CashFlowRE
Sign in Sign up
8356 72nd St E
C+ Composite 60.3
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 +22.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.8/10.0
  • Schools +4.4/10.0
  • Appreciation +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$274,900

8356 72nd St E · The Meadows, FL 34201
3 bd · 2.5 ba · 1,596 sqft · Condo public records · 34 Days on market
Built 2010

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to Sabal Bay & acirc; & euro; & rdquo; a gated, maintenance-free townhome community perfectly positioned in the heart of Southwest Florida. This beautifully maintained 3-bedroom, 2.5-bath townhome offers the ideal combination of comfort, convenience, and location, tucked just off Honore Avenue north of University Parkway and west of I-75. Inside, you& apos; ll find an open-concept floor plan designed for everyday living and entertaining, featuring a spacious kitchen with granite countertops, ample cabinetry, and seamless flow into the living and dining areas. Enjoy Florida living year-round from the screened-in lanai, plus the convenience of an attached 1-car garage

Key facts

  • Gated community
  • Attached garage
  • Spacious kitchen

Tags

GATED COMMUNITYMAINTENANCE FREEOPEN CONCEPT FLOOR PLANSPACIOUS KITCHENSCREENED IN LANAIATTACHED GARAGE

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 3-bed/2.5-bath condo listed at $275k.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $275k).
  • Recommended offer: $267k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#465 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A; Watch: amenities F, commute F, health & safety 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: 102 active listings in the ZIP; 30 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 (-1.6%/yr); year-one equity from $2k 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.
  • At projected returns (-1.6% appreciation + 3.0% rent growth), your $77k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($267k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $266,653 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. 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?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.08%
Cap rate
8.34%
Cash-on-cash
7.32%
DSCR
1.33
GRM
7.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.61% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.5%
Equity multiple
1.02×
Total profit
$1,735
Equity at exit
$58,370
10-year hold
IRR
7.9%
Equity multiple
1.71×
Total profit
$55,026
Equity at exit
$54,719

Cash invested: $76,972 (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 34201

Home prices YoY
-0.9%
Active inventory
102
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,976 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$325 /mo · $3,901/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$625
Net cashflow
$470

Break-even live

Break-even rent $2,381
Max offer price $274,900
Occupancy floor 79%

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
$68,725
Closing costs
$8,247
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7151 83rd Dr E Bradenton, FL 3.0 2.5 1596 $2,095 $1.31 16d 1 0.01mi
6939 Lennox Pl University Park, FL 3.0 2.0 2034 $8,300 $4.08 23d 1 0.36mi
6909 Lennox Pl University Park, FL 3.0 2.0 2032 $6,500 $3.20 16d 1 0.41mi
6920 Lennox Pl University Park, FL 3.0 2.0 2044 $8,300 $4.06 23d 1 0.42mi
7755 Plantation Cir Bradenton, FL 3.0 2.5 1282 $2,600 $2.03 23d 1 0.47mi
7654 Plantation Cir Bradenton, FL 2.0 2.5 1156 $2,150 $1.86 16d 1 0.56mi
6211 Timber Lake Dr Unit B9 Sarasota, FL 2.0 2.0 1274 $1,750 $1.37 23d 1 0.91mi
6191 Timber Lake Dr Unit A6 Sarasota, FL 2.0 2.0 1178 $1,600 $1.36 23d 1 0.94mi
6104 Turnbury Park Dr Sarasota, FL 1.0–3.0 1.0–2.0 1065 $2,505 $2.35 1d 29 1.01mi
7911 Whitebridge Gln University Park, FL 2.0 2.0 1721 $6,500 $3.78 23d 1 1.02mi
7725 Whitebridge Gln University Park, FL 2.0 2.0 1344 $5,250 $3.91 23d 1 1.05mi
7711 Whitebridge Gln University Park, FL 2.0 2.0 1609 $2,500 $1.55 23d 1 1.08mi
5924 Clubside Dr Sarasota, FL 2.0 2.0 1380 $2,500 $1.81 23d 1 1.13mi
8925 77th Ter E Lakewood Ranch, FL 1.0–2.0 1.0–2.0 1049 $4,200 $4.00 16d 67 1.15mi
6120 Country Club Way #207 Sarasota, FL 2.0 2.0 1400 $1,950 $1.39 23d 1 1.18mi
6041 Clubside Dr Unit 6041 Sarasota, FL 2.0 2.0 1380 $2,950 $2.14 23d 1 1.18mi
6110 Country Club Way #201 Sarasota, FL 2.0 2.0 1400 $4,000 $2.86 23d 1 1.20mi
5735 Gardens Dr Unit 5735 Sarasota, FL 2.0 1.0 1068 $2,000 $1.87 23d 1 1.27mi
8926 Manor Loop Lakewood Ranch, FL 2.0–3.0 2.0 1165 $2,700 $2.32 23d 2 1.35mi
8926 Manor Loop #201 Lakewood Ranch, FL 3.0 2.0 1250 $2,700 $2.16 14d 1 1.35mi
8917 Manor Loop #205 Lakewood Ranch, FL 2.0 2.0 1080 $2,150 $1.99 23d 1 1.37mi
8932 Manor Loop #205 Lakewood Ranch, FL 2.0 2.0 1080 $1,900 $1.76 23d 1 1.38mi
8445 Gardens Cir Sarasota, FL 1.0–3.0 1.0–2.0 973 $2,172 $2.23 2d 29 1.38mi
5662 Gardens Dr #104 Sarasota, FL 2.0 2.0 1068 $1,950 $1.83 23d 1 1.40mi
8128 Villa Grande Ct Sarasota, FL 3.0 2.5 1818 $3,190 $1.75 19d 1 1.42mi
7135 Kensington Ct University Park, FL 2.0 2.0 2208 $7,000 $3.17 23d 1 1.42mi
8911 Manor Loop #205 Lakewood Ranch, FL 3.0 2.0 1490 $1,950 $1.31 21d 1 1.42mi
7557 Fairlinks Ct Sarasota, FL 3.0 2.0 1782 $7,000 $3.93 23d 1 1.44mi
8119 Villa Grande Ct Unit Available Sarasota, FL 3.0 2.5 2120 $2,600 $1.23 23d 1 1.45mi
8204 Villa Grande Ct Sarasota, FL 3.0 2.5 2121 $3,200 $1.51 16d 1 1.48mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
security
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 15 events

  1. 2026-06-18
    days on market $274,900 Active 34 DOM
  2. 2026-06-17
    days on market $274,900 Active 33 DOM
  3. 2026-06-16
    days on market $274,900 Active 32 DOM
  4. 2026-06-15
    days on market $274,900 Active 31 DOM
  5. 2026-06-13
    days on market $274,900 Active 29 DOM
  6. 2026-06-13
    days on market $274,900 Active 28 DOM
  7. 2026-06-10
    days on market $274,900 Active 26 DOM
  8. 2026-06-09
    days on market $274,900 Active 25 DOM
  9. 2026-06-08
    days on market $274,900 Active 24 DOM
  10. 2026-06-08
    days on market $274,900 Active 23 DOM
  11. 2026-06-03
    days on market $274,900 Active 19 DOM
  12. 2026-06-02
    days on market $274,900 Active 18 DOM
  13. 2026-06-01
    days on market $274,900 Active 17 DOM
  14. 2026-05-31
    days on market $274,900 Active 16 DOM
  15. 2026-05-16
    listed $274,900 Active

ⓘ 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
$3,901 · $325/mo
Projected year-2 tax
$3,901 · $325/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 5/10 Major FEMA zone X (unshaded) · 50% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 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
$35,709
− Mortgage interest
−$15,399
− Property taxes
−$3,901
− Insurance
−$1,374
− Repairs & maintenance
−$2,857
− Management
−$2,857
− Depreciation
−$7,997
Taxable income
$1,324
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$318
After-tax cash flow
$5,317/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 — The Meadows

Score
69/100
State rank
#465
US rank
#8393

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
15,114
Population (ZIP)
3,993

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 11% Two or more races 6% Asian 1%
Hispanic origin (detail)
Cuban 4%
Common ancestry
Lithuanian 8% Romanian 6% Scotch-Irish 3%
Foreign-born
17% · Canada, South Korea, Dominican Republic
Languages at home
80% English-only · German/W. Germanic 6% Russian/Polish/Slavic 6% Spanish 4%

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
▼ -1.61%
Current HPI
173.9689
Rent YoY
Metro
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
  • 2026-05-16 Listed $274,900 FSBO.com

Property tax history

+6.5%/yr

Latest (2025): $3,901 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…