CashFlowRE
Sign in Sign up
8824 Clear View St
D- Composite 36.47
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 +9.9/30.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +3.8/5.0
  • 1% rule +3.3/10.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$367,000

8824 Clear View St · Ellenton, FL 34219
4 bd · 2.5 ba · 2,260 sqft · Land · 121 Days on market
Built 2026 4,840 sqft lot $100/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

MOVE IN READY! REDTAG SALE! Receive up to $20,000 towards closing costs, $5,000 towards upgrades and special interest rates with the use of our preferred lender - Now through Sunday, April 26th. Welcome to Seaire, our newest single-family home community where luxurious living meets a vibrant coastal lifestyle. Situated in the center of Parrish, Florida, Seaire offers a blend of modern convenience, resort-style amenities, and a warm, welcoming neighborhood atmosphere. At the heart of Seaire lies a breathtaking 4.5-acre crystal-clear lagoon, the centerpiece for relaxation and recreation. Whether you’re seeking adventure or a serene escape, the lagoon offers something for everyone. Start

Key facts

  • Private bar
  • Swim-up lagoon bar
  • Splash pad

Tags

CRYSTAL-CLEAR LAGOONPRIVATE BARSWIM-UP LAGOON BARSPLASH PADWATER OBSTACLE COURSESUPERSLIDE

Property features AI

Finance

  • Other: Home warranty included; Permit number COBLD2509-0355
  • Financial info: CDD present; Lease restrictions apply
  • HOA & community: Seaire Master Homeowners Association; Monthly HOA fee $100; HOA includes pool and internet; Association approval required; Pets allowed; Sidewalks

Exterior

  • Parking: Attached 2-car garage (20 x 19)
  • Utilities: Public water; Public sewer; Broadband/high-speed internet available; Underground utilities
  • Home design: Single family residence; Two levels; Facing south; Completed new construction (projected completion April 2026)
  • Construction: Block and stucco construction; Shingle roof; Built by D.R. Horton (Elston model); Slab foundation
  • Exterior features: Sliding doors; Paved road access; Landscaped with trees; Community pool

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Open floorplan; Sliding doors
  • Laundry & utility: Laundry room; Washer; Dryer; Irrigation equipment

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 4-bed/2.5-bath land listed at $367k.

Deal economics

  • At list price, monthly cash flow is $-231 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $334k (9.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $304k (17.0% below list).
  • Recommended offer: $304k (17.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 4.5% in Ellenton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 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.
  • Zoned schools: Barbara A Harvey Elementary School (math 74% / reading 59%, grade B+, #473 of 2,144 statewide, top 23%, 1,069 students, 33% FRL); Parrish Community High School (math 47% / reading 57%, grade D+, #160 of 667 statewide, top 25%, 2,017 students, 32% FRL) — zoned schools average 33% FRL vs 51% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-0.9%/yr); 2170 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($114k/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 $3k of loan paydown is wiped out by about $11k 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.

Negotiation context

  • It's been on market 121 days — a 12% lower offer ($323k) is reasonable based on typical stale-listing flexibility.
Recommended offer $304,499 (17.0% 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 121 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.83%
Cap rate
5.54%
Cash-on-cash
-2.69%
DSCR
0.88
GRM
10.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-24.3%
Equity multiple
0.19×
Total profit
$-82,980
Equity at exit
$54,721
10-year hold
IRR
-32.3%
Equity multiple
-0.22×
Total profit
$-125,229
Equity at exit
$31,731

Cash invested: $102,760 (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 34219

Home prices YoY
-23.7%
Rents YoY
-0.9%
Active inventory
2170
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$3,045 high interval (Pro) →
Mortgage (P&I)
$1,925
Tax est. 1.5%
$459 /mo · $5,505/yr
Insurance
$153
HOA
$100
Vacancy / Maint / Mgmt
$639
Net cashflow
$-231

Break-even live

Break-even rent $3,337
Max offer price $333,616
Occupancy floor

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
$91,750
Closing costs
$11,010
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8541 Bella Mar Trl Parrish, FL 5.0 3.0 2389 $2,800 $1.17 10d 1 0.16mi
9432 Bella Mar Trl Parrish, FL 4.0 2.5 2045 $2,699 $1.32 16d 1 0.20mi
8505 Bella Mar Trl Parrish, FL 4.0 2.5 1870 $2,750 $1.47 16d 1 0.23mi
9009 Moccasin Wallow Rd Parrish, FL 3.0–4.0 2.5 1581 $2,304 $1.46 1d 32 0.24mi
9276 Bonita Mar Dr Parrish, FL 4.0 2.5 2466 $4,250 $1.72 23d 1 0.42mi
9224 Bonita Mar Dr Parrish, FL 3.0 2.5 1799 $2,290 $1.27 23d 1 0.46mi
9207 Bonita Mar Dr Parrish, FL 3.0 2.5 1666 $2,275 $1.37 23d 1 0.49mi
9962 Last Light Gln Parrish, FL 4.0 2.0 1740 $2,495 $1.43 3d 1 0.66mi
9262 Gulf Haven Dr Palmetto, FL 3.0 2.5 2043 $2,750 $1.35 14d 1 0.73mi
7566 Sea Oak Ct Palmetto, FL 3.0 2.5 1807 $2,700 $1.49 21d 1 0.81mi
10225 Daybreak Gln Parrish, FL 4.0 3.0 1978 $2,600 $1.31 3d 1 0.82mi
10455 Wet Marsh Cv Parrish, FL 3.0 2.0 1635 $2,650 $1.62 10d 1 1.02mi
9544 Sandy Bluffs Cir Parrish, FL 5.0 3.0 2557 $2,950 $1.15 3d 1 1.08mi
7122 87th Ln E Palmetto, FL 4.0 2.0 1593 $2,750 $1.73 23d 1 1.12mi
8031 111th Ter E Parrish, FL 5.0 3.0 3067 $4,150 $1.35 23d 1 1.45mi
8326 Abalone Loop Parrish, FL 4.0 3.0 2711 $3,650 $1.35 3d 1 1.45mi
8330 Abalone Loop Parrish, FL 3.0 2.5 2473 $2,900 $1.17 16d 1 1.46mi
8614 Mercator Ct Parrish, FL 4.0 2.5 2910 $3,300 $1.13 23d 1 1.47mi

HOA detail

Monthly dues
$100 · $1,200/yr

Listing history 16 events

  1. 2026-04-22
    status Pending
  2. 2026-04-22
    price $367,000
  3. 2026-04-15
    price $369,000
  4. 2026-04-10
    price $374,000
  5. 2026-04-03
    price $379,000
  6. 2026-03-25
    price $382,000
  7. 2026-03-18
    price $384,000
  8. 2026-03-13
    price $387,000
  9. 2026-03-05
    price $389,000
  10. 2026-02-26
    price $397,000
  11. 2026-02-20
    price $399,000
  12. 2026-02-18
    price $404,000
  13. 2026-02-10
    price $407,000
  14. 2026-01-28
    price $409,000
  15. 2025-12-22
    listed $411,990 Active
  16. 2025-10-22
    soldstatus $3,486,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$36,540
− Mortgage interest
−$20,558
− Property taxes
−$5,505
− Insurance
−$1,835
− Repairs & maintenance
−$2,923
− Management
−$2,923
− HOA
−$1,200
− Depreciation
−$10,676
Taxable loss
−$9,081
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,179
After-tax cash flow
$-589/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

County
Manatee County · 416,364 people
City population
14,819
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
33,296
Household income
$113,773
Rent vs Own
8.1% rent · 91.9% own
Severe rent burden
219.0

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 (75%)
Race & ethnicity
White 75% Hispanic / Latino 11% Two or more races 8% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 4% Hispanic 2% Russian 2%
Foreign-born
10% · Canada, Dominican Republic, Jamaica
Languages at home
88% English-only · Spanish 7% French/Haitian/Cajun 2% Other Asian/Pacific 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
▼ -84.45%
Current HPI
271.7131
Rent YoY
▼ -0.95%
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

-89.5% since first listed
16 events — show timeline
  • 2026-04-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-22 Price Changed $367,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-15 Price Changed $369,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-10 Price Changed $374,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-03 Price Changed $379,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-25 Price Changed $382,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-18 Price Changed $384,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $387,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-05 Price Changed $389,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-26 Price Changed $397,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-20 Price Changed $399,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-18 Price Changed $404,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-10 Price Changed $407,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-28 Price Changed $409,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-22 Listed $411,990 Stellar MLS as Distributed by MLS Grid
  • 2025-10-22 Sold (Public Records) $3,486,000 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…