2 bd · 2.0 ba ·
1,248 sqft ·
Built 1983
· Manufactured
· Active
· 643 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,813/mo
Mortgage (P&I)
−$923
Tax + insurance
−$463
HOA
−$129
Vac / Maint / Mgmt
−$381
Net cashflow
$-83/mo
Annual
$-992/yr
Cap rate
5.73%
Cash-on-cash
-2.01%
DSCR
0.91
1% rule
1.03%
Cash to close
$49,280
Investor read
This is a 2-bed/2.0-bath manufactured listed at $176k.
At list price, monthly cash flow is $-83 ($-992/yr) — negative.
To cash-flow at today's rent, offer at most $161k (8.3% below list).
Meets the 1% rule at list price ($2k rent vs $176k).
It's been on market 643 days — a 12% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $155k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
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.
Watch-outs: property tax is 2.7% of price.
Market conditions: Rents flat; 852 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
Sarasota County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
6 sale attempts since 17y ago; this cycle's ask has dropped $34k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $68k; list at $176k implies a 159% gain — meaningful room to come down on a strong offer.
Climate carrying-cost: major 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.
Cap rate 5.7% vs local median 3.6% 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.
This rent runs 34% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
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?
It's been on market 643 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
CashFlowRE · CFR-TEWF124KXRJZSZ
· Data 1 week agocashflowre.app · 2026-05-29