CashFlowRE
Sign in Sign up
5710 Sheffield Greene Cir #92 🌊 Lakefront
D Composite 41.53
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 +5.9/30.0
  • Schools +5.4/10.0
  • Rent growth +4.9/5.0
  • 1% rule +4.2/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.2/10.0
  • Appreciation +0.0/10.0

$230,000

5710 Sheffield Greene Cir #92 · The Meadows, FL 34235
2 bd · 2.0 ba · 1,099 sqft · Condo public records · 54 Days on market
Built 1990 $209/sqft · 39% below area Est $375k · 39% under · waterfront $533/mo HOA · 25% of rent

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

Listing remarks

Rare opportunity to own one of the most desirable views in Sheffield Greene! This second-floor coach home overlooks a serene golf course and pond setting, offering exceptional privacy and a peaceful backdrop rarely found in this community. Most comparable units feature interior or limited views—this residence stands out with expansive natural scenery and no direct rear neighbors. The well-designed 2-bedroom, 2-bath layout offers approximately 1,099 sq ft of living space with an open floor plan, abundant natural light, and a private screened lanai ideal for enjoying the tranquil setting. Additional features include an attached 1-car garage, interior laundry, and a functional split-bedr

Key facts

  • Mature landscaping
  • Pond setting
  • Exceptional privacy

Tags

GOLF COURSEPOND SETTINGEXCEPTIONAL PRIVACYEXPANSIVE NATURAL SCENERYPRIVATE SCREENED LANAIMATURE LANDSCAPING

Property features AI

Finance

  • Other: Turnkey furnished option indicated; Buyer approval required by community
  • Financial info: Total annual fees reported (combined): $6,398; Total monthly fees reported (combined): $533.17; Lease restrictions apply
  • HOA & community: Has HOA (Sheffiled Greene Condo Association / Stokes Management and The Meadows Community Association); Quarterly condo fees (reported as $1,335 quarterly); Association approval required for purchase; Association amenities include pool, tennis courts, pickleball courts; Association fees include cable TV, pool, structure and grounds maintenance, pest control, recreational facilities; Community features: clubhouse, community mailbox, deed restrictions, golf carts allowed, reclaimed water irrigation, no truck/RV/motorcycle parking

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected
  • Home design: Condominium; Two-story building; Unit on second floor; Faces east
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built as part of building number 23
  • Exterior features: Enclosed, screened rear porch; Balcony; Outdoor lighting; Rain gutters; Sliding doors; Located on a cul-de-sac; Landscaped grounds; On golf course; Paved access

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Disposal
  • Bedrooms: 2 bedrooms (Second floor)
  • Flooring: Tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Open floorplan; Solid surface counters; Bonus room; Inside utility
  • Laundry & utility: Washer; Dryer; 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 2-bed/2.0-bath condo listed at $230k.

Deal economics

  • At list price, monthly cash flow is $-453 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $150k (34.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (8.3% below list).
  • Recommended offer: $150k (34.8% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 69/100 on livability (#465 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A; Watch: amenities F, commute F, health & safety 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.
  • Zoned schools: Gocio Elementary School (math 46% / reading 44%, grade D-, #1,271 of 2,144 statewide, top 60%, 644 students, 86% FRL); Booker Middle School (math 45% / reading 41%, grade D-, #331 of 571 statewide, top 59%, 950 students, 76% FRL); Booker High School (math 26% / reading 43%, grade F, #386 of 667 statewide, top 59%, 1,309 students, 68% FRL) — zoned schools average 77% FRL vs 42% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 41% at this address vs 63% district-wide (-22 pts) — the specific schools serving this property underperform the Sarasota average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+9.7%/yr); 228 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 32% of the median local income ($79k/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 $2k of loan paydown is wiped out by about $7k 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 54 days — a 3% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 20y ago; this cycle's ask has dropped $2.17M (90%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $90k; list at $230k implies a 156% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 25% of rent.
  • Climate carrying-cost: 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 $150,060 (34.8% 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 54 days. Have you received any prior offers? Is the seller open to a 35% 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. 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?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  8. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  9. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  10. 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.
  11. 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.
  12. 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
0.92%
Cap rate
3.93%
Cash-on-cash
-8.43%
DSCR
0.62
GRM
9.1

CMA / ARV

ARV (median comp)
$375,325
List price
$230,000
Delta
-38.72%
Verdict
UNDERPRICED
Comps
20 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-23.4%
Equity multiple
0.15×
Total profit
$-54,592
Equity at exit
$34,294
10-year hold
IRR
-6.1%
Equity multiple
0.50×
Total profit
$-32,488
Equity at exit
$19,886

Cash invested: $64,400 (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 34235

Rents YoY
9.7%
Active inventory
228
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,108 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$283 /mo · $3,398/yr
Insurance
$96
HOA
$533
Vacancy / Maint / Mgmt
$443
Net cashflow
$-453

Break-even live

Break-even rent $2,681
Max offer price $150,060
Occupancy floor

Sensitivity live

Price -10% $-322 -5% $-387 +0% $-453 +5% $-518 +10% $-583
Rent -10% $-619 -5% $-536 +0% $-453 +5% $-369 +10% $-286
Rate -1.0pp $-337 -0.5pp $-394 base $-453 +0.5pp $-512 +1.0pp $-573

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
$57,500
Closing costs
$6,900
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
$533 · $6,396/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 22 events

  1. 2026-06-21
    days on market $230,000 Active 54 DOM
  2. 2026-06-18
    days on market $230,000 Active 51 DOM
  3. 2026-06-17
    days on market $230,000 Active 50 DOM
  4. 2026-06-16
    days on market $230,000 Active 49 DOM
  5. 2026-06-15
    days on market $230,000 Active 48 DOM
  6. 2026-06-13
    days on market $230,000 Active 46 DOM
  7. 2026-06-13
    pricedays on market $230,000 Active 45 DOM
  8. 2026-06-10
    days on market $238,000 Active 43 DOM
  9. 2026-06-09
    days on market $238,000 Active 42 DOM
  10. 2026-06-08
    days on market $238,000 Active 41 DOM
  11. 2026-06-08
    days on market $238,000 Active 40 DOM
  12. 2026-06-05
    days on market $238,000 Active 37 DOM
  13. 2026-06-03
    days on market $238,000 Active 36 DOM
  14. 2026-06-02
    days on market $238,000 Active 35 DOM
  15. 2026-06-01
    days on market $238,000 Active 34 DOM
  16. 2026-05-31
    days on market $238,000 Active 33 DOM
  17. 2026-04-28
    price $240,000 1409-char remark
  18. 2026-04-28
    listed $2,400,000 Active 1409-char remark
  19. 2019-08-09
    soldstatus $90,000
  20. 2007-06-06
    soldstatus $265,000
  21. 2006-02-13
    listed $335,000
  22. 1993-08-31
    soldstatus $115,000

ⓘ 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
$3,398 · $283/mo
Projected year-2 tax
$3,398 · $283/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 4/10 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 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
$25,301
− Mortgage interest
−$12,884
− Property taxes
−$3,398
− Insurance
−$1,150
− Repairs & maintenance
−$2,024
− Management
−$2,024
− HOA
−$6,396
− Depreciation
−$6,691
Taxable loss
−$9,266
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,224
After-tax cash flow
$-3,206/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 — The Meadows

Score
69/100
State rank
#465
US rank
#8393

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
The Meadows, FL
County
Sarasota County · 448,376 people
City population
15,114
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
15,146
Household income
$78,958
Rent vs Own
23.5% rent · 76.5% own
Severe rent burden
512.0

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 (73%)
Race & ethnicity
White 73% Hispanic / Latino 22% Two or more races 18% Black 2%
Hispanic origin (detail)
Mexican 12% Puerto Rican 2% Cuban 4%
Common ancestry
Romanian 5% Slovak 3% Scotch-Irish 2%
Foreign-born
19% · Canada, Jamaica
Languages at home
76% English-only · Spanish 18% Other Indo-European 2% Russian/Polish/Slavic 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
▼ -307.37%
Current HPI
253.3964
Rent YoY
▲ 9.68%
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

+100.0% since first listed
8 events — show timeline
  • 2026-06-12 Price Changed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-20 Price Changed $238,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-28 Price Changed $240,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-28 Listed $2,400,000 Stellar MLS as Distributed by MLS Grid
  • 2019-08-09 Sold (Public Records) $90,000 Public Records
  • 2007-06-06 Sold (Public Records) $265,000 Public Records
  • 2006-02-13 Listed $335,000 Stellar MLS as Distributed by MLS Grid
  • 1993-08-31 Sold (Public Records) $115,000 Public Records

Property tax history

+5.0%/yr

Latest (2025): $3,398 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…