CashFlowRE
Sign in Sign up
1339 Keyway Rd
D Composite 40.38
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 +10.8/30.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Rent growth +4.8/5.0
  • Livability +3.7/5.0
  • DSCR +3.1/10.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$365,000

1339 Keyway Rd · Englewood, FL 34223
3 bd · 2.0 ba · 1,514 sqft · SingleFamily public records · 64 Days on market
Built 2006 10,875 sqft lot $8/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled in the desirable Overbrook Gardens neighborhood of Englewood, 1339 Keyway Road is a beautifully maintained 3-bedroom, 2-bathroom home offering 1,514 square feet of thoughtfully designed living space. Built in 2006, this residence blends comfort and style with an open-concept great room featuring soaring vaulted ceilings, creating an inviting atmosphere that flows seamlessly from living to dining to kitchen. The kitchen is a true standout, boasting generous granite countertops and gleaming stainless steel appliances — perfect for everyday meals and effortless entertaining. Elegant 18-inch tile flooring spans the common areas while warm wood flooring adds character to each bedroom. Ceiling fans throughout keep the coastal breeze circulating in every room. A wall of sliding glass doors off the dining area opens to a generous screened lanai, ideal for morning coffee or evening relaxation. Out front, a second screened lanai welcomes you home in style. The fully fenced backyard provides privacy & security for room to roam, while the two-car garage offers ample storage. Retreat to a spacious primary suite complete with an ensuite bathroom and walk-in closet. Major updates include a new roof in late 2022 and a brand-new HVAC system in 2026, delivering true peace of mind. The low annual HOA supports community parks and a private boat ramp — a rare perk for water enthusiasts. Just minutes from Manasota Key Beach, Lemon Bay Park, and charming Dearborn Street, this home delivers the quintessential Florida lifestyle.

Key facts

  • Wood flooring
  • Screened lanai
  • Granite countertops

Tags

OPEN-CONCEPT GREAT ROOMGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCES18-INCH TILE FLOORINGWOOD FLOORINGSCREENED LANAI

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 $365k.

Deal economics

  • At list price, monthly cash flow is $-168 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $335k (8.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $281k (23.1% below list).
  • Recommended offer: $281k (23.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.8% in Englewood — 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 73/100 on livability (#321 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, health & safety A; Watch: employment C-, 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.
  • Market conditions: Rents rising fast (+9.0%/yr); 717 active listings in the ZIP; solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($76k/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.
  • 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 ($343k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y 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.
  • Current owner paid $212k; list at $365k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $280,728 (23.1% 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 23% 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 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?
  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
0.77%
Cap rate
5.74%
Cash-on-cash
-1.97%
DSCR
0.91
GRM
10.8

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
-14.4%
Equity multiple
0.46×
Total profit
$-55,024
Equity at exit
$54,423
10-year hold
IRR
0.7%
Equity multiple
1.06×
Total profit
$5,698
Equity at exit
$31,559

Cash invested: $102,200 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
717
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,807 medium interval (Pro) →
Mortgage (P&I)
$1,914
Tax from tax record
$311 /mo · $3,734/yr
Insurance
$152
HOA
$8
Vacancy / Maint / Mgmt
$590
Net cashflow
$-168

Break-even live

Break-even rent $3,019
Max offer price $335,400
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
$91,250
Closing costs
$10,950
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
$8 · $96/yr
Likely covers
watersecurity

Listing history 26 events

  1. 2026-06-18
    days on market $365,000 Active 64 DOM
  2. 2026-06-17
    days on market $365,000 Active 63 DOM
  3. 2026-06-16
    days on market $365,000 Active 62 DOM
  4. 2026-06-15
    days on market $365,000 Active 61 DOM
  5. 2026-06-13
    days on market $365,000 Active 59 DOM
  6. 2026-06-13
    days on market $365,000 Active 58 DOM
  7. 2026-06-10
    days on market $365,000 Active 56 DOM
  8. 2026-06-09
    days on market $365,000 Active 55 DOM
  9. 2026-06-08
    days on market $365,000 Active 54 DOM
  10. 2026-06-08
    days on market $365,000 Active 53 DOM
  11. 2026-06-05
    days on market $365,000 Active 50 DOM
  12. 2026-06-03
    days on market $365,000 Active 49 DOM
  13. 2026-06-02
    days on market $365,000 Active 48 DOM
  14. 2026-06-01
    days on market $365,000 Active 47 DOM
  15. 2026-05-31
    days on market $365,000 Active 46 DOM
  16. 2026-04-15
    listed $365,000 Active 1555-char remark
    Show marketing remark (1555 chars)

    Nestled in the desirable Overbrook Gardens neighborhood of Englewood, 1339 Keyway Road is a beautifully maintained 3-bedroom, 2-bathroom home offering 1,514 square feet of thoughtfully designed living space. Built in 2006, this residence blends comfort and style with an open-concept great room featuring soaring vaulted ceilings, creating an inviting atmosphere that flows seamlessly from living to dining to kitchen. The kitchen is a true standout, boasting generous granite countertops and gleaming stainless steel appliances — perfect for everyday meals and effortless entertaining. Elegant 18-inch tile flooring spans the common areas while warm wood flooring adds character to each bedroom. Ceiling fans throughout keep the coastal breeze circulating in every room. A wall of sliding glass doors off the dining area opens to a generous screened lanai, ideal for morning coffee or evening relaxation. Out front, a second screened lanai welcomes you home in style. The fully fenced backyard provides privacy & security for room to roam, while the two-car garage offers ample storage. Retreat to a spacious primary suite complete with an ensuite bathroom and walk-in closet. Major updates include a new roof in late 2022 and a brand-new HVAC system in 2026, delivering true peace of mind. The low annual HOA supports community parks and a private boat ramp — a rare perk for water enthusiasts. Just minutes from Manasota Key Beach, Lemon Bay Park, and charming Dearborn Street, this home delivers the quintessential Florida lifestyle.

  17. 2023-10-12
    historical
  18. 2023-09-14
    price $430,000
  19. 2023-08-25
    status Active
  20. 2023-04-11
    price $435,000
  21. 2023-01-27
    listed $450,000 Active
  22. 2015-08-31
    soldstatus $211,500
  23. 2015-08-27
    soldstatus $211,500 Sold
  24. 2015-06-30
    status Pending
  25. 2015-06-10
    listed $235,000 Active
  26. 2002-10-07
    soldstatus $9,000

ⓘ 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
$3,734 · $311/mo
Projected year-2 tax
$3,734 · $311/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 6/10 Major FEMA zone X (shaded) · 54% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 30 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
$33,687
− Mortgage interest
−$20,446
− Property taxes
−$3,734
− Insurance
−$1,825
− Repairs & maintenance
−$2,695
− Management
−$2,695
− HOA
−$96
− Depreciation
−$10,618
Taxable loss
−$8,421
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,021
After-tax cash flow
$10/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 — Englewood

Score
73/100
State rank
#321
US rank
#5655

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Englewood, FL
County
Sarasota County · 448,376 people
City population
35,420
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
19,884
Household income
$76,016
Rent vs Own
12.5% rent · 87.5% own
Severe rent burden
290.0

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 7% Lithuanian 4% Iranian 2%
Foreign-born
9% · Canada
Languages at home
94% English-only · German/W. Germanic 2% Spanish 1% 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
▼ -146.26%
Current HPI
281.0529
Rent YoY
▲ 9.02%
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

+3955.6% since first listed
11 events — show timeline
  • 2026-04-15 Listed $365,000 Stellar MLS as Distributed by MLS Grid
  • 2023-10-12 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2023-09-14 Price Changed $430,000 Stellar MLS as Distributed by MLS Grid
  • 2023-08-25 Relisted Stellar MLS as Distributed by MLS Grid
  • 2023-04-11 Price Changed $435,000 Stellar MLS as Distributed by MLS Grid
  • 2023-01-27 Listed $450,000 Stellar MLS as Distributed by MLS Grid
  • 2015-08-31 Sold (Public Records) $211,500 Public Records
  • 2015-08-27 Sold (MLS) $211,500 Stellar MLS as Distributed by MLS Grid
  • 2015-06-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2015-06-10 Listed $235,000 Stellar MLS as Distributed by MLS Grid
  • 2002-10-07 Sold (Public Records) $9,000 Public Records

Property tax history

+8.7%/yr

Latest (2025): $3,734 · -7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…