CashFlowRE
Sign in Sign up
6622 Nebraska St
D- Composite 37.81
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

6622 Nebraska St · Bayshore Gardens, FL 34207
1 bd · 1.0 ba · 490 sqft · Manufactured public records · 121 Days on market
Built 1966 2,178 sqft lot Est $116k · 8% over ↓ 19% since listing

🖨 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

OPEN FLOOR PLANINSIDE LAUNDRYCARPORTEXTERIOR STORAGE SHEDPRIVATE BEACHFITNESS CENTER

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

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 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.
Recommended offer $109,912 (12.0% 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 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
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

5-year hold
IRR
-20.1%
Equity multiple
0.32×
Total profit
$-23,786
Equity at exit
$18,623
10-year hold
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
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

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

Break-even rent $1,196
Max offer price $124,574
Occupancy floor 95%

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

AddressBedsBaths SqftRent$/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

  1. 2026-04-15
    price $124,900
  2. 2026-03-15
    price $139,000
  3. 2026-01-23
    listed $144,000 Active
  4. 2025-02-07
    soldstatus $135,000
  5. 2025-02-06
    soldstatus $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.

  6. 2025-01-27
    status 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.

  7. 2025-01-21
    price $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.

  8. 2024-08-29
    price $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.

  9. 2024-06-17
    price $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.

  10. 2024-05-24
    listed $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
combined federal + state — saved on this device
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

Amenities B- Commute C- Cost of living A+ Crime C- 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
City population
33,840
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
34,081
Household income
$45,010
Rent vs Own
38.8% rent · 61.2% 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

Price history

-19.4% since first listed
10 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%/yr

Latest (2025): $2,850 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…