Ter E Bradenton, FL 3.0 2.0 1274 $2,025 $1.59 19d 1 0.81mi
907 Fruitland Ave Bradenton, FL 3.0 2.0 1677 $2,450 $1.46 23d 1 0.82mi
808 53rd Ave E #203 Bradenton, FL 2.0 2.0 1208 $1,450 $1.20 15d 1 0.88mi
5613 8th St Ct E Bradenton, FL 3.0 2.0 1000 $1,700 $1.70 23d 1 0.89mi
716 56th Avenue Dr E Bradenton, FL 3.0 2.0 1000 $1,700 $1.70 3d 1 0.94mi
409 57th Avenue Dr E Bradenton, FL 2.0 1.5 1209 $1,375 $1.14 10d 1 0.96mi
304 57th Avenue Dr E Bradenton, FL 2.0 1.5 1209 $1,445 $1.20 23d 3 1.00mi
304 57th Avenue Dr E Bradenton, FL 2.0 1.5 1209 $1,362 $1.13 3d 5 1.00mi
5502 8th Street Ct W Bradenton, FL 2.0 2.0 896 $1,595 $1.78 23d 1 1.01mi
408 57th Avenue Dr E Unit A Bradenton, FL 2.0 1.5 1209 $1,350 $1.12 10d 1 1.01mi
408 57th Avenue Dr E Apt E Bradenton, FL 2.0 1.5 1209 $1,375 $1.14 11d 1 1.01mi
312 57th Avenue Dr E Unit B Bradenton, FL 2.0 1.5 1209 $1,350 $1.12 2d 1 1.01mi
308 57th Avenue Dr E Unit B Bradenton, FL 2.0 1.5 1209 $1,350 $1.12 3d 1 1.02mi
350 34th Avenue Dr E Bradenton, FL 1.0–3.0 1.0–2.0 893 $1,335 $1.49 1d 6 1.02mi
5580 Fountain Lake Cir Bradenton, FL 1.0–3.0 1.0–2.0 1052 $1,908 $1.81 1d 38 1.04mi
1011 57th Avenue Ter E Bradenton, FL 3.0 3.0 1872 $2,195 $1.17 11d 1 1.06mi
5828 3rd St E Bradenton, FL 3.0 2.0 1036 $1,995 $1.93 23d 1 1.13mi
5719 14th St E Bradenton, FL 1.0 1.0 978 $1,425 $1.46 2d 1 1.18mi
390 301 Blvd W Bradenton, FL 2.0 2.0 1125 $1,495 $1.33 23d 1 1.28mi
1007 57th Ave W Bradenton, FL 2.0 1.5 967 $1,495 $1.55 10d 1 1.28mi
2129 49th Ave E Bradenton, FL 3.0 2.0 1370 $2,245 $1.64 2d 1 1.31mi
1109 59th Avenue Cir E Unit 1109 Bradenton, FL 3.0 2.0 945 $1,795 $1.90 23d 1 1.33mi
4916 18th St W Unit B Bradenton, FL 2.0 2.0 1170 $1,650 $1.41 23d 1 1.37mi
505 30th Ave W Unit E406 Bradenton, FL 2.0 2.0 1001 $1,450 $1.45 23d 1 1.39mi
305 30th Ave W Bradenton, FL 1.0–2.0 1.5–2.0 987 $1,400 $1.42 23d 2 1.40mi
305 30th Ave W Unit A207 Bradenton, FL 2.0 2.0 1050 $1,400 $1.33 14d 1 1.40mi
425 30th Ave W Unit C308 Bradenton, FL 2.0 2.0 924 $1,590 $1.72 23d 1 1.41mi
907 34th Ave W Bradenton, FL 3.0 1.0 985 $1,599 $1.62 19d 1 1.41mi
907 34th Ave W Unit B Bradenton, FL 3.0 1.0 1000 $1,795 $1.79 23d 1 1.41mi
515 30th Ave W Bradenton, FL 2.0 2.0 1001 $1,375 $1.37 15d 2 1.43mi
919 34th Ave W Bradenton, FL 3.0 1.0 950 $1,599 $1.68 11d 1 1.43mi
2004 49th Ave W Unit 2002 Bradenton, FL 2.0 2.0 1021 $1,950 $1.91 23d 1 1.50mi

HOA detail

Monthly dues
$311 · $3,732/yr
Likely covers
pool

Listing history 8 events

  1. 2026-05-23
    status Pending
  2. 2026-03-24
    price $149,900
  3. 2026-02-13
    price $174,900
  4. 2026-01-17
    listed $178,900 Active
  5. 2015-04-20
    soldstatus $100,000
  6. 1997-03-05
    soldstatus $69,000
  7. 1991-05-17
    soldstatus $20,000
  8. 1987-03-30
    soldstatus $14,000,000

ⓘ 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
$1,149 · $96/mo
Projected year-2 tax
$1,244 · $104/mo
Expected delta
+$95/yr (+$8/mo · 8.3%)

ⓘ 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 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
$21,377
− Mortgage interest
−$8,397
− Property taxes
−$1,149
− Insurance
−$750
− Repairs & maintenance
−$1,710
− Management
−$1,710
− HOA
−$3,732
− Depreciation
−$4,361
Taxable loss
−$431
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$103
After-tax cash flow
$1,928/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 — 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

-98.9% since first listed
8 events — show timeline
  • 2026-05-23 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-24 Price Changed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-13 Price Changed $174,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-17 Listed $178,900 Stellar MLS as Distributed by MLS Grid
  • 2015-04-20 Sold (Public Records) $100,000 Public Records
  • 1997-03-05 Sold (Public Records) $69,000 Public Records
  • 1991-05-17 Sold (Public Records) $20,000 Public Records
  • 1987-03-30 Sold (Public Records) $14,000,000 Public Records

Property tax history

-0.6%/yr

Latest (2025): $1,149 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…