6622 Nebraska St · Bayshore Gardens, FL
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.57%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 106°F)
- 6 days/yr
- Hot days in 30 yrs
- 24 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D- 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 +13.2/30.0
- 1% rule +4.6/10.0
- Schools +4.4/10.0
- Livability +4.1/5.0
- DSCR +4.0/10.0
- ARV discount +3.9/15.0
- Condition / age +2.5/5.0
- Rent growth +1.1/5.0
- Appreciation +0.0/10.0
$124,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Survived the hurricane with flying colors. Move in ready. Trailer Estates, located in the sought-after 55+ community, offers a range of amenities that enhance the quality of life for its residents. Great floor plan with kitchen being open to the dining and family room. Primary bedroom is spacious and has its own full bath. 2nd Bedroom has a full bath that is also accessible for the guests. Inside laundry with washer and dryer is so convenient. Central air was installed in 2020 adding to your comfort. Refrigerator and range are 5-6 yrs young. Covered porch and carport keeps you out of the weather. Included is a storage shed that houses your beach chairs, bikes, or other possessions. Let’s explore some of the features that make this neighborhood special:Community Pool: Residents can enjoy a heated community pool, perfect for relaxation, exercise, and socializing. Wood Workshop: For those who love working with their hands, there’s a wood workshop where you can engage in creative projects. Fitness Center: Staying active is easy with the community’s fitness center. Whether you prefer cardio workouts or weightlifting, you’ll find the facilities here. Post Office On-Site: Convenience is key! Having a post office right within the community makes sending and receiving mail hassle-free. Waterfront Park: Imagine strolling along the water, enjoying the scenic views. Trailer Estates has a park right on the water, providing a serene escape. Kayak Launch: Water enthusiasts can explore Sarasota Bay using the community’s kayak launch. Shuffleboard and Horseshoes: Friendly fun awaits at the shuffleboard and horseshoe courts. Clubhouse Activities: The clubhouse hosts planned activities, fostering a sense of community and camaraderie among residents. Marina with Boat Slips: Boaters will appreciate the marina, offering boat slips for rent. Direct access to Sarasota Bay means no bridges to navigate. Fees cover amenities including cable and internet. With all these amenities and a great location, Trailer Estates provides an excellent value for its residents. Whether you’re relaxing by the pool, exploring the waterways, or participating in community events, Trailer Estates offers a vibrant and fulfilling lifestyle.
Key facts
- Open floor plan
- Fitness center
- Private beach
Tags
Property features AI
Finance
- Other: Furnished; Association fee requirement: None
- Financial info: Lease restrictions apply
- HOA & community: Association: TJ Miller (buyer approval required); Association amenities include clubhouse, fitness center, pool, pickleball and shuffleboard courts, recreation facilities, cable TV; Association services include cable TV, internet, pool, management, maintenance of grounds, trash, common area taxes; Senior community; Deed restrictions; Golf carts allowed; Community mailbox; Association recreation owned; park
Exterior
- Parking: Covered parking; Driveway; 2-car carport
- Utilities: Public water; Public sewer; Electricity connected; Cable connected; BB/HS Internet available; Phone available; Water connected; Sewer connected
- Home design: Residential mobile home (double wide); One story; East-facing
- Construction: Frame construction; Roof over
- Exterior features: Storage; Paved road access; Water access to Sarasota Bay (bay/harbor, intracoastal waterway, marina); Bridges with no fixed bridges in waterway
Interior
- Kitchen: Range; Range hood; Microwave; Refrigerator; Electric water heater
- Bedrooms: 2 bedrooms
- Flooring: Vinyl flooring
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating; Central air conditioning
- Interior features: Eat-in kitchen; Kitchen/family room combo; Open floorplan; Thermostat; Window treatments
- Laundry & utility: Interior laundry room with washer and electric dryer hookups; Inside utility / additional inside utility room
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1-bed/1.0-bath manufactured listed at $125k.
Deal economics
- At list price, monthly cash flow is $-2 ($-22/yr) — negative.
- To cash-flow at today's rent, offer at most $125k (0.3% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $119k (4.5% below list).
- Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
- Cap rate 6.3% vs local median 4.7% in Bayshore Gardens — 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 82/100 on livability (#72 in FL, #1,180 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, commute C-, schools 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 falling (-5.5%/yr); 361 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
- This rent runs 32% of the median local income ($45k/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 $864 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 121 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 2y ago; this cycle's ask has dropped $19k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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.
- 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.
- 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
- 0.96% ✗
- Cap rate
- 6.28%
- Cash-on-cash
- -0.06%
- DSCR
- 1.00
- GRM
- 8.7
CMA / ARV
- ARV (on-the-fly)
- $115,640
- Comps found
- 4
Show comp detail 4 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 6620 Dakota St | 0.12mi | 2/1.5 (+1) | 500 (+2%) | 5mo | $40,000 | $80 | 80 |
| 2110 Iowa Ave | 0.19mi | 1/1.0 | 480 (-2%) | 14mo | $115,000 | $240 | 76 |
| 6519 Washington St | 0.20mi | 2/1.5 (+1) | 552 (+13%) | 2mo | $130,000 | $236 | 61 |
| 6908 W Bayou Ln | 0.38mi | 1/1.0 | 560 (+14%) | 5mo | $89,900 | $161 | 54 |
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
- IRR
- -20.1%
- Equity multiple
- 0.32×
- Total profit
- $-23,786
- Equity at exit
- $18,623
- IRR
- -22.6%
- Equity multiple
- 0.02×
- Total profit
- $-34,102
- Equity at exit
- $10,799
Cash invested: $34,972 (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
ZIP-level market 34207
- Rents YoY
- -5.5%
- Active inventory
- 361
- Price-to-rent
- 8.7×
Monthly cashflow live
- Estimated rent
- $1,193 medium interval (Pro) →
- Mortgage (P&I)
- −$655
- Tax from tax record
- −$238 /mo · $2,850/yr
- Insurance
- −$52
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$251
- Net cashflow
- $-2
Break-even live
Sensitivity live
| Price | -10% $69 | -5% $34 | +0% $-2 | +5% $-37 | +10% $-73 |
|---|---|---|---|---|---|
| Rent | -10% $-96 | -5% $-49 | +0% $-2 | +5% $45 | +10% $92 |
| Rate | -1.0pp $61 | -0.5pp $30 | base $-2 | +0.5pp $-34 | +1.0pp $-67 |
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
- $31,225
- Closing costs
- $3,747
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 7150 N Tamiami Trl Unit C226 Sarasota, FL | 1.0 | 1.0 | 360 | $1,195 | $3.32 | 22d | 1 | 0.94mi |
Listing history 10 events
-
2026-04-15price $124,900
-
2026-03-15price $139,000
-
2026-01-23$144,000 Active
-
2025-02-07soldstatus $135,000
-
2025-02-06soldstatus $135,000 Closed 2271-char remark
Show marketing remark (2271 chars)
Survived the hurricane with flying colors. Move in ready. Trailer Estates, located in the sought-after 55+ community, offers a range of amenities that enhance the quality of life for its residents. Great floor plan with kitchen being open to the dining and family room. Primary bedroom is spacious and has its own full bath. 2nd Bedroom has a full bath that is also accessible for the guests. Inside laundry with washer and dryer is so convenient. Central air was installed in 2020 adding to your comfort. Refrigerator and range are 5-6 yrs young. Covered porch and carport keeps you out of the weather. Included is a storage shed that houses your beach chairs, bikes, or other possessions. Let’s explore some of the features that make this neighborhood special:Community Pool: Residents can enjoy a heated community pool, perfect for relaxation, exercise, and socializing. Wood Workshop: For those who love working with their hands, there’s a wood workshop where you can engage in creative projects. Fitness Center: Staying active is easy with the community’s fitness center. Whether you prefer cardio workouts or weightlifting, you’ll find the facilities here. Post Office On-Site: Convenience is key! Having a post office right within the community makes sending and receiving mail hassle-free. Waterfront Park: Imagine strolling along the water, enjoying the scenic views. Trailer Estates has a park right on the water, providing a serene escape. Kayak Launch: Water enthusiasts can explore Sarasota Bay using the community’s kayak launch. Shuffleboard and Horseshoes: Friendly fun awaits at the shuffleboard and horseshoe courts. Clubhouse Activities: The clubhouse hosts planned activities, fostering a sense of community and camaraderie among residents. Marina with Boat Slips: Boaters will appreciate the marina, offering boat slips for rent. Direct access to Sarasota Bay means no bridges to navigate. Fees cover amenities including cable and internet. With all these amenities and a great location, Trailer Estates provides an excellent value for its residents. Whether you’re relaxing by the pool, exploring the waterways, or participating in community events, Trailer Estates offers a vibrant and fulfilling lifestyle.
-
2025-01-27status Pending 2271-char remark
Show marketing remark (2271 chars)
Survived the hurricane with flying colors. Move in ready. Trailer Estates, located in the sought-after 55+ community, offers a range of amenities that enhance the quality of life for its residents. Great floor plan with kitchen being open to the dining and family room. Primary bedroom is spacious and has its own full bath. 2nd Bedroom has a full bath that is also accessible for the guests. Inside laundry with washer and dryer is so convenient. Central air was installed in 2020 adding to your comfort. Refrigerator and range are 5-6 yrs young. Covered porch and carport keeps you out of the weather. Included is a storage shed that houses your beach chairs, bikes, or other possessions. Let’s explore some of the features that make this neighborhood special:Community Pool: Residents can enjoy a heated community pool, perfect for relaxation, exercise, and socializing. Wood Workshop: For those who love working with their hands, there’s a wood workshop where you can engage in creative projects. Fitness Center: Staying active is easy with the community’s fitness center. Whether you prefer cardio workouts or weightlifting, you’ll find the facilities here. Post Office On-Site: Convenience is key! Having a post office right within the community makes sending and receiving mail hassle-free. Waterfront Park: Imagine strolling along the water, enjoying the scenic views. Trailer Estates has a park right on the water, providing a serene escape. Kayak Launch: Water enthusiasts can explore Sarasota Bay using the community’s kayak launch. Shuffleboard and Horseshoes: Friendly fun awaits at the shuffleboard and horseshoe courts. Clubhouse Activities: The clubhouse hosts planned activities, fostering a sense of community and camaraderie among residents. Marina with Boat Slips: Boaters will appreciate the marina, offering boat slips for rent. Direct access to Sarasota Bay means no bridges to navigate. Fees cover amenities including cable and internet. With all these amenities and a great location, Trailer Estates provides an excellent value for its residents. Whether you’re relaxing by the pool, exploring the waterways, or participating in community events, Trailer Estates offers a vibrant and fulfilling lifestyle.
-
2025-01-21price $139,500 2271-char remark
Show marketing remark (2271 chars)
Survived the hurricane with flying colors. Move in ready. Trailer Estates, located in the sought-after 55+ community, offers a range of amenities that enhance the quality of life for its residents. Great floor plan with kitchen being open to the dining and family room. Primary bedroom is spacious and has its own full bath. 2nd Bedroom has a full bath that is also accessible for the guests. Inside laundry with washer and dryer is so convenient. Central air was installed in 2020 adding to your comfort. Refrigerator and range are 5-6 yrs young. Covered porch and carport keeps you out of the weather. Included is a storage shed that houses your beach chairs, bikes, or other possessions. Let’s explore some of the features that make this neighborhood special:Community Pool: Residents can enjoy a heated community pool, perfect for relaxation, exercise, and socializing. Wood Workshop: For those who love working with their hands, there’s a wood workshop where you can engage in creative projects. Fitness Center: Staying active is easy with the community’s fitness center. Whether you prefer cardio workouts or weightlifting, you’ll find the facilities here. Post Office On-Site: Convenience is key! Having a post office right within the community makes sending and receiving mail hassle-free. Waterfront Park: Imagine strolling along the water, enjoying the scenic views. Trailer Estates has a park right on the water, providing a serene escape. Kayak Launch: Water enthusiasts can explore Sarasota Bay using the community’s kayak launch. Shuffleboard and Horseshoes: Friendly fun awaits at the shuffleboard and horseshoe courts. Clubhouse Activities: The clubhouse hosts planned activities, fostering a sense of community and camaraderie among residents. Marina with Boat Slips: Boaters will appreciate the marina, offering boat slips for rent. Direct access to Sarasota Bay means no bridges to navigate. Fees cover amenities including cable and internet. With all these amenities and a great location, Trailer Estates provides an excellent value for its residents. Whether you’re relaxing by the pool, exploring the waterways, or participating in community events, Trailer Estates offers a vibrant and fulfilling lifestyle.
-
2024-08-29price $143,500 2271-char remark
Show marketing remark (2271 chars)
Survived the hurricane with flying colors. Move in ready. Trailer Estates, located in the sought-after 55+ community, offers a range of amenities that enhance the quality of life for its residents. Great floor plan with kitchen being open to the dining and family room. Primary bedroom is spacious and has its own full bath. 2nd Bedroom has a full bath that is also accessible for the guests. Inside laundry with washer and dryer is so convenient. Central air was installed in 2020 adding to your comfort. Refrigerator and range are 5-6 yrs young. Covered porch and carport keeps you out of the weather. Included is a storage shed that houses your beach chairs, bikes, or other possessions. Let’s explore some of the features that make this neighborhood special:Community Pool: Residents can enjoy a heated community pool, perfect for relaxation, exercise, and socializing. Wood Workshop: For those who love working with their hands, there’s a wood workshop where you can engage in creative projects. Fitness Center: Staying active is easy with the community’s fitness center. Whether you prefer cardio workouts or weightlifting, you’ll find the facilities here. Post Office On-Site: Convenience is key! Having a post office right within the community makes sending and receiving mail hassle-free. Waterfront Park: Imagine strolling along the water, enjoying the scenic views. Trailer Estates has a park right on the water, providing a serene escape. Kayak Launch: Water enthusiasts can explore Sarasota Bay using the community’s kayak launch. Shuffleboard and Horseshoes: Friendly fun awaits at the shuffleboard and horseshoe courts. Clubhouse Activities: The clubhouse hosts planned activities, fostering a sense of community and camaraderie among residents. Marina with Boat Slips: Boaters will appreciate the marina, offering boat slips for rent. Direct access to Sarasota Bay means no bridges to navigate. Fees cover amenities including cable and internet. With all these amenities and a great location, Trailer Estates provides an excellent value for its residents. Whether you’re relaxing by the pool, exploring the waterways, or participating in community events, Trailer Estates offers a vibrant and fulfilling lifestyle.
-
2024-06-17price $149,500 2271-char remark
Show marketing remark (2271 chars)
Survived the hurricane with flying colors. Move in ready. Trailer Estates, located in the sought-after 55+ community, offers a range of amenities that enhance the quality of life for its residents. Great floor plan with kitchen being open to the dining and family room. Primary bedroom is spacious and has its own full bath. 2nd Bedroom has a full bath that is also accessible for the guests. Inside laundry with washer and dryer is so convenient. Central air was installed in 2020 adding to your comfort. Refrigerator and range are 5-6 yrs young. Covered porch and carport keeps you out of the weather. Included is a storage shed that houses your beach chairs, bikes, or other possessions. Let’s explore some of the features that make this neighborhood special:Community Pool: Residents can enjoy a heated community pool, perfect for relaxation, exercise, and socializing. Wood Workshop: For those who love working with their hands, there’s a wood workshop where you can engage in creative projects. Fitness Center: Staying active is easy with the community’s fitness center. Whether you prefer cardio workouts or weightlifting, you’ll find the facilities here. Post Office On-Site: Convenience is key! Having a post office right within the community makes sending and receiving mail hassle-free. Waterfront Park: Imagine strolling along the water, enjoying the scenic views. Trailer Estates has a park right on the water, providing a serene escape. Kayak Launch: Water enthusiasts can explore Sarasota Bay using the community’s kayak launch. Shuffleboard and Horseshoes: Friendly fun awaits at the shuffleboard and horseshoe courts. Clubhouse Activities: The clubhouse hosts planned activities, fostering a sense of community and camaraderie among residents. Marina with Boat Slips: Boaters will appreciate the marina, offering boat slips for rent. Direct access to Sarasota Bay means no bridges to navigate. Fees cover amenities including cable and internet. With all these amenities and a great location, Trailer Estates provides an excellent value for its residents. Whether you’re relaxing by the pool, exploring the waterways, or participating in community events, Trailer Estates offers a vibrant and fulfilling lifestyle.
-
2024-05-24$155,000 Active 2271-char remark
Show marketing remark (2271 chars)
Survived the hurricane with flying colors. Move in ready. Trailer Estates, located in the sought-after 55+ community, offers a range of amenities that enhance the quality of life for its residents. Great floor plan with kitchen being open to the dining and family room. Primary bedroom is spacious and has its own full bath. 2nd Bedroom has a full bath that is also accessible for the guests. Inside laundry with washer and dryer is so convenient. Central air was installed in 2020 adding to your comfort. Refrigerator and range are 5-6 yrs young. Covered porch and carport keeps you out of the weather. Included is a storage shed that houses your beach chairs, bikes, or other possessions. Let’s explore some of the features that make this neighborhood special:Community Pool: Residents can enjoy a heated community pool, perfect for relaxation, exercise, and socializing. Wood Workshop: For those who love working with their hands, there’s a wood workshop where you can engage in creative projects. Fitness Center: Staying active is easy with the community’s fitness center. Whether you prefer cardio workouts or weightlifting, you’ll find the facilities here. Post Office On-Site: Convenience is key! Having a post office right within the community makes sending and receiving mail hassle-free. Waterfront Park: Imagine strolling along the water, enjoying the scenic views. Trailer Estates has a park right on the water, providing a serene escape. Kayak Launch: Water enthusiasts can explore Sarasota Bay using the community’s kayak launch. Shuffleboard and Horseshoes: Friendly fun awaits at the shuffleboard and horseshoe courts. Clubhouse Activities: The clubhouse hosts planned activities, fostering a sense of community and camaraderie among residents. Marina with Boat Slips: Boaters will appreciate the marina, offering boat slips for rent. Direct access to Sarasota Bay means no bridges to navigate. Fees cover amenities including cable and internet. With all these amenities and a great location, Trailer Estates provides an excellent value for its residents. Whether you’re relaxing by the pool, exploring the waterways, or participating in community events, Trailer Estates offers a vibrant and fulfilling lifestyle.
ⓘ 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
- $2,850 · $238/mo
- Projected year-2 tax
- $2,850 · $238/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 6/10 Major FEMA zone X (shaded) · 57% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 10/10 Extreme 6 d/yr ≥106°F today · 24 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 · 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
- $14,320
- − Mortgage interest
- −$6,996
- − Property taxes
- −$2,850
- − Insurance
- −$624
- − Repairs & maintenance
- −$1,146
- − Management
- −$1,146
- − Depreciation
- −$3,633
- Taxable loss
- −$2,076
- Est. tax savings @ 24.0%
- +$498
- After-tax cash flow
- $476/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 — Bayshore Gardens
- Score
- 82/100
- State rank
- #72
- US rank
- #1180
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Manatee County · 416,364 people
- City population
- 33,840
- Metro
- North Port-Sarasota-Bradenton, FL
- Population (ZIP)
- 34,081
- Household income
- $45,010
- Rent vs Own
- Severe rent burden
- 1474.0
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 0.57)
- Race & ethnicity
- White 58% Hispanic / Latino 29% Two or more races 13% Black 7%
- Hispanic origin (detail)
- Mexican 12% Puerto Rican 4% Cuban 3% Dominican 1%
- Common ancestry
- Lithuanian 3% Romanian 2% Slovak 2%
- Foreign-born
- 16% · Canada, Jamaica
- Languages at home
- 74% English-only · Spanish 22% Other Indo-European 1% French/Haitian/Cajun 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
- ▼ -305.32%
- Current HPI
- 369.9899
- Rent YoY
- ▼ -5.50%
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-19.4% since first listed10 events — show timeline
- 2026-04-15 Price Changed $124,900 Stellar MLS as Distributed by MLS Grid
- 2026-03-15 Price Changed $139,000 Stellar MLS as Distributed by MLS Grid
- 2026-01-23 Listed $144,000 Stellar MLS as Distributed by MLS Grid
- 2025-02-07 Sold (Public Records) $135,000 Public Records
- 2025-02-06 Sold (MLS) $135,000 Stellar MLS as Distributed by MLS Grid
- 2025-01-27 Pending — Stellar MLS as Distributed by MLS Grid
- 2025-01-21 Price Changed $139,500 Stellar MLS as Distributed by MLS Grid
- 2024-08-29 Price Changed $143,500 Stellar MLS as Distributed by MLS Grid
- 2024-06-17 Price Changed $149,500 Stellar MLS as Distributed by MLS Grid
- 2024-05-24 Listed $155,000 Stellar MLS as Distributed by MLS Grid
Property tax history
+4.6%/yrLatest (2025): $2,850 · +6.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…