CashFlowRE
Sign in Sign up
3333 26th Ave E #1090
B- Composite 68.86
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 +29.3/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.1/5.0
  • Appreciation +0.0/10.0

$99,900

3333 26th Ave E #1090 · Bradenton, FL 34208
2 bd · 1.5 ba · 490 sqft · Manufactured public records · 237 Days on market
Built 1990 2,426 sqft lot $200/mo HOA · 13% of rent

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

Listing remarks MLS

Welcome to 3333 26th Ave E, Bradenton, FL 34208—a charming manufactured home nestled in the vibrant 55+ community of Sugar Creek Country Club. This delightful and cozy residence offers a comfortable and convenient lifestyle in a serene setting. The home boasts a newer water heater, roof, new Pex plumbing in 2019 and new A/C and ductwork replaced in 2025, along with updated siding. The inviting kitchen offers ample room for entertaining, while the laundry room includes built-ins for added storage. Sugar Creek Country Club offers a resort-style living experience with amenities such as two swimming pools and a heated spa, Fitness room, workshop, and clubhouse, Tennis and shuffleboard courts. Don't miss the opportunity to own this charming home in a sought-after community. Schedule your private showing today and start enjoying the Florida lifestyle you've been dreaming of.

Key facts

  • Split floor plan
  • New central a/c
  • Attached shed

Tags

DURABLE VINYL FLOORINGENCLOSED FRONT PORCHSPLIT FLOOR PLANATTACHED SHEDNEW CENTRAL A/CUPDATED PLUMBING

Property features AI

Finance

  • Other: Senior community — pets not allowed
  • Financial info: Lease restrictions apply; Total monthly fees listed as $200; total annual fees listed as $2,400
  • HOA & community: HOA with required approval; Association name: Rowena Harding; Monthly HOA fee $200 (quarterly fee $600); Association amenities include clubhouse, fitness center, pool, spa/hot tub, tennis and shuffleboard courts, recreation facilities, storage, laundry, gated community, private road, street lights, community mailbox; association fee covers cable TV, internet, pool, sewer, water, trash, maintenance of grounds, common area taxes, recreational facilities and escrow reserves

Exterior

  • Parking: Off-street parking; Parking pad
  • Security: Located in a gated community
  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected; Water connected; Cable available; BB/HS internet available
  • Home design: Manufactured double wide home; One story; Crawlspace with pillar/post/pier foundation; Faces south
  • Construction: Frame construction; Membrane roof
  • Exterior features: Enclosed front porch; Screened porch; Awning(s); Exterior lighting; Rain gutters; Shed(s); Level, paved, private lot; Private maintained road

Interior

  • Kitchen: Range; Range hood; Microwave; Refrigerator; Dishwasher
  • Bedrooms: 2 bedrooms
  • Flooring: Vinyl
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Central heating; Central air
  • Interior features: Ceiling fans; Split bedroom floor plan; Thermostat; Window treatments; Blinds
  • Laundry & utility: Washer; Dryer; Laundry: other

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/1.5-bath manufactured listed at $100k.

Deal economics

  • At list price, monthly cash flow is $-76 ($-906/yr) — negative.
  • To cash-flow at today's rent, offer at most $87k (13.4% below list).
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $87k (13.4% below list) — sets the bar for cash-flow.
  • Cap rate 10.5% vs local median 3.6% in 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 81/100 on livability (#101 in FL, #1,528 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime D, amenities 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.
  • Zoned schools: William H. Bashaw Elementary (math 51% / reading 44%, grade D, #1,182 of 2,144 statewide, top 55%, 684 students, 69% FRL); Braden River Middle School (math 54% / reading 47%, grade C, #246 of 571 statewide, top 44%, 810 students, 58% FRL); Braden River High School (math 44% / reading 52%, grade D, #201 of 667 statewide, top 30%, 1,774 students, 45% FRL).
  • Market conditions: Rents falling (-5.4%/yr); 351 active listings in the ZIP; 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 $691 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 237 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $20k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,557 (13.4% 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 237 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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
1.49%
Cap rate
10.51%
Cash-on-cash
15.06%
DSCR
1.67
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$49,000
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3333 26th Ave E #1025 0.08mi 1/1.0 (-1) 501 (+2%) 12mo $50,000 $100 76
3300 26th Ave E #171 0.30mi 1/1.0 (-1) 420 (-14%) 3mo $29,900 $71 53

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
-28.0%
Equity multiple
0.11×
Total profit
$-25,001
Equity at exit
$14,895
10-year hold
IRR
-70.6%
Equity multiple
-0.55×
Total profit
$-43,360
Equity at exit
$8,638

Cash invested: $27,972 (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 34208

Rents YoY
-5.4%
Active inventory
351
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,492 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$62 /mo · $742/yr
Insurance
$42
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$200
Vacancy / Maint / Mgmt
$313
Net cashflow
$-76

Break-even live

Break-even rent $1,587
Max offer price $86,557
Occupancy floor

Sensitivity live

Price -10% $-19 -5% $-47 +0% $-76 +5% $-104 +10% $-132
Rent -10% $-193 -5% $-134 +0% $-76 +5% $-17 +10% $42
Rate -1.0pp $-25 -0.5pp $-50 base $-76 +0.5pp $-101 +1.0pp $-128

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
$24,975
Closing costs
$2,997
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
$200 · $2,400/yr
Likely covers
waterpool

Listing history 32 events

  1. 2026-06-22
    days on market $99,900 Active 237 DOM
  2. 2026-06-18
    days on market $99,900 Active 234 DOM
  3. 2026-06-17
    days on market $99,900 Active 233 DOM
  4. 2026-06-16
    days on market $99,900 Active 232 DOM
  5. 2026-06-15
    days on market $99,900 Active 231 DOM
  6. 2026-06-13
    days on market $99,900 Active 229 DOM
  7. 2026-06-13
    days on market $99,900 Active 228 DOM
  8. 2026-06-10
    days on market $99,900 Active 226 DOM
  9. 2026-06-09
    days on market $99,900 Active 225 DOM
  10. 2026-06-08
    days on market $99,900 Active 224 DOM
  11. 2026-06-08
    days on market $99,900 Active 223 DOM
  12. 2026-06-03
    days on market $99,900 Active 219 DOM
  13. 2026-06-02
    days on market $99,900 Active 218 DOM
  14. 2026-06-01
    days on market $99,900 Active 217 DOM
  15. 2026-05-31
    days on market $99,900 Active 216 DOM
  16. 2026-05-21
    price $99,900
  17. 2026-02-19
    price $115,000
  18. 2025-10-27
    listed $119,900 Active
  19. 2025-10-21
    historical 891-char remark
    Show marketing remark (891 chars)

    Welcome to 3333 26th Ave E, Bradenton, FL 34208—a charming manufactured home nestled in the vibrant 55+ community of Sugar Creek Country Club. This delightful and cozy residence offers a comfortable and convenient lifestyle in a serene setting. The home boasts a newer water heater, roof, new Pex plumbing in 2019 and new A/C and ductwork replaced in 2025, along with updated siding. The inviting kitchen offers ample room for entertaining, while the laundry room includes built-ins for added storage. Sugar Creek Country Club offers a resort-style living experience with amenities such as two swimming pools and a heated spa, Fitness room, workshop, and clubhouse, Tennis and shuffleboard courts. Don't miss the opportunity to own this charming home in a sought-after community. Schedule your private showing today and start enjoying the Florida lifestyle you've been dreaming of.

  20. 2025-10-21
    historical
    Show marketing remark (891 chars)

    Welcome to 3333 26th Ave E, Bradenton, FL 34208—a charming manufactured home nestled in the vibrant 55+ community of Sugar Creek Country Club. This delightful and cozy residence offers a comfortable and convenient lifestyle in a serene setting. The home boasts a newer water heater, roof, new Pex plumbing in 2019 and new A/C and ductwork replaced in 2025, along with updated siding. The inviting kitchen offers ample room for entertaining, while the laundry room includes built-ins for added storage. Sugar Creek Country Club offers a resort-style living experience with amenities such as two swimming pools and a heated spa, Fitness room, workshop, and clubhouse, Tennis and shuffleboard courts. Don't miss the opportunity to own this charming home in a sought-after community. Schedule your private showing today and start enjoying the Florida lifestyle you've been dreaming of.

  21. 2025-08-15
    price $139,000 891-char remark
    Show marketing remark (891 chars)

    Welcome to 3333 26th Ave E, Bradenton, FL 34208—a charming manufactured home nestled in the vibrant 55+ community of Sugar Creek Country Club. This delightful and cozy residence offers a comfortable and convenient lifestyle in a serene setting. The home boasts a newer water heater, roof, new Pex plumbing in 2019 and new A/C and ductwork replaced in 2025, along with updated siding. The inviting kitchen offers ample room for entertaining, while the laundry room includes built-ins for added storage. Sugar Creek Country Club offers a resort-style living experience with amenities such as two swimming pools and a heated spa, Fitness room, workshop, and clubhouse, Tennis and shuffleboard courts. Don't miss the opportunity to own this charming home in a sought-after community. Schedule your private showing today and start enjoying the Florida lifestyle you've been dreaming of.

  22. 2025-08-15
    price $139,000
    Show marketing remark (891 chars)

    Welcome to 3333 26th Ave E, Bradenton, FL 34208—a charming manufactured home nestled in the vibrant 55+ community of Sugar Creek Country Club. This delightful and cozy residence offers a comfortable and convenient lifestyle in a serene setting. The home boasts a newer water heater, roof, new Pex plumbing in 2019 and new A/C and ductwork replaced in 2025, along with updated siding. The inviting kitchen offers ample room for entertaining, while the laundry room includes built-ins for added storage. Sugar Creek Country Club offers a resort-style living experience with amenities such as two swimming pools and a heated spa, Fitness room, workshop, and clubhouse, Tennis and shuffleboard courts. Don't miss the opportunity to own this charming home in a sought-after community. Schedule your private showing today and start enjoying the Florida lifestyle you've been dreaming of.

  23. 2025-06-20
    listed $145,000 Active
  24. 2025-04-22
    listed $145,000 Active 891-char remark
    Show marketing remark (891 chars)

    Welcome to 3333 26th Ave E, Bradenton, FL 34208—a charming manufactured home nestled in the vibrant 55+ community of Sugar Creek Country Club. This delightful and cozy residence offers a comfortable and convenient lifestyle in a serene setting. The home boasts a newer water heater, roof, new Pex plumbing in 2019 and new A/C and ductwork replaced in 2025, along with updated siding. The inviting kitchen offers ample room for entertaining, while the laundry room includes built-ins for added storage. Sugar Creek Country Club offers a resort-style living experience with amenities such as two swimming pools and a heated spa, Fitness room, workshop, and clubhouse, Tennis and shuffleboard courts. Don't miss the opportunity to own this charming home in a sought-after community. Schedule your private showing today and start enjoying the Florida lifestyle you've been dreaming of.

  25. 2023-04-17
    soldstatus $125,000
  26. 2023-04-14
    soldstatus $125,000 Closed
  27. 2023-04-02
    status Pending
  28. 2023-04-01
    price $127,400
  29. 2023-02-07
    price $129,900
  30. 2022-12-21
    listed $137,900 Active
  31. 2006-03-01
    soldstatus $74,900
  32. 1998-02-12
    soldstatus $35,000

ⓘ 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
$742 · $62/mo
Projected year-2 tax
$829 · $69/mo
Expected delta
+$88/yr (+$7/mo · 11.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 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 3/10 Moderate 3 unhealthy d/yr today · 3 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
$17,898
− Mortgage interest
−$5,596
− Property taxes
−$742
− Insurance
−$5,618
− Repairs & maintenance
−$1,432
− Management
−$1,432
− HOA
−$2,400
− Depreciation
−$2,906
Taxable loss
−$2,227
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$534
After-tax cash flow
$-372/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 — Bradenton

Score
81/100
State rank
#101
US rank
#1528

Category grades

Amenities F Commute A+ Cost of living A+ Crime D Employment D+ 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)
44,004
Household income
$60,504
Rent vs Own
43.5% rent · 56.5% own
Severe rent burden
1777.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 43% Hispanic / Latino 33% Black 18% Two or more races 16% Asian 2%
Hispanic origin (detail)
Mexican 18% Puerto Rican 3% Cuban 2% Dominican 2%
Common ancestry
Hispanic 2% Iranian 2% Lithuanian 1%
Foreign-born
20% · Canada, Jamaica, China
Languages at home
67% English-only · Spanish 27% French/Haitian/Cajun 3% 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
▼ -353.49%
Current HPI
287.0443
Rent YoY
▼ -5.44%
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

+185.4% since first listed
17 events — show timeline
  • 2026-05-21 Price Changed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2026-02-19 Price Changed $115,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-27 Listed $119,900 Stellar MLS as Distributed by MLS Grid
  • 2025-10-21 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-10-21 Listing Removed realMLS
  • 2025-08-15 Price Changed $139,000 realMLS
  • 2025-08-15 Price Changed $139,000 Stellar MLS as Distributed by MLS Grid
  • 2025-06-20 Listed $145,000 Stellar MLS as Distributed by MLS Grid
  • 2025-04-22 Listed $145,000 realMLS
  • 2023-04-17 Sold (Public Records) $125,000 Public Records
  • 2023-04-14 Sold (MLS) $125,000 Stellar MLS as Distributed by MLS Grid
  • 2023-04-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-04-01 Price Changed $127,400 Stellar MLS as Distributed by MLS Grid
  • 2023-02-07 Price Changed $129,900 Stellar MLS as Distributed by MLS Grid
  • 2022-12-21 Listed $137,900 Stellar MLS as Distributed by MLS Grid
  • 2006-03-01 Sold (Public Records) $74,900 Public Records
  • 1998-02-12 Sold (Public Records) $35,000 Public Records

Property tax history

-0.8%/yr

Latest (2024): $742 · -44.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…