CashFlowRE
Sign in Sign up
741 Iris Dr
C+ Composite 60.1
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 +23.5/30.0
  • 1% rule +7.7/10.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,000

741 Iris Dr · South Venice, FL 34293
2 bd · 2.0 ba · 1,055 sqft · Manufactured public records · 64 Days on market
Built 1979 3,750 sqft lot $257/mo HOA · 12% of rent

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

Listing remarks MLS

Under contract-accepting backup offers. Welcome to this beautifully maintained 2BR/2BA doublewide on a desirable corner lot, offered turnkey furnished with newer furniture, making it truly move-in ready. The home features laminate flooring throughout with tile in both bathrooms, along with new subflooring. Spacious bedrooms include walk-in closets and the primary suite offers an ensuite bath with a new vanity. Enjoy relaxing Florida days on the screened porch, perfect for morning coffee or evening breezes. Located in Japanese Gardens, an active 55+ resident-owned community approximately one mile from the beach. Residents enjoy a wide variety of amenities including pickleball, bocce, shuffleboard, horseshoes, a large heated pool, hot tub, clubhouse, library, billiards room, and a full calendar of social activities and events. Resident-owned community with no lot rent, making this a wonderful opportunity to enjoy affordable coastal living near beaches, shopping, dining, and everything the Venice area has to offer.

Key facts

  • Hot tub
  • Clubhouse
  • Screened porch

Tags

CORNER LOTSCREENED PORCHHEATED POOLHOT TUBCLUBHOUSELIBRARY

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 $169k.

Deal economics

  • At list price, monthly cash flow is $-112 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $149k (11.7% below list).
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $149k (11.7% below list) — sets the bar for cash-flow.

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: Englewood Elementary School (math 65% / reading 66%, grade B+, #500 of 2,144 statewide, top 24%, 587 students, 52% 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) — zoned schools at 40% FRL track the district average.
  • 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 64 days — a 6% lower offer ($159k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,205 (11.7% 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 64 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.27%
Cap rate
8.53%
Cash-on-cash
7.98%
DSCR
1.35
GRM
6.6

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
-24.9%
Equity multiple
0.18×
Total profit
$-38,948
Equity at exit
$25,198
10-year hold
IRR
-37.0%
Equity multiple
-0.28×
Total profit
$-60,389
Equity at exit
$14,612

Cash invested: $47,320 (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
6.6×

Monthly cashflow live

Estimated rent
$2,144 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$166 /mo · $1,988/yr
Insurance
$70
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$257
Vacancy / Maint / Mgmt
$450
Net cashflow
$-112

Break-even live

Break-even rent $2,286
Max offer price $149,205
Occupancy floor

Sensitivity live

Price -10% $-16 -5% $-64 +0% $-112 +5% $-160 +10% $-208
Rent -10% $-281 -5% $-197 +0% $-112 +5% $-27 +10% $57
Rate -1.0pp $-27 -0.5pp $-69 base $-112 +0.5pp $-156 +1.0pp $-200

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
$42,250
Closing costs
$5,070
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

Monthly dues
$257 · $3,084/yr
Likely covers
pool

Listing history 14 events

  1. 2026-05-19
    status Pending 1027-char remark
    Show marketing remark (1027 chars)

    Under contract-accepting backup offers. Welcome to this beautifully maintained 2BR/2BA doublewide on a desirable corner lot, offered turnkey furnished with newer furniture, making it truly move-in ready. The home features laminate flooring throughout with tile in both bathrooms, along with new subflooring. Spacious bedrooms include walk-in closets and the primary suite offers an ensuite bath with a new vanity. Enjoy relaxing Florida days on the screened porch, perfect for morning coffee or evening breezes. Located in Japanese Gardens, an active 55+ resident-owned community approximately one mile from the beach. Residents enjoy a wide variety of amenities including pickleball, bocce, shuffleboard, horseshoes, a large heated pool, hot tub, clubhouse, library, billiards room, and a full calendar of social activities and events. Resident-owned community with no lot rent, making this a wonderful opportunity to enjoy affordable coastal living near beaches, shopping, dining, and everything the Venice area has to offer.

  2. 2026-03-16
    listed $169,000 Active 1027-char remark
    Show marketing remark (1027 chars)

    Under contract-accepting backup offers. Welcome to this beautifully maintained 2BR/2BA doublewide on a desirable corner lot, offered turnkey furnished with newer furniture, making it truly move-in ready. The home features laminate flooring throughout with tile in both bathrooms, along with new subflooring. Spacious bedrooms include walk-in closets and the primary suite offers an ensuite bath with a new vanity. Enjoy relaxing Florida days on the screened porch, perfect for morning coffee or evening breezes. Located in Japanese Gardens, an active 55+ resident-owned community approximately one mile from the beach. Residents enjoy a wide variety of amenities including pickleball, bocce, shuffleboard, horseshoes, a large heated pool, hot tub, clubhouse, library, billiards room, and a full calendar of social activities and events. Resident-owned community with no lot rent, making this a wonderful opportunity to enjoy affordable coastal living near beaches, shopping, dining, and everything the Venice area has to offer.

  3. 2025-06-30
    historical
  4. 2025-01-21
    listed $199,900 Active
  5. 2024-04-15
    historical
  6. 2024-02-02
    price $227,000
  7. 2024-01-03
    listed $229,555 Active
  8. 2023-06-30
    historical
  9. 2023-06-06
    price $238,000
  10. 2023-03-30
    listed $249,000 Active
  11. 2022-12-27
    soldstatus $172,500 Closed
  12. 2022-11-26
    status Pending
  13. 2022-11-26
    listed $175,000 Active
  14. 2004-04-05
    soldstatus $95,000

ⓘ 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
$1,988 · $166/mo
Projected year-2 tax
$1,988 · $166/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 8/10 Severe FEMA zone AE · 96% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 27 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
$25,729
− Mortgage interest
−$9,467
− Property taxes
−$1,988
− Insurance
−$5,964
− Repairs & maintenance
−$2,058
− Management
−$2,058
− HOA
−$3,084
− Depreciation
−$4,916
Taxable loss
−$3,806
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$913
After-tax cash flow
$-431/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

Census place
South Venice, FL
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

+77.9% since first listed
14 events — show timeline
  • 2026-05-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-16 Listed $169,000 Stellar MLS as Distributed by MLS Grid
  • 2025-06-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-01-21 Listed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2024-04-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-02-02 Price Changed $227,000 Stellar MLS as Distributed by MLS Grid
  • 2024-01-03 Listed $229,555 Stellar MLS as Distributed by MLS Grid
  • 2023-06-30 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2023-06-06 Price Changed $238,000 Stellar MLS as Distributed by MLS Grid
  • 2023-03-30 Listed $249,000 Stellar MLS as Distributed by MLS Grid
  • 2022-12-27 Sold (MLS) $172,500 Stellar MLS as Distributed by MLS Grid
  • 2022-11-26 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-11-26 Listed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2004-04-05 Sold (Public Records) $95,000 Public Records

Property tax history

+5.1%/yr

Latest (2025): $1,988 · -9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…