CashFlowRE
Sign in Sign up
1330 Glen Oaks Dr E Unit 269D
C- Composite 52.02
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 +16.1/30.0
  • 1% rule +9.9/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • DSCR +5.0/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.6/5.0
  • Appreciation +0.0/10.0

$130,000

1330 Glen Oaks Dr E Unit 269D · Sarasota, FL 34232
2 bd · 2.0 ba · 930 sqft · Condo public records · 29 Days on market
Built 1978 $560/mo HOA · 29% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. Welcome to this beautifully updated turnkey corner unit in the desirable 55+ community of Glen Oaks! This light and bright residence features newer flooring throughout and offers the ease of low-maintenance living. Enjoy the convenience of on-floor storage and common laundry, plus elevator access for added comfort. Ideally located just one building from the pool, you’ll have quick access to relaxation and social spaces. Glen Oaks is a sought after neighborhood with an active lifestyle and entertainment. The property includes a dedicated carport along with ample guest parking, perfect for entertaining friends and family. Centrally situated, you&r

Key facts

  • Corner unit
  • $560 HOA
  • Parking

Tags

CORNER UNIT

Property features AI

Finance

  • Other: Furnished: Turnkey; Directions available: Drive north on Honore Ave, turn left on 17th St, turn left onto Glen Oaks Dr
  • Financial info: Total monthly fees $560; Total annual fees $6,720; Lease restrictions apply
  • HOA & community: Has HOA (Casey Management); Monthly condo fee $560 (includes cable TV, common area taxes, pool, escrow reserves, maintenance - structure and grounds, sewer, trash, water); Condo land included; Association approval required; Community features: community mailbox, deed restrictions, pool, no truck/RV/motorcycle parking; Pets allowed with limits; Senior community

Exterior

  • Parking: Has carport; 1 carport space
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Water connected; Sewer connected
  • Home design: Condominium; Residential property; One level; Faces north; Unit on 2nd floor
  • Construction: Block and stucco construction; Membrane roof; Slab foundation; Building identified as 1330 D; Built as part of a multi-story building (4 stories total)
  • Exterior features: Balcony; Storage

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Heat pump; Central air conditioning
  • Interior features: Ceiling fans; Living room/dining room combo; Thermostat; Walk-in closet(s); Window treatments; Building elevator
  • Laundry & utility: Common area 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 condo listed at $130k.

Deal economics

  • At list price, monthly cash flow is $67 ($806/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $128k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#121 in FL, #1,854 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, health & safety A+, commute A; Watch: crime 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.
  • Market conditions: Rents falling (-3.5%/yr); 265 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 $899 of loan paydown is wiped out by about $4k 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 29 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $110k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 29% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $128,050 (1.5% below list)

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.49%
Cap rate
6.91%
Cash-on-cash
2.21%
DSCR
1.10
GRM
5.6

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
-18.0%
Equity multiple
0.39×
Total profit
$-22,090
Equity at exit
$19,383
10-year hold
IRR
-24.5%
Equity multiple
0.06×
Total profit
$-34,144
Equity at exit
$11,240

Cash invested: $36,400 (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 34232

Rents YoY
-3.5%
Active inventory
265
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,938 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$168 /mo · $2,013/yr
Insurance
$54
HOA
$560
Vacancy / Maint / Mgmt
$407
Net cashflow
$67

Break-even live

Break-even rent $1,853
Max offer price $130,000
Occupancy floor 92%

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
$32,500
Closing costs
$3,900
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 condo

Monthly dues
$560 · $6,720/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 4 events

  1. 2026-04-23
    listed $130,000 Active 866-char remark
  2. 2004-08-30
    soldstatus $110,000
  3. 1989-02-10
    soldstatus $53,000
  4. 1979-08-01
    soldstatus $45,000

ⓘ 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
$2,013 · $168/mo
Projected year-2 tax
$2,013 · $168/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 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
$23,252
− Mortgage interest
−$7,282
− Property taxes
−$2,013
− Insurance
−$650
− Repairs & maintenance
−$1,860
− Management
−$1,860
− HOA
−$6,720
− Depreciation
−$3,782
Taxable loss
−$915
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$219
After-tax cash flow
$1,025/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 — Sarasota

Score
80/100
State rank
#121
US rank
#1854

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sarasota, FL
County
Sarasota County · 448,376 people
City population
261,896
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
34,013
Household income
$80,795
Rent vs Own
32.1% rent · 67.9% own
Severe rent burden
1676.0

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 13% Two or more races 8% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Cuban 3%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
13% · Canada, Jamaica, Vietnam
Languages at home
84% English-only · Spanish 10% German/W. Germanic 2% 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
▼ -426.24%
Current HPI
337.9799
Rent YoY
▼ -3.45%
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

+188.9% since first listed
5 events — show timeline
  • 2026-05-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-23 Listed $130,000 Stellar MLS as Distributed by MLS Grid
  • 2004-08-30 Sold (Public Records) $110,000 Public Records
  • 1989-02-10 Sold (Public Records) $53,000 Public Records
  • 1979-08-01 Sold (Public Records) $45,000 Public Records

Property tax history

+6.3%/yr

Latest (2025): $2,013 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…