CashFlowRE
Sign in Sign up
316 S Mango St
D Composite 43.67
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.5/30.0
  • Schools +5.4/10.0
  • Rent growth +4.8/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • 1% rule +1.6/10.0
  • Appreciation +0.0/10.0

$565,000

316 S Mango St · Englewood, FL 34223
3 bd · 2.5 ba · 2,372 sqft · SingleFamily public records · 37 Days on market
Built 1956 0.35 ac lot $238/sqft · 40% below area Est $938k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Wake up to sweeping Bay views from the primary suite and step out to a pool deck that takes full advantage of them. This sprawling single-story sits on a generous lot with direct sightlines to the water, palm-lined grounds, and a fully screened lanai built around a free-form pool and spa, the kind of backyard you plan your day around. Inside the main home you'll find an open layout with fresh flooring throughout, a renovated kitchen with granite counters and a center island, a spacious living room that opens to the pool through wall-to-wall sliders, and a primary bedroom positioned to soak in the Bay views the moment you open your eyes. The standout feature is the attached in-law suite, a t

Key facts

  • Renovated kitchen
  • Fully screened lanai
  • Bay views

Tags

BAY VIEWSPOOL DECKFULLY SCREENED LANAIFREE-FORM POOLRENOVATED KITCHENGRANITE COUNTERS

Property features AI

Finance

  • Other: Zoned RSF2; Lot approximately 0.35 acres (1/4 to less than 1/2 acre); Bay/harbor full water view
  • Financial info: Homestead exemption indicated
  • HOA & community: No HOA/association

Exterior

  • Parking: Attached 2-car garage (15 x 32)
  • Utilities: Public water; Public sewer; Cable connected; Water and sewer connected
  • Home design: Single-family residence; One-story; East-facing
  • Construction: Block construction; Shingle roof; Slab foundation; Built as completed (existing property)
  • Exterior features: Porch and rear porch; Outdoor shower; Sliding doors; In-ground private pool; Asphalt road access

Interior

  • Kitchen: No appliances included
  • Bedrooms: 3 bedrooms
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Open floorplan; Wood-burning fireplace
  • Laundry & utility: Laundry inside

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/2.5-bath single-family listed at $565k.

Deal economics

  • At list price, monthly cash flow is $-926 ($-11k/yr) — negative.
  • To cash-flow at today's rent, offer at most $401k (28.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $373k (33.9% below list).
  • Recommended offer: $373k (33.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • At $3,733/mo this rent would consume 59% of the median local household income ($76k/yr) (locally 290% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $17k 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 37 days — a 3% lower offer ($548k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $20k; list at $565k implies a 2797% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • 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→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $373,325 (33.9% 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 37 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  3. Built in 1956 — 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. 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
0.66%
Cap rate
5.23%
Cash-on-cash
-3.79%
DSCR
0.83
GRM
12.6

CMA / ARV

ARV (median comp)
$937,914
List price
$565,000
Delta
-39.76%
Verdict
UNDERPRICED
Comps
12 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-23.2%
Equity multiple
0.17×
Total profit
$-130,757
Equity at exit
$84,243
10-year hold
IRR
-8.4%
Equity multiple
0.37×
Total profit
$-99,842
Equity at exit
$48,851

Cash invested: $158,200 (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
12.6×

Monthly cashflow live

Estimated rent
$3,733 medium interval (Pro) →
Mortgage (P&I)
$2,963
Tax from tax record
$250 /mo · $3,003/yr
Insurance
$235
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$784
Net cashflow
$-926

Break-even live

Break-even rent $4,905
Max offer price $401,439
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
$141,250
Closing costs
$16,950
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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5039 N Beach Rd Englewood, FL 4.0 3.0 1650 $4,499 $2.73 21d 1 1.07mi
1375 Beach Rd #311 Englewood, FL 3.0 2.0 1686 $4,950 $2.94 21d 1 1.47mi
2825 N Beach Rd Englewood, FL 3.0 2.0 1800 $3,750 $2.08 21d 1 1.48mi
1501 Helene Ave Englewood, FL 3.0 2.0 1608 $3,200 $1.99 13d 1 1.49mi

Listing history 17 events

  1. 2026-06-18
    days on market $565,000 Active 37 DOM
  2. 2026-06-17
    days on market $565,000 Active 36 DOM
  3. 2026-06-16
    days on market $565,000 Active 35 DOM
  4. 2026-06-15
    days on market $565,000 Active 34 DOM
  5. 2026-06-13
    days on market $565,000 Active 32 DOM
  6. 2026-06-13
    days on market $565,000 Active 31 DOM
  7. 2026-06-10
    days on market $565,000 Active 29 DOM
  8. 2026-06-09
    days on market $565,000 Active 28 DOM
  9. 2026-06-08
    days on market $565,000 Active 27 DOM
  10. 2026-06-08
    days on market $565,000 Active 26 DOM
  11. 2026-06-05
    days on market $565,000 Active 23 DOM
  12. 2026-06-03
    days on market $565,000 Active 22 DOM
  13. 2026-06-02
    days on market $565,000 Active 21 DOM
  14. 2026-06-01
    days on market $565,000 Active 20 DOM
  15. 2026-05-31
    days on market $565,000 Active 19 DOM
  16. 2026-05-12
    listed $565,000 Active 1192-char remark
  17. 1973-04-01
    soldstatus $19,500

ⓘ 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
$3,003 · $250/mo
Projected year-2 tax
$4,690 · $391/mo
Expected delta
+$1,686/yr (+$141/mo · 56.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 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 · 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
$44,799
− Mortgage interest
−$31,649
− Property taxes
−$3,003
− Insurance
−$7,944
− Repairs & maintenance
−$3,584
− Management
−$3,584
− Depreciation
−$16,436
Taxable loss
−$21,401
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,136
After-tax cash flow
$-5,974/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

+2797.4% since first listed
2 events — show timeline
  • 2026-05-12 Listed $565,000 Stellar MLS as Distributed by MLS Grid
  • 1973-04-01 Sold (Public Records) $19,500 Public Records

Property tax history

+3.7%/yr

Latest (2025): $3,003 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…