CashFlowRE
Sign in Sign up
690 Circlewood Dr Unit W8
C- Composite 50.29
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 +16.6/30.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • Schools +5.4/10.0
  • DSCR +5.2/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

690 Circlewood Dr Unit W8 · South Venice, FL 34293
2 bd · 2.0 ba · 1,231 sqft · Condo public records · 57 Days on market
Built 1973 $420/mo HOA · 18% of rent

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

Listing remarks

Experience the ease of Florida living in this beautifully maintained end-unit villa located in the sought-after Circle Woods community in Venice. Offering 2 spacious bedrooms, 2 updated bathrooms, and 1,231 sq ft, this residence combines comfort, style, and exceptional location. Step inside to discover a light-filled interior enhanced by neutral tones and an inviting, open feel. The updated white kitchen is both timeless and elegant, featuring granite countertops and stainless steel appliances, perfectly suited for everyday living and entertaining. Natural light pours in through the end-unit positioning, creating a bright and welcoming ambiance throughout. Enjoy outdoor living on your priva

Key facts

  • Mansard shingle roof
  • Updated kitchen
  • Granite countertops

Tags

PRIVATE BACKYARD PATIOUPDATED KITCHENGRANITE COUNTERTOPSMANSARD SHINGLE ROOFGAF SOLAR POWERED VENTSSTEPS FROM CLUBHOUSE

Property features AI

Finance

  • Other: Lease restrictions apply
  • Financial info: Total annual fees $5,040; Monthly fees $420
  • HOA & community: Monthly condo fee $420 (includes cable TV, common area taxes, pool, insurance, grounds maintenance, pest control, private road, recreational facilities, trash); Association amenities: clubhouse, fitness center, pool, recreation facilities, shuffleboard court, spa/hot tub, vehicle restrictions, fence restrictions; Buyer/association approval required; On-site property manager; Senior community; Pets allowed: cats and dogs; Community features: clubhouse, community mailbox, deed restrictions, golf carts OK, special community restrictions, association recreation-owned

Exterior

  • Parking: Driveway parking; Ground-level parking; Carport with 1 space
  • Security: Gated community (directions reference entering through gates)
  • Utilities: Public sewer; Water connected; Electricity connected; Cable connected; Water source: None listed
  • Home design: Residential condominium; Completed condition; One story; Faces east; Entry on first floor
  • Construction: Stucco construction; Shingle roof; Block and slab foundation; Building/Unit identifier: #W-8
  • Exterior features: Front porch; Rear porch; Sliding doors; Chlorine-free pool; Mature landscaping with oak trees; Cleared, corner lot in a cul-de-sac; Private, paved lot with private maintained road

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range hood; Refrigerator; Exhaust fan; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Built-in features; Ceiling fans; Crown molding; Kitchen/family room combo; Open floorplan; Solid surface counters; Solid wood cabinets; Stone counters; Walk-in closet(s); Window treatments; Blinds
  • Laundry & utility: Washer (in unit); Laundry features: 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/2.0-bath condo listed at $189k.

Deal economics

  • At list price, monthly cash flow is $115 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $189k).
  • Recommended offer: $183k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#549 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, cost of living A-; Watch: amenities F, commute F, health & safety 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.
  • Zoned schools: Venice Elementary School (math 80% / reading 77%, grade A, #141 of 2,144 statewide, top 7%, 608 students, 43% FRL); Venice Middle School (math 71% / reading 58%, grade A-, #100 of 571 statewide, top 18%, 761 students, 37% FRL); Venice Senior High School (math 67% / reading 61%, grade B-, #86 of 667 statewide, top 13%, 2,584 students, 31% FRL).
  • Market conditions: Rents flat; 1255 active listings in the ZIP; solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($90k/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 $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.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $42k; list at $189k implies a 355% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: 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 $183,330 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  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. 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.
  8. 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.
  9. 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
1.21%
Cap rate
7.02%
Cash-on-cash
2.61%
DSCR
1.12
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.7% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.47×
Total profit
$-28,203
Equity at exit
$28,181
10-year hold
IRR
-12.6%
Equity multiple
0.35×
Total profit
$-34,308
Equity at exit
$16,341

Cash invested: $52,920 (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 34293

Rents YoY
0.7%
Active inventory
1255
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$2,289 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$204 /mo · $2,442/yr
Insurance
$79
HOA
$420
Vacancy / Maint / Mgmt
$481
Net cashflow
$115

Break-even live

Break-even rent $2,144
Max offer price $189,000
Occupancy floor 90%

Sensitivity live

Price -10% $222 -5% $169 +0% $115 +5% $62 +10% $8
Rent -10% $-66 -5% $25 +0% $115 +5% $206 +10% $296
Rate -1.0pp $210 -0.5pp $163 base $115 +0.5pp $66 +1.0pp $16

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
$47,250
Closing costs
$5,670
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 condo

Monthly dues
$420 · $5,040/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-06-21
    days on market $189,000 Active 57 DOM
  2. 2026-06-18
    days on market $189,000 Active 54 DOM
  3. 2026-06-17
    days on market $189,000 Active 53 DOM
  4. 2026-06-16
    pricedays on market $189,000 Active 52 DOM
  5. 2026-06-15
    days on market $199,000 Active 51 DOM
  6. 2026-06-13
    days on market $199,000 Active 49 DOM
  7. 2026-06-13
    days on market $199,000 Active 48 DOM
  8. 2026-06-10
    days on market $199,000 Active 46 DOM
  9. 2026-06-09
    days on market $199,000 Active 45 DOM
  10. 2026-06-08
    days on market $199,000 Active 44 DOM
  11. 2026-06-08
    days on market $199,000 Active 43 DOM
  12. 2026-06-05
    days on market $199,000 Active 40 DOM
  13. 2026-06-03
    days on market $199,000 Active 39 DOM
  14. 2026-06-02
    days on market $199,000 Active 38 DOM
  15. 2026-06-01
    days on market $199,000 Active 37 DOM
  16. 2026-05-31
    days on market $199,000 Active 36 DOM
  17. 2026-05-09
    price $199,000 1571-char remark
  18. 2026-04-25
    listed $250,000 Active 1571-char remark
  19. 1984-01-01
    soldstatus $41,500

ⓘ 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
$2,442 · $204/mo
Projected year-2 tax
$2,442 · $204/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 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 3/10 Moderate 2 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
$27,471
− Mortgage interest
−$10,587
− Property taxes
−$2,442
− Insurance
−$945
− Repairs & maintenance
−$2,198
− Management
−$2,198
− HOA
−$5,040
− Depreciation
−$5,498
Taxable loss
−$1,437
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$345
After-tax cash flow
$1,726/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 — South Venice

Score
67/100
State rank
#549
US rank
#10377

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Sarasota County · 448,376 people
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
50,278
Household income
$90,038
Rent vs Own
11.3% rent · 88.7% own
Severe rent burden
548.0

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 (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 4% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 7% Lithuanian 4% Slovak 3%
Foreign-born
9% · Canada, China, Dominican Republic
Languages at home
90% English-only · Spanish 3% Russian/Polish/Slavic 2% French/Haitian/Cajun 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
▼ -355.64%
Current HPI
270.5242
Rent YoY
▲ 0.70%
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

+355.4% since first listed
4 events — show timeline
  • 2026-06-16 Price Changed $189,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-09 Price Changed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-25 Listed $250,000 Stellar MLS as Distributed by MLS Grid
  • 1984-01-01 Sold (Public Records) $41,500 Public Records

Property tax history

+4.3%/yr

Latest (2025): $2,442 · -3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…