CashFlowRE
Sign in Sign up
1107 44th Avenue Dr E
C+ Composite 63.46
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.4/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.2/15.0
  • Appreciation +0.0/10.0

$149,900

1107 44th Avenue Dr E · Ellenton, FL 34222
2 bd · 2.0 ba · 1,008 sqft · Manufactured public records · 52 Days on market
Built 1970 4,487 sqft lot Est $129k · 16% over $50/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a new place to call home? Perhaps a winter getaway? You have found it! Welcome to Tidevue Estates, a LAND OWNED 55+ community. The very affordable HOA is only $456 annually! This immaculate home is bright and cozy. Inside you will be sure to notice the beautiful custom made drapery. This spacious floor plan gives you plenty of room to entertain. The florida room is very light and inviting. The master bedroom has built in storage and its own master bathroom. This home comes partially furnished. The park has activities everyone will love! You will find a community pool, shuffleboard, library, fitness center and MORE! Conveniently located to Beautiful gulf beaches and shopping. Schedule your showing before its gone!

Key facts

  • 4,487 sq ft lot
  • 2 parking spots
  • Community pool

Property features AI

Finance

  • Other: Turnkey furnished; Total living area reported as 1,008 sq ft (building area total 1,712 sq ft)
  • Financial info: Lease restrictions apply
  • HOA & community: Has HOA (Tidevue Estates Civic Organization) — buyer approval required; $600 annual association fee ($50/month); Association fee includes pool, escrow reserves, and recreational facilities; Community amenities: fitness center, laundry, park, pool, recreation facilities, pickleball courts, shuffleboard court, street lights; Senior community; Pets not allowed; Deed restrictions; Golf carts allowed; Association approval required

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable connected
  • Home design: Residential mobile home (double wide); One level; Northeast facing; Entry on crawlspace foundation
  • Construction: Vinyl siding; Frame construction; Membrane roof; Built as double wide mobile home
  • Exterior features: Awnings; Private mailbox; Rain gutters; Asphalt road access; Public maintained road

Interior

  • Kitchen: Range
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Other heating; Mini-split cooling
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Dryer; Electric water heater; Outside laundry

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 manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $951 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $150k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.9% vs local median 4.5% in Ellenton — 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 76/100 on livability (#232 in FL, #3,666 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities F, commute 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: 182 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • At $2,520/mo this rent would consume 47% of the median local household income ($64k/yr) (locally 313% 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 $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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $105k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 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 1970 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
1.68%
Cap rate
13.91%
Cash-on-cash
27.19%
DSCR
2.21
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$129,024
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1210 44th Avenue Dr E 0.07mi 2/2.0 1,008 (0%) 1mo $130,000 $129 96
1208 45th Avenue Dr E 0.11mi 2/2.0 1,008 (0%) 5mo $65,000 $64 90
1005 45th Ave E 0.05mi 2/2.0 960 (-5%) 4mo $100,000 $104 86
1206 45th Avenue Dr E 0.10mi 2/2.0 1,056 (+5%) 2mo $135,000 $128 85
4212 13th St E 0.12mi 2/2.0 960 (-5%) 2mo $175,000 $182 84
4207 13th St E 0.14mi 2/2.0 1,056 (+5%) 3mo $123,000 $116 83
1432 41st Ave E 0.30mi 2/1.5 1,000 (-1%) 3mo $189,000 $189 80
4508 14th St E 0.21mi 2/2.0 1,056 (+5%) 3mo $110,000 $104 80
4119 13th St E 0.17mi 2/2.0 1,056 (+5%) 7mo $109,000 $103 78
1224 41st Avenue Dr E 0.22mi 2/2.0 963 (-4%) 4mo $125,000 $130 78
1204 43rd Ave E 0.06mi 2/2.0 903 (-10%) 4mo $73,500 $81 76
4214 15th St E 0.22mi 2/2.0 1,152 (+14%) 1mo $220,000 $191 65

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.2%
Equity multiple
1.87×
Total profit
$36,326
Equity at exit
$22,351
10-year hold
IRR
29.3%
Equity multiple
3.62×
Total profit
$109,796
Equity at exit
$12,961

Cash invested: $41,972 (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 34222

Home prices YoY
-26.9%
Active inventory
182
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$2,520 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$141 /mo · $1,692/yr
Insurance
$62
HOA
$50
Vacancy / Maint / Mgmt
$529
Net cashflow
$951

Break-even live

Break-even rent $1,316
Max offer price $149,900
Occupancy floor 57%

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
$37,475
Closing costs
$4,497
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4612 8th Street Ct E Ellenton, FL 2.0 2.0 1210 $3,000 $2.48 23d 1 0.23mi
4711 8th Street Ct E Ellenton, FL 2.0 1.0 1350 $2,100 $1.56 23d 1 0.28mi
4403 7th St E #4 Ellenton, FL 2.0 2.0 1079 $2,700 $2.50 23d 1 0.35mi
5021 US Highway 301 N Ellenton, FL 3.0 2.5 861 $3,900 $4.53 3d 1 0.42mi
4180 Yardly Dr Palmetto, FL 1.0–3.0 1.0–2.0 1021 $2,498 $2.45 3d 15 0.54mi
1651 36th Ave E Ellenton, FL 1.0–3.0 1.0–2.0 804 $1,397 $1.74 3d 13 0.75mi
850 Tidewater Shores Loop #402 Bradenton, FL 2.0 2.0 1151 $2,650 $2.30 23d 1 1.12mi
5942 Factory Shops Blvd Ellenton, FL 1.0–3.0 1.0–2.0 953 $2,362 $2.48 1d 67 1.23mi
2710 59th Dr E Ellenton, FL 1.0–3.0 1.0–2.0 1149 $2,234 $1.94 3d 37 1.43mi

HOA detail

Monthly dues
$50 · $600/yr
Likely covers
poolgym

Listing history 20 events

  1. 2026-06-18
    days on market $149,900 Active 52 DOM
  2. 2026-06-17
    days on market $149,900 Active 51 DOM
  3. 2026-06-16
    days on market $149,900 Active 50 DOM
  4. 2026-06-15
    days on market $149,900 Active 49 DOM
  5. 2026-06-13
    days on market $149,900 Active 47 DOM
  6. 2026-06-13
    days on market $149,900 Active 46 DOM
  7. 2026-06-10
    days on market $149,900 Active 44 DOM
  8. 2026-06-09
    days on market $149,900 Active 43 DOM
  9. 2026-06-08
    days on market $149,900 Active 42 DOM
  10. 2026-06-08
    days on market $149,900 Active 41 DOM
  11. 2026-06-03
    days on market $149,900 Active 37 DOM
  12. 2026-06-02
    days on market $149,900 Active 36 DOM
  13. 2026-06-01
    days on market $149,900 Active 35 DOM
  14. 2026-05-31
    days on market $149,900 Active 34 DOM
  15. 2026-04-27
    listed $149,900 Active
  16. 2019-05-23
    soldstatus $105,000 Sold 734-char remark
    Show marketing remark (734 chars)

    Looking for a new place to call home? Perhaps a winter getaway? You have found it! Welcome to Tidevue Estates, a LAND OWNED 55+ community. The very affordable HOA is only $456 annually! This immaculate home is bright and cozy. Inside you will be sure to notice the beautiful custom made drapery. This spacious floor plan gives you plenty of room to entertain. The florida room is very light and inviting. The master bedroom has built in storage and its own master bathroom. This home comes partially furnished. The park has activities everyone will love! You will find a community pool, shuffleboard, library, fitness center and MORE! Conveniently located to Beautiful gulf beaches and shopping. Schedule your showing before its gone!

  17. 2019-05-23
    soldstatus $105,000
    Show marketing remark (734 chars)

    Looking for a new place to call home? Perhaps a winter getaway? You have found it! Welcome to Tidevue Estates, a LAND OWNED 55+ community. The very affordable HOA is only $456 annually! This immaculate home is bright and cozy. Inside you will be sure to notice the beautiful custom made drapery. This spacious floor plan gives you plenty of room to entertain. The florida room is very light and inviting. The master bedroom has built in storage and its own master bathroom. This home comes partially furnished. The park has activities everyone will love! You will find a community pool, shuffleboard, library, fitness center and MORE! Conveniently located to Beautiful gulf beaches and shopping. Schedule your showing before its gone!

  18. 2019-04-24
    status Pending 734-char remark
    Show marketing remark (734 chars)

    Looking for a new place to call home? Perhaps a winter getaway? You have found it! Welcome to Tidevue Estates, a LAND OWNED 55+ community. The very affordable HOA is only $456 annually! This immaculate home is bright and cozy. Inside you will be sure to notice the beautiful custom made drapery. This spacious floor plan gives you plenty of room to entertain. The florida room is very light and inviting. The master bedroom has built in storage and its own master bathroom. This home comes partially furnished. The park has activities everyone will love! You will find a community pool, shuffleboard, library, fitness center and MORE! Conveniently located to Beautiful gulf beaches and shopping. Schedule your showing before its gone!

  19. 2019-04-17
    listed $115,000 Active 734-char remark
    Show marketing remark (734 chars)

    Looking for a new place to call home? Perhaps a winter getaway? You have found it! Welcome to Tidevue Estates, a LAND OWNED 55+ community. The very affordable HOA is only $456 annually! This immaculate home is bright and cozy. Inside you will be sure to notice the beautiful custom made drapery. This spacious floor plan gives you plenty of room to entertain. The florida room is very light and inviting. The master bedroom has built in storage and its own master bathroom. This home comes partially furnished. The park has activities everyone will love! You will find a community pool, shuffleboard, library, fitness center and MORE! Conveniently located to Beautiful gulf beaches and shopping. Schedule your showing before its gone!

  20. 1999-12-09
    soldstatus $62,000

ⓘ 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
$1,692 · $141/mo
Projected year-2 tax
$1,692 · $141/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 (unshaded) · 54% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥107°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$30,237
− Mortgage interest
−$8,397
− Property taxes
−$1,692
− Insurance
−$750
− Repairs & maintenance
−$2,419
− Management
−$2,419
− HOA
−$600
− Depreciation
−$4,361
Taxable income
$9,601
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,304
After-tax cash flow
$9,109/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 — Ellenton

Score
76/100
State rank
#232
US rank
#3666

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ellenton, FL
County
Manatee County · 416,364 people
City population
14,819
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
14,819
Household income
$64,355
Rent vs Own
21.9% rent · 78.1% own
Severe rent burden
313.0

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
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 17% Two or more races 13% Black 7% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 8% Puerto Rican 2%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 2%
Foreign-born
8% · Canada, Jamaica, Vietnam
Languages at home
88% English-only · Spanish 10% Other Indo-European 1% Vietnamese 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
▼ -107.75%
Current HPI
293.2597
Rent YoY
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

+141.8% since first listed
6 events — show timeline
  • 2026-04-27 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2019-05-23 Sold (Public Records) $105,000 Public Records
  • 2019-05-23 Sold (MLS) $105,000 Stellar MLS as Distributed by MLS Grid
  • 2019-04-24 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-04-17 Listed $115,000 Stellar MLS as Distributed by MLS Grid
  • 1999-12-09 Sold (Public Records) $62,000 Public Records

Property tax history

+6.5%/yr

Latest (2025): $1,692 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…