CashFlowRE
Sign in Sign up
5858 Kenwood Dr
C Composite 55.49
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 +16.7/30.0
  • ARV discount +15.0/15.0
  • Schools +5.4/10.0
  • DSCR +5.2/10.0
  • 1% rule +4.5/10.0
  • Livability +3.8/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$234,900

5858 Kenwood Dr · North Port, FL 34287
3 bd · 2.0 ba · 1,261 sqft · SingleFamily public records · 102 Days on market
Built 1980 0.31 ac lot $186/sqft · 20% below area Est $369k · 36% under

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

Listing remarks MLS

CITY WATER & SEWER • OVERSIZED FENCED LOT • NOT IN A FLOOD ZONE Welcome to this charming home in the rapidly growing North Port area, offering comfort, functionality, and excellent investment potential. The home features a bright open floor plan with two guest bedrooms, a spacious living area, breakfast nook, guest bathroom, and a private primary suite. A bonus Florida room provides flexible space perfect for relaxing, working from home, or entertaining. Recent updates include a 2020 roof, durable vinyl plank flooring, and tiled showers. The kitchen comes fully equipped with appliances, making this home move-in ready. Step outside and enjoy Florida living on the large L-shaped covered lanai, ideal for year-round outdoor entertaining. The oversized fenced yard provides plenty of room for pets, gardening, or creating your own backyard retreat. The home is located in a great community with fantastic recreational amenities, including tennis courts, pickleball courts, basketball courts, and a playground—perfect for staying active and enjoying the Florida lifestyle. Conveniently located just minutes from shopping, dining, golf courses, and Southwest Florida’s beautiful Gulf beaches. Baseball fans will also love being close to spring training action for both the Tampa Bay Rays and the Atlanta Braves, making it easy to catch preseason games. Whether you're looking for a starter home, seasonal getaway, or investment property, this North Port home offers location, lifestyle, and opportunity.

Key facts

  • Not in a flood zone
  • 2020 roof
  • Bonus florida room

Tags

CITY WATERCITY SEWEROVERSIZED FENCED LOTNOT IN A FLOOD ZONEBONUS FLORIDA ROOM2020 ROOF

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 3-bed/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $78 ($940/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 $222k (5.3% below list).
  • Recommended offer: $214k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% 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); Heron Creek Middle School (math 54% / reading 52%, grade C+, #209 of 571 statewide, top 37%, 902 students, 72% 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 65% FRL vs 42% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 857 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($63k/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 $7k 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 102 days — a 9% lower offer ($214k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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 $66/mo.
  • Climate carrying-cost: severe flood risk; 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.
Recommended offer $213,759 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.95%
Cap rate
7.03%
Cash-on-cash
2.64%
DSCR
1.12
GRM
8.8

CMA / ARV

ARV (median comp)
$369,070
List price
$234,900
Delta
-36.35%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.26% rent growth · sell at horizon

5-year hold
IRR
-17.2%
Equity multiple
0.41×
Total profit
$-38,977
Equity at exit
$35,024
10-year hold
IRR
-15.6%
Equity multiple
0.23×
Total profit
$-50,428
Equity at exit
$20,310

Cash invested: $65,772 (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 34287

Home prices YoY
-20.1%
Rents YoY
0.3%
Active inventory
857
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,224 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$283 /mo · $3,390/yr
Insurance
$98
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$467
Net cashflow
$78

Break-even live

Break-even rent $2,125
Max offer price $234,900
Occupancy floor 91%

Sensitivity live

Price -10% $211 -5% $145 +0% $78 +5% $12 +10% $-55
Rent -10% $-97 -5% $-10 +0% $78 +5% $166 +10% $254
Rate -1.0pp $197 -0.5pp $138 base $78 +0.5pp $17 +1.0pp $-44

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
$58,725
Closing costs
$7,047
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12395 Chancellor Blvd Port Charlotte, FL 2.0 1.0 1004 $1,600 $1.59 22d 1 0.48mi
170 Saluda Ter Port Charlotte, FL 3.0 2.0 1680 $3,100 $1.85 22d 1 0.59mi
15 Ramblewood St Port Charlotte, FL 4.0 3.0 1795 $2,200 $1.23 22d 1 0.84mi
404 Biscayne Dr Port Charlotte, FL 4.0 2.0 1833 $1,975 $1.08 15d 1 1.15mi
14134 Packard Ave Port Charlotte, FL 4.0 2.0 1833 $2,095 $1.14 15d 1 1.24mi
486 Hoffer St Port Charlotte, FL 4.0 2.0 1833 $1,995 $1.09 22d 1 1.37mi

Listing history 28 events

  1. 2026-06-21
    days on market $234,900 Active 102 DOM
  2. 2026-06-18
    days on market $234,900 Active 99 DOM
  3. 2026-06-17
    days on market $234,900 Active 98 DOM
  4. 2026-06-16
    days on market $234,900 Active 97 DOM
  5. 2026-06-15
    days on market $234,900 Active 96 DOM
  6. 2026-06-13
    days on market $234,900 Active 94 DOM
  7. 2026-06-13
    days on market $234,900 Active 93 DOM
  8. 2026-06-10
    days on market $234,900 Active 91 DOM
  9. 2026-06-09
    days on market $234,900 Active 90 DOM
  10. 2026-06-08
    days on market $234,900 Active 89 DOM
  11. 2026-06-08
    days on market $234,900 Active 88 DOM
  12. 2026-06-05
    days on market $234,900 Active 85 DOM
  13. 2026-06-03
    days on market $234,900 Active 84 DOM
  14. 2026-06-02
    days on market $234,900 Active 83 DOM
  15. 2026-06-01
    days on market $234,900 Active 82 DOM
  16. 2026-05-31
    days on market $234,900 Active 81 DOM
  17. 2026-03-11
    listed $234,900 Active 1536-char remark
    Show marketing remark (1536 chars)

    CITY WATER & SEWER • OVERSIZED FENCED LOT • NOT IN A FLOOD ZONE Welcome to this charming home in the rapidly growing North Port area, offering comfort, functionality, and excellent investment potential. The home features a bright open floor plan with two guest bedrooms, a spacious living area, breakfast nook, guest bathroom, and a private primary suite. A bonus Florida room provides flexible space perfect for relaxing, working from home, or entertaining. Recent updates include a 2020 roof, durable vinyl plank flooring, and tiled showers. The kitchen comes fully equipped with appliances, making this home move-in ready. Step outside and enjoy Florida living on the large L-shaped covered lanai, ideal for year-round outdoor entertaining. The oversized fenced yard provides plenty of room for pets, gardening, or creating your own backyard retreat. The home is located in a great community with fantastic recreational amenities, including tennis courts, pickleball courts, basketball courts, and a playground—perfect for staying active and enjoying the Florida lifestyle. Conveniently located just minutes from shopping, dining, golf courses, and Southwest Florida’s beautiful Gulf beaches. Baseball fans will also love being close to spring training action for both the Tampa Bay Rays and the Atlanta Braves, making it easy to catch preseason games. Whether you're looking for a starter home, seasonal getaway, or investment property, this North Port home offers location, lifestyle, and opportunity.

  18. 2021-09-23
    soldstatus $215,000 Closed 731-char remark
    Show marketing remark (731 chars)

    PLEASE ENJOY THE 3D VIRTUAL TOUR ASSOCIATED WITH THIS RARE CITY WATER AND SEWER HOME: Located in the rapidly expanding North Port area this quaint residence offers an open floorplan showcasing two guest bedrooms, large living room, breakfast nook, BONUS Florida room, guest bathroom, master suite and one car garage. Features include a 2020 ROOF, tiled showers, all kitchen appliances, linen closet, vinyl plank flooring, massive L shape covered lanai area and shed slab. The perfect starter home, seasonal property or investment opportunity. Nestled away in a growing neighborhood centrally located to shopping, dining, fishing, boating waters, golf and Florida beaches. Situated on an oversize fenced parcel. NOT IN A FLOOD ZONE.

  19. 2021-09-23
    soldstatus $215,000
    Show marketing remark (731 chars)

    PLEASE ENJOY THE 3D VIRTUAL TOUR ASSOCIATED WITH THIS RARE CITY WATER AND SEWER HOME: Located in the rapidly expanding North Port area this quaint residence offers an open floorplan showcasing two guest bedrooms, large living room, breakfast nook, BONUS Florida room, guest bathroom, master suite and one car garage. Features include a 2020 ROOF, tiled showers, all kitchen appliances, linen closet, vinyl plank flooring, massive L shape covered lanai area and shed slab. The perfect starter home, seasonal property or investment opportunity. Nestled away in a growing neighborhood centrally located to shopping, dining, fishing, boating waters, golf and Florida beaches. Situated on an oversize fenced parcel. NOT IN A FLOOD ZONE.

  20. 2021-08-20
    status Pending 731-char remark
    Show marketing remark (731 chars)

    PLEASE ENJOY THE 3D VIRTUAL TOUR ASSOCIATED WITH THIS RARE CITY WATER AND SEWER HOME: Located in the rapidly expanding North Port area this quaint residence offers an open floorplan showcasing two guest bedrooms, large living room, breakfast nook, BONUS Florida room, guest bathroom, master suite and one car garage. Features include a 2020 ROOF, tiled showers, all kitchen appliances, linen closet, vinyl plank flooring, massive L shape covered lanai area and shed slab. The perfect starter home, seasonal property or investment opportunity. Nestled away in a growing neighborhood centrally located to shopping, dining, fishing, boating waters, golf and Florida beaches. Situated on an oversize fenced parcel. NOT IN A FLOOD ZONE.

  21. 2021-08-19
    status Active 731-char remark
    Show marketing remark (731 chars)

    PLEASE ENJOY THE 3D VIRTUAL TOUR ASSOCIATED WITH THIS RARE CITY WATER AND SEWER HOME: Located in the rapidly expanding North Port area this quaint residence offers an open floorplan showcasing two guest bedrooms, large living room, breakfast nook, BONUS Florida room, guest bathroom, master suite and one car garage. Features include a 2020 ROOF, tiled showers, all kitchen appliances, linen closet, vinyl plank flooring, massive L shape covered lanai area and shed slab. The perfect starter home, seasonal property or investment opportunity. Nestled away in a growing neighborhood centrally located to shopping, dining, fishing, boating waters, golf and Florida beaches. Situated on an oversize fenced parcel. NOT IN A FLOOD ZONE.

  22. 2021-08-10
    status Pending 731-char remark
    Show marketing remark (731 chars)

    PLEASE ENJOY THE 3D VIRTUAL TOUR ASSOCIATED WITH THIS RARE CITY WATER AND SEWER HOME: Located in the rapidly expanding North Port area this quaint residence offers an open floorplan showcasing two guest bedrooms, large living room, breakfast nook, BONUS Florida room, guest bathroom, master suite and one car garage. Features include a 2020 ROOF, tiled showers, all kitchen appliances, linen closet, vinyl plank flooring, massive L shape covered lanai area and shed slab. The perfect starter home, seasonal property or investment opportunity. Nestled away in a growing neighborhood centrally located to shopping, dining, fishing, boating waters, golf and Florida beaches. Situated on an oversize fenced parcel. NOT IN A FLOOD ZONE.

  23. 2021-08-04
    listed $215,000 Active 731-char remark
    Show marketing remark (731 chars)

    PLEASE ENJOY THE 3D VIRTUAL TOUR ASSOCIATED WITH THIS RARE CITY WATER AND SEWER HOME: Located in the rapidly expanding North Port area this quaint residence offers an open floorplan showcasing two guest bedrooms, large living room, breakfast nook, BONUS Florida room, guest bathroom, master suite and one car garage. Features include a 2020 ROOF, tiled showers, all kitchen appliances, linen closet, vinyl plank flooring, massive L shape covered lanai area and shed slab. The perfect starter home, seasonal property or investment opportunity. Nestled away in a growing neighborhood centrally located to shopping, dining, fishing, boating waters, golf and Florida beaches. Situated on an oversize fenced parcel. NOT IN A FLOOD ZONE.

  24. 2004-03-12
    soldstatus $110,000
  25. 2003-03-31
    soldstatus $83,700
  26. 1998-10-28
    soldstatus $63,000
  27. 1997-09-05
    soldstatus $63,500
  28. 1996-12-10
    soldstatus $59,900

ⓘ 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
$3,390 · $283/mo
Projected year-2 tax
$3,390 · $283/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 X (shaded) · 97% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 28 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 · 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
$26,689
− Mortgage interest
−$13,158
− Property taxes
−$3,390
− Insurance
−$1,972
− Repairs & maintenance
−$2,135
− Management
−$2,135
− Depreciation
−$6,833
Taxable loss
−$2,935
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$704
After-tax cash flow
$1,644/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)
25,929
Household income
$63,464
Rent vs Own
19.1% rent · 80.9% own
Severe rent burden
522.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 7% Asian 4% Black 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 3% Dominican 1%
Common ancestry
Romanian 4% Scotch-Irish 3% Lithuanian 3%
Foreign-born
16% · Canada, Philippines
Languages at home
81% English-only · Spanish 8% Russian/Polish/Slavic 5% French/Haitian/Cajun 2%

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
▼ -70.89%
Current HPI
280.8484
Rent YoY
▲ 0.26%
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

+292.2% since first listed
12 events — show timeline
  • 2026-03-11 Listed $234,900 Stellar MLS as Distributed by MLS Grid
  • 2021-09-23 Sold (Public Records) $215,000 Public Records
  • 2021-09-23 Sold (MLS) $215,000 Stellar MLS as Distributed by MLS Grid
  • 2021-08-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-08-19 Relisted Stellar MLS as Distributed by MLS Grid
  • 2021-08-10 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-08-04 Listed $215,000 Stellar MLS as Distributed by MLS Grid
  • 2004-03-12 Sold (Public Records) $110,000 Public Records
  • 2003-03-31 Sold (Public Records) $83,700 Public Records
  • 1998-10-28 Sold (Public Records) $63,000 Public Records
  • 1997-09-05 Sold (Public Records) $63,500 Public Records
  • 1996-12-10 Sold (Public Records) $59,900 Public Records

Property tax history

+7.6%/yr

Latest (2025): $3,390 · -7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…