CashFlowRE
Sign in Sign up
3371 Traverse Ave 🌊 Lakefront
D Composite 43.09
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 +14.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • DSCR +4.3/10.0
  • Livability +3.8/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

3371 Traverse Ave · North Port, FL 34286
2 bd · 2.0 ba · 1,478 sqft · SingleFamily public records · 17 Days on market
Built 1993 0.37 ac lot

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

Listing remarks

SELLERS ARE MOTIVATED, SO BRING AN OFFER!! Waterfront Opportunity with No HOA or CDD Fees! Nestled in a private setting on a freshwater canal, this 2-bedroom, 2-bath home with a 2-car garage offers the perfect opportunity to enjoy Florida waterfront living. Launch your kayak, cast a fishing line, or simply relax and take in the peaceful canal views from your own backyard. Situated on an oversized . 37-acre lot, this property provides exceptional privacy and plenty of room to create your dream outdoor oasis, including space for a pool. With 1,478 square feet under air and 2,186 total square feet, the home features a spacious open floor plan, soaring ceilings, and multiple sliding glass door

Key facts

  • Peaceful canal views
  • Freshwater canal
  • Private setting

Tags

WATERFRONT OPPORTUNITYPRIVATE SETTINGFRESHWATER CANALPEACEFUL CANAL VIEWSOVERSIZED LOTEXCEPTIONAL PRIVACY

Property features AI

Finance

  • Other: Lot approximately 0.37 acres (1/4 to less than 1/2 acre)
  • Financial info: Homestead exempt; No lease restrictions noted
  • HOA & community: Not in a development; No HOA association indicated

Exterior

  • Parking: Attached garage; 2-car garage
  • Utilities: Well water; Septic tank; High-speed internet available (BB/HS); Cable available; Electricity connected
  • Home design: Single-family residence; One story; North-facing; Completed condition
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built as single level
  • Exterior features: Enclosed rear porch; Patio / porch enclosed; Rain gutters; Sliding doors

Interior

  • Kitchen: Range; Range hood; Dishwasher; Refrigerator; Water filtration system
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Linoleum
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Cathedral ceilings; Open floorplan; Living room / dining room combo; Split bedroom layout; Walk-in closets
  • Laundry & utility: Laundry inside; Electric water heater; Water softener

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 single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $37 ($443/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (21.0% below list).
  • Recommended offer: $217k (21.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.8% in North Port — 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 75/100 on livability (#252 in FL, #3,975 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: 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.
  • Zoned schools: Lamarque Elementary School (math 61% / reading 58%, grade B-, #690 of 2,144 statewide, top 34%, 1,073 students, 68% FRL); Woodland Middle School (math 57% / reading 57%, grade B, #164 of 571 statewide, top 30%, 978 students, 55% FRL); North Port High School (math 44% / reading 57%, grade D+, #171 of 667 statewide, top 26%, 2,562 students, 54% FRL) — zoned schools average 59% FRL vs 42% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.1%/yr); 852 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($81k/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 $2k of loan paydown is wiped out by about $8k 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 17 days — a 2% lower offer ($271k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $217,306 (21.0% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-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?
  3. 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?
  4. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  5. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  6. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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 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
0.79%
Cap rate
6.45%
Cash-on-cash
0.58%
DSCR
1.03
GRM
10.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.12% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.40×
Total profit
$-46,346
Equity at exit
$41,003
10-year hold
IRR
-12.9%
Equity multiple
0.30×
Total profit
$-53,689
Equity at exit
$23,777

Cash invested: $77,000 (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 34286

Home prices YoY
-9.5%
Rents YoY
1.1%
Active inventory
852
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,173 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$123 /mo · $1,477/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$456
Net cashflow
$37

Break-even live

Break-even rent $2,126
Max offer price $275,000
Occupancy floor 93%

Sensitivity live

Price -10% $193 -5% $115 +0% $37 +5% $-41 +10% $-119
Rent -10% $-135 -5% $-49 +0% $37 +5% $123 +10% $209
Rate -1.0pp $175 -0.5pp $107 base $37 +0.5pp $-34 +1.0pp $-107

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
$68,750
Closing costs
$8,250
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
1450 Front Pl North Port, FL 1.0–3.0 1.0–2.5 1132 $2,252 $1.99 3d 15 1.32mi

Listing history 14 events

  1. 2026-06-21
    days on market $275,000 Active 17 DOM
  2. 2026-06-18
    days on market $275,000 Active 14 DOM
  3. 2026-06-17
    days on market $275,000 Active 13 DOM
  4. 2026-06-16
    days on market $275,000 Active 12 DOM
  5. 2026-06-15
    price $275,000 Active 11 DOM
  6. 2026-06-15
    days on market $283,000 Active 11 DOM
  7. 2026-06-13
    days on market $283,000 Active 9 DOM
  8. 2026-06-13
    days on market $283,000 Active 8 DOM
  9. 2026-06-10
    days on market $283,000 Active 6 DOM
  10. 2026-06-09
    days on market $283,000 Active 5 DOM
  11. 2026-06-08
    days on market $283,000 Active 4 DOM
  12. 2026-06-07
    days on market $283,000 Active 3 DOM
  13. 2026-06-05
    remarks 699-char remark
  14. 2026-06-05
    listed $283,000 Active 1 DOM

ⓘ 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
$1,477 · $123/mo
Projected year-2 tax
$2,282 · $190/mo
Expected delta
+$806/yr (+$67/mo · 54.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 26 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
$26,077
− Mortgage interest
−$15,404
− Property taxes
−$1,477
− Insurance
−$1,375
− Repairs & maintenance
−$2,086
− Management
−$2,086
− Depreciation
−$8,000
Taxable loss
−$4,351
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,044
After-tax cash flow
$1,488/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 — North Port

Score
75/100
State rank
#252
US rank
#3975

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Port, FL
County
Sarasota County · 448,376 people
City population
75,324
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
22,534
Household income
$80,553
Rent vs Own
20.6% rent · 79.4% own
Severe rent burden
545.0

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 10% Two or more races 8% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 2%
Common ancestry
Romanian 7% Lithuanian 4% Subsaharan African 2%
Foreign-born
9% · Canada
Languages at home
86% English-only · Spanish 7% Russian/Polish/Slavic 4% 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
▼ -31.36%
Current HPI
297.3707
Rent YoY
▲ 1.12%
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

1 event — show timeline
  • 2026-06-04 Listed $283,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+3.1%/yr

Latest (2025): $1,477 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…