CashFlowRE
Sign in Sign up
909 Kenoma Ave W
D+ Composite 49.06
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$18,500

909 Kenoma Ave W · Venice, FL 34285
2 bd · 2.0 ba · 1,056 sqft · SingleFamily · 166 Days on market
Built 1973 ↓ 26% since listing

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

Listing remarks MLS

Motivated seller! Location is always key and this home is located in a central part of the 55+ resort community of Bay Indies. This 2 bedroom, 2 full bath 1973 home includes a new roof and carpet in 2025, new A/C in 2022, upgraded windows and electrical panel. The home is at the end of a cul-de-sac on a quiet street close to the clubhouse. The home has easy access to the 3-mile walking trail. The front porch is large with plenty of room to sit and enjoy the day. The washer and dryer stays with the home and is located in the storage shed at the end of the driveway. This home comes partially furnished, should the buyer elect to keep the furnishings. A golf cart is also available for purchase.

Key facts

  • Quiet street
  • New a/c
  • Upgraded windows

Tags

NEW ROOFNEW A/CUPGRADED WINDOWSUPGRADED ELECTRICAL PANELCUL-DE-SACQUIET STREET

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 single-family listed at $18k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $18k).
  • Recommended offer: $16k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#129 in FL, #1,925 nationally) — a professional / high-income tenant draw. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities D-, 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.
  • Market conditions: Rents rising fast (+8.8%/yr); 462 active listings in the ZIP; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($68k/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 $128 of loan paydown is wiped out by about $555 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $5k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 166 days — a 12% lower offer ($16k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $16,280 (12.0% below list)

Questions for the listing agent

  1. It's been on market 166 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 A-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. 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?
  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 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
10.84%
Cap rate
100.77%
Cash-on-cash
337.43%
DSCR
16.01
GRM
0.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
20.38×
Total profit
$100,401
Equity at exit
$2,758
10-year hold
IRR
Equity multiple
50.28×
Total profit
$255,247
Equity at exit
$1,600

Cash invested: $5,180 (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 34285

Rents YoY
8.8%
Active inventory
462
Price-to-rent
0.8×

Monthly cashflow live

Estimated rent
$2,006 medium interval (Pro) →
Mortgage (P&I)
$97
Tax est. 1.5%
$23 /mo · $278/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$421
Net cashflow
$1,457

Break-even live

Break-even rent $162
Max offer price $18,500
Occupancy floor 22%

Sensitivity live

Price -10% $1,469 -5% $1,463 +0% $1,457 +5% $1,450 +10% $1,444
Rent -10% $1,298 -5% $1,377 +0% $1,457 +5% $1,536 +10% $1,615
Rate -1.0pp $1,466 -0.5pp $1,461 base $1,457 +0.5pp $1,452 +1.0pp $1,447

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
$4,625
Closing costs
$555
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.

Listing history 6 events

  1. 2026-06-03
    days on market $18,500 Active 166 DOM
  2. 2026-06-02
    days on market $18,500 Active 165 DOM
  3. 2026-06-01
    days on market $18,500 Active 164 DOM
  4. 2026-05-31
    days on market $18,500 Active 163 DOM
  5. 2026-01-18
    price $18,500 699-char remark
    Show marketing remark (699 chars)

    Motivated seller! Location is always key and this home is located in a central part of the 55+ resort community of Bay Indies. This 2 bedroom, 2 full bath 1973 home includes a new roof and carpet in 2025, new A/C in 2022, upgraded windows and electrical panel. The home is at the end of a cul-de-sac on a quiet street close to the clubhouse. The home has easy access to the 3-mile walking trail. The front porch is large with plenty of room to sit and enjoy the day. The washer and dryer stays with the home and is located in the storage shed at the end of the driveway. This home comes partially furnished, should the buyer elect to keep the furnishings. A golf cart is also available for purchase.

  6. 2025-12-19
    listed $25,000 Active 699-char remark
    Show marketing remark (699 chars)

    Motivated seller! Location is always key and this home is located in a central part of the 55+ resort community of Bay Indies. This 2 bedroom, 2 full bath 1973 home includes a new roof and carpet in 2025, new A/C in 2022, upgraded windows and electrical panel. The home is at the end of a cul-de-sac on a quiet street close to the clubhouse. The home has easy access to the 3-mile walking trail. The front porch is large with plenty of room to sit and enjoy the day. The washer and dryer stays with the home and is located in the storage shed at the end of the driveway. This home comes partially furnished, should the buyer elect to keep the furnishings. A golf cart is also available for purchase.

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 13% 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
$24,067
− Mortgage interest
−$1,036
− Property taxes
−$278
− Insurance
−$92
− Repairs & maintenance
−$1,925
− Management
−$1,925
− Depreciation
−$538
Taxable income
$18,272
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,385
After-tax cash flow
$13,094/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 — Venice

Score
80/100
State rank
#129
US rank
#1925

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Venice, FL
County
Sarasota County · 448,376 people
City population
86,541
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
18,677
Household income
$68,301
Rent vs Own
20.3% rent · 79.7% own
Severe rent burden
747.0

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 (88%)
Race & ethnicity
White 88% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 5% Lithuanian 5% Italian 3%
Foreign-born
11% · Canada
Languages at home
88% English-only · Spanish 4% Other Indo-European 2% German/W. Germanic 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
▼ -329.42%
Current HPI
264.6389
Rent YoY
▲ 8.78%
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

-26.0% since first listed
2 events — show timeline
  • 2026-01-18 Price Changed $18,500 ForSaleByOwner.com
  • 2025-12-19 Listed $25,000 ForSaleByOwner.com

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…