2 bd · 1.0 ba ·
982 sqft ·
Built 2002
· Condo
· Active
· 101 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,127/mo
Mortgage (P&I)
−$1,075
Tax + insurance
−$401
HOA
−$544
Vac / Maint / Mgmt
−$447
Net cashflow
$-340/mo
Annual
$-4,081/yr
Cap rate
4.30%
Cash-on-cash
-7.11%
DSCR
0.68
1% rule
1.04%
Cash to close
$57,400
Investor read
This is a 2-bed/1.0-bath condo listed at $205k.
At list price, monthly cash flow is $-340 ($-4k/yr) — negative.
To cash-flow at today's rent, offer at most $145k (29.3% below list).
Meets the 1% rule at list price ($2k rent vs $205k).
It's been on market 101 days — a 9% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $145k (29.3% below list) — sets the bar for cash-flow.
Local home prices are declining (-1.2%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
Manatee (suburban): math 54% / reading 50% proficiency, ranked #26 of 73 in FL (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
Zoned schools: Braden River Elementary School (math 76% / reading 64%, grade A-, #345 of 2,144 statewide, top 17%, 568 students, 40% FRL); Braden River Middle School (math 54% / reading 47%, grade C, #246 of 571 statewide, top 44%, 810 students, 58% FRL); Lakewood Ranch High School (math 47% / reading 63%, grade C, #135 of 667 statewide, top 20%, 2,435 students, 22% FRL).
Watch-outs: HOA is 26% of rent.
Market conditions: Rents soft (-0.5%/yr); 507 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
Manatee County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
7 sale attempts since 22y ago; this cycle's ask has dropped $13k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
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.
Cap rate 4.3% vs local median 3.3% in Lakewood Ranch — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Questions for 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 101 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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?
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.
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.
CashFlowRE · CFR-PJAGCX3N278QGN
· Data 7 h agocashflowre.app · 2026-05-29