CashFlowRE
Sign in Sign up
524 Pine Hollow Cir #524
C+ Composite 62.99
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 +23.1/30.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.4/10.0
  • Schools +5.4/10.0
  • Rent growth +4.8/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

524 Pine Hollow Cir #524 · Englewood, FL 34223
2 bd · 2.0 ba · 1,112 sqft · Condo public records · 502 Days on market
Built 1996 $480/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

LAKEVIEW CONDO AT PEACEFUL PINE HOLLOW * * LOCATION * * LOCATION * * LOCATION * * READY FOR OCCUPANCY, turn-key furnished. UPDATED KITCHEN features wood cabinets, and new countertop * * Unit is nice and bright * * END UNIT with extra windows * * Eat in Kitchen features closet pantry, lots of cabinet space. Spacious dining area and living room. Screened door at front entry and screened lanai allow for Florida breezes through your home * * Enter foyer to take in open floor plan * * gorgeous lake views with screened lanai * * Enjoy your afternoon reading a book on lanai overlooking picturesque view of lake, Florida birds and fauna * * Quiet and peaceful * * laundry closet in unit as well as a wet bar * * carport is covered and private storage room for bicycles and beach gear * * take a stroll to the swimming pool to socialize a bit * * Pine Hollow is a gated community in a PERFECT LOCATION * * walking distance to shopping, grocery store, walk to downtown, restaurants and minutes to beach. Enjoy a Saturday night at the car show!!

Key facts

  • Private paved roads
  • Covered carport
  • Gated entrance

Tags

SCREENED-IN BALCONYOVERLOOKING THE LAKEGATED ENTRANCEPRIVATE PAVED ROADSCOMMUNITY HEATED POOLCOVERED CARPORT

Property features AI

Finance

  • Other: Unit is furnished; Association approval required for purchasers
  • Financial info: Total annual association fees $5,760; Lease restrictions apply
  • HOA & community: HOA required; monthly fee $480; HOA covers pool, reserves, insurance, structure maintenance, grounds maintenance, management, pest control, private road, sewer, trash and water; Community features include pool, community mailbox, deed restrictions, and special community restrictions; Pets allowed (cats and dogs) with max pet weight around 20 lbs

Exterior

  • Parking: Carport with 1 space; Assigned and guest parking available
  • Security: Community-managed with association rules (approval required)
  • Utilities: Public water; Public sewer; Broadband/high-speed internet available
  • Home design: Condominium; One story; Second-floor unit; Northeast facing
  • Construction: Block construction; Tile roof; Slab foundation; Built as part of building number 524
  • Exterior features: Exterior lighting; Storage space; Pond view

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; High ceilings; Formal dining area; Split bedroom layout; Vaulted ceilings; Walk-in closets
  • Laundry & utility: Washer and dryer included; Laundry closet

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath condo listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-51 ($-613/yr) — negative.
  • To cash-flow at today's rent, offer at most $201k (4.3% below list).
  • Meets the 1% rule at list price ($3k rent vs $210k).
  • Recommended offer: $185k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 3.8% in Englewood — 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 73/100 on livability (#321 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, health & safety A; Watch: employment C-, amenities F, commute F.
  • Sarasota (urban): math 63% / reading 63% proficiency, ranked #7 of 73 in FL (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+9.0%/yr); 717 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • At $2,884/mo this rent would consume 46% of the median local household income ($76k/yr) (locally 290% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Sarasota County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $59k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 502 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago; this cycle's ask has dropped $38k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $125k; list at $210k implies a 68% gain — meaningful room to come down on a strong offer.

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 $184,800 (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 502 days. Have you received any prior offers? Is the seller open to a 12% 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. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  9. 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.
  10. 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.
  11. 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
1.37%
Cap rate
8.44%
Cash-on-cash
7.66%
DSCR
1.34
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-9.3%
Equity multiple
0.64×
Total profit
$-21,456
Equity at exit
$31,312
10-year hold
IRR
8.2%
Equity multiple
1.83×
Total profit
$48,865
Equity at exit
$18,157

Cash invested: $58,800 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
717
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,884 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$234 /mo · $2,808/yr
Insurance
$88
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$480
Vacancy / Maint / Mgmt
$606
Net cashflow
$-51

Break-even live

Break-even rent $2,949
Max offer price $200,982
Occupancy floor 97%

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
$52,500
Closing costs
$6,300
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1210 S Maryknoll Rd Englewood, FL 2.0 2.0 1063 $2,600 $2.45 21d 1 1.30mi
1401 S McCall Rd Unit 301A Englewood, FL 2.0 2.0 1093 $3,300 $3.02 21d 1 1.40mi
1575 Loralin Dr Englewood, FL 3.0 2.0 1322 $5,000 $3.78 21d 1 1.42mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 21d 1 1.47mi

HOA detail condo

Monthly dues
$480 · $5,760/yr
Likely covers
poolsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 14 events

  1. 2026-05-08
    status Pending
  2. 2026-04-02
    price $210,000
  3. 2026-01-10
    price $216,500
  4. 2025-06-22
    price $219,500
  5. 2025-03-10
    price $239,500
  6. 2025-03-09
    price $245,500
  7. 2024-12-22
    listed $247,900 Active
  8. 2015-02-25
    soldstatus $125,000 Sold 1059-char remark
    Show marketing remark (1059 chars)

    LAKEVIEW CONDO AT PEACEFUL PINE HOLLOW * * LOCATION * * LOCATION * * LOCATION * * READY FOR OCCUPANCY, turn-key furnished. UPDATED KITCHEN features wood cabinets, and new countertop * * Unit is nice and bright * * END UNIT with extra windows * * Eat in Kitchen features closet pantry, lots of cabinet space. Spacious dining area and living room. Screened door at front entry and screened lanai allow for Florida breezes through your home * * Enter foyer to take in open floor plan * * gorgeous lake views with screened lanai * * Enjoy your afternoon reading a book on lanai overlooking picturesque view of lake, Florida birds and fauna * * Quiet and peaceful * * laundry closet in unit as well as a wet bar * * carport is covered and private storage room for bicycles and beach gear * * take a stroll to the swimming pool to socialize a bit * * Pine Hollow is a gated community in a PERFECT LOCATION * * walking distance to shopping, grocery store, walk to downtown, restaurants and minutes to beach. Enjoy a Saturday night at the car show!!

  9. 2015-02-25
    soldstatus $125,000
    Show marketing remark (1059 chars)

    LAKEVIEW CONDO AT PEACEFUL PINE HOLLOW * * LOCATION * * LOCATION * * LOCATION * * READY FOR OCCUPANCY, turn-key furnished. UPDATED KITCHEN features wood cabinets, and new countertop * * Unit is nice and bright * * END UNIT with extra windows * * Eat in Kitchen features closet pantry, lots of cabinet space. Spacious dining area and living room. Screened door at front entry and screened lanai allow for Florida breezes through your home * * Enter foyer to take in open floor plan * * gorgeous lake views with screened lanai * * Enjoy your afternoon reading a book on lanai overlooking picturesque view of lake, Florida birds and fauna * * Quiet and peaceful * * laundry closet in unit as well as a wet bar * * carport is covered and private storage room for bicycles and beach gear * * take a stroll to the swimming pool to socialize a bit * * Pine Hollow is a gated community in a PERFECT LOCATION * * walking distance to shopping, grocery store, walk to downtown, restaurants and minutes to beach. Enjoy a Saturday night at the car show!!

  10. 2015-01-31
    status Pending 1059-char remark
    Show marketing remark (1059 chars)

    LAKEVIEW CONDO AT PEACEFUL PINE HOLLOW * * LOCATION * * LOCATION * * LOCATION * * READY FOR OCCUPANCY, turn-key furnished. UPDATED KITCHEN features wood cabinets, and new countertop * * Unit is nice and bright * * END UNIT with extra windows * * Eat in Kitchen features closet pantry, lots of cabinet space. Spacious dining area and living room. Screened door at front entry and screened lanai allow for Florida breezes through your home * * Enter foyer to take in open floor plan * * gorgeous lake views with screened lanai * * Enjoy your afternoon reading a book on lanai overlooking picturesque view of lake, Florida birds and fauna * * Quiet and peaceful * * laundry closet in unit as well as a wet bar * * carport is covered and private storage room for bicycles and beach gear * * take a stroll to the swimming pool to socialize a bit * * Pine Hollow is a gated community in a PERFECT LOCATION * * walking distance to shopping, grocery store, walk to downtown, restaurants and minutes to beach. Enjoy a Saturday night at the car show!!

  11. 2015-01-28
    listed $129,900 Active 1059-char remark
    Show marketing remark (1059 chars)

    LAKEVIEW CONDO AT PEACEFUL PINE HOLLOW * * LOCATION * * LOCATION * * LOCATION * * READY FOR OCCUPANCY, turn-key furnished. UPDATED KITCHEN features wood cabinets, and new countertop * * Unit is nice and bright * * END UNIT with extra windows * * Eat in Kitchen features closet pantry, lots of cabinet space. Spacious dining area and living room. Screened door at front entry and screened lanai allow for Florida breezes through your home * * Enter foyer to take in open floor plan * * gorgeous lake views with screened lanai * * Enjoy your afternoon reading a book on lanai overlooking picturesque view of lake, Florida birds and fauna * * Quiet and peaceful * * laundry closet in unit as well as a wet bar * * carport is covered and private storage room for bicycles and beach gear * * take a stroll to the swimming pool to socialize a bit * * Pine Hollow is a gated community in a PERFECT LOCATION * * walking distance to shopping, grocery store, walk to downtown, restaurants and minutes to beach. Enjoy a Saturday night at the car show!!

  12. 1998-11-30
    soldstatus $75,600
  13. 1998-02-24
    soldstatus $75,000
  14. 1997-09-08
    soldstatus $65,000

ⓘ 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
$2,808 · $234/mo
Projected year-2 tax
$2,808 · $234/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 7/10 Severe FEMA zone AE · 74% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 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
$34,607
− Mortgage interest
−$11,763
− Property taxes
−$2,808
− Insurance
−$6,169
− Repairs & maintenance
−$2,769
− Management
−$2,769
− HOA
−$5,760
− Depreciation
−$6,109
Taxable loss
−$3,539
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$849
After-tax cash flow
$237/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
Sarasota
NCES district ID
1201680
Math proficiency
63% ▼ -8.00%
Reading proficiency
63% ▼ -3.00%
Median HH income
$51,167
Composite
53.68/100
National rank
#1428
State rank
#7 of 73 in FL

Livability — Englewood

Score
73/100
State rank
#321
US rank
#5655

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Englewood, FL
County
Sarasota County · 448,376 people
City population
35,420
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
19,884
Household income
$76,016
Rent vs Own
12.5% rent · 87.5% own
Severe rent burden
290.0

Population outlook (Sarasota County) Hauer SSP2

Today (2025)
452,380 people
By 2030
474,175 · +4.8%
By 2040
511,577 · +13.1%
By 2050
541,467 · +19.7%
By 2075
604,947 · +33.7%
By 2100
621,965 · +37.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 7% Lithuanian 4% Iranian 2%
Foreign-born
9% · Canada
Languages at home
94% English-only · German/W. Germanic 2% Spanish 1% Other Indo-European 1%

Political lean MEDSL · Sarasota

2024 margin
R (+18.2) · D 40.5% · R 58.7%
2008→2024 swing
-18.1pp toward R · 2008: -0.1pp · 2024: -18.2pp
All cycles
2024: R+18.2 2020: R+10.4 2016: R+11.6 2012: R+7.4 2008: R+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -146.26%
Current HPI
281.0529
Rent YoY
▲ 9.02%
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

+223.1% since first listed
14 events — show timeline
  • 2026-05-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-02 Price Changed $210,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-10 Price Changed $216,500 Stellar MLS as Distributed by MLS Grid
  • 2025-06-22 Price Changed $219,500 Stellar MLS as Distributed by MLS Grid
  • 2025-03-10 Price Changed $239,500 Stellar MLS as Distributed by MLS Grid
  • 2025-03-09 Price Changed $245,500 Stellar MLS as Distributed by MLS Grid
  • 2024-12-22 Listed $247,900 Stellar MLS as Distributed by MLS Grid
  • 2015-02-25 Sold (Public Records) $125,000 Public Records
  • 2015-02-25 Sold (MLS) $125,000 Stellar MLS as Distributed by MLS Grid
  • 2015-01-31 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-01-28 Listed $129,900 Stellar MLS as Distributed by MLS Grid
  • 1998-11-30 Sold (Public Records) $75,600 Public Records
  • 1998-02-24 Sold (Public Records) $75,000 Public Records
  • 1997-09-08 Sold (Public Records) $65,000 Public Records

Property tax history

+9.8%/yr

Latest (2025): $2,808 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…