CashFlowRE
Sign in Sign up
6710 36th Ave E #104
B- Composite 66.57
Why this score? — see what drove the B- 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 +29.7/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +5.5/15.0
  • Schools +4.4/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$155,000

6710 36th Ave E #104 · Ellenton, FL 34221
2 bd · 2.0 ba · 1,108 sqft · Manufactured public records · 257 Days on market
Built 1980 4,182 sqft lot Est $148k · at est. $216/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2 Bed, 2 bath manufactured home located in Palmetto, FL. This is a nice size home but repairs and updates will be needed. Overall great potential!

Key facts

  • Quartz countertops
  • Modern cabinetry
  • Split floor plan

Tags

FULLY REMODELED KITCHENMODERN CABINETRYQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESNATURAL LIGHTSPLIT FLOOR PLAN

Property features AI

Finance

  • Other: Buyer approval required; Deed restrictions; Street lights; Pets allowed (cats and dogs; number limit applies)
  • Financial info: Lease restrictions apply
  • HOA & community: Has HOA (Newby Management/Carmen); Association amenities include clubhouse, pool, shuffleboard; Association fee covers cable TV, common area taxes, pool, internet, sewer, water; Association approval required; Quarterly condo/association fee (about $217 per month equivalent)

Exterior

  • Parking: Covered parking; 2-space carport
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; High-speed internet / broadband available
  • Home design: Manufactured double-wide home; Single-story; Facing east; One entry level
  • Construction: Vinyl siding and frame construction; Membrane roof; Crawlspace foundation; Built area about 1,872 sq ft (public records)
  • Exterior features: Deck; Patio; Screened porch; Private mailbox; Paved road

Interior

  • Kitchen: Range; Refrigerator; Stone counters
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Built-in features; Ceiling fans; Stone counters; Thermostat; Walk-in closets; Window treatments
  • Laundry & utility: Washer; Dryer; Electric water heater; Laundry: Other

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 manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $564 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 4.5% in Ellenton — 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 76/100 on livability (#232 in FL, #3,666 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities F, commute F.
  • Manatee (suburban): math 54% / reading 50% proficiency, ranked #26 of 73 in FL (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-3.0%/yr); 1160 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($78k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Manatee County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 257 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $155k implies a 210% gain — meaningful room to come down on a strong offer.

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 $136,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 257 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
1.39%
Cap rate
10.66%
Cash-on-cash
15.60%
DSCR
1.69
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$148,472
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6710 36th Ave E #104 0.00mi 2/2.0 1,108 (0%) 1mo $144,500 $130 99
6710 36th Ave E #106 0.00mi 2/2.0 1,056 (-5%) 0mo $141,250 $134 92
6710 36th Ave E #37 0.00mi 2/2.0 1,152 (+4%) 7mo $125,000 $109 88
6710 36 Ave #277 0.00mi 2/2.0 1,056 (-5%) 6mo $117,000 $111 87
6710 36th Ave E #392 0.00mi 2/2.0 1,056 (-5%) 8mo $190,000 $180 86
6710 36th Ave E #59 0.00mi 2/2.0 1,056 (-5%) 8mo $144,000 $136 86
6710 36th Ave E #323 0.00mi 2/2.0 1,152 (+4%) 10mo $165,000 $143 85
6710 36th Ave E #350 0.00mi 2/2.0 1,000 (-10%) 5mo $160,000 $160 79
6710 36th Ave E #222 0.00mi 2/2.0 1,211 (+9%) 10mo $148,000 $122 76
6710 36th Ave E #352 0.00mi 3/2.0 (+1) 1,215 (+10%) 12mo $170,000 $140 69
6710 36th Ave E #149 0.00mi 3/2.0 (+1) 1,248 (+13%) 12mo $140,000 $112 64
6710 36th Ave E #175 0.00mi 3/2.5 (+1) 1,224 (+10%) 16mo $146,000 $119 62

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
2.9%
Equity multiple
1.11×
Total profit
$4,592
Equity at exit
$23,111
10-year hold
IRR
9.2%
Equity multiple
1.60×
Total profit
$26,228
Equity at exit
$13,402

Cash invested: $43,400 (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 34221

Rents YoY
-3.0%
Active inventory
1160
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,148 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$39 /mo · $468/yr
Insurance
$65
HOA
$216
Vacancy / Maint / Mgmt
$451
Net cashflow
$564

Break-even live

Break-even rent $1,433
Max offer price $155,000
Occupancy floor 69%

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
$38,750
Closing costs
$4,650
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6010 33rd Dr E Palmetto, FL 3.0 2.0 1287 $2,115 $1.64 3d 1 0.41mi
3303 54th St E Palmetto, FL 3.0 2.0 1285 $2,000 $1.56 3d 1 0.78mi
6045 Bird Key Pl Palmetto, FL 1.0–3.0 1.0–2.0 986 $2,005 $2.03 3d 220 0.88mi
9940 Mahaffey DR Palmetto, FL 1.0–3.0 1.0–3.0 1106 $1,700 $1.54 23d 1 0.88mi
5029 Rocky Coast Pl Palmetto, FL 3.0 2.0 1482 $2,400 $1.62 10d 1 1.06mi
4117 84th Ct E Palmetto, FL 3.0 2.0 1448 $2,466 $1.70 21d 1 1.19mi
5413 Badini Way Palmetto, FL 3.0 2.0 1420 $2,550 $1.80 3d 1 1.33mi

HOA detail

Monthly dues
$216 · $2,592/yr

Listing history 26 events

  1. 2026-04-29
    status Pending
  2. 2026-04-08
    price $155,000
  3. 2026-01-19
    price $159,000
  4. 2025-12-06
    price $165,000
  5. 2025-11-04
    price $174,900
  6. 2025-10-23
    status Active
  7. 2025-09-16
    status Pending
  8. 2025-08-08
    price $169,900
  9. 2025-07-09
    listed $174,900 Active
  10. 2018-03-19
    historical 146-char remark
    Show marketing remark (146 chars)

    2 Bed, 2 bath manufactured home located in Palmetto, FL. This is a nice size home but repairs and updates will be needed. Overall great potential!

  11. 2018-03-19
    soldstatus $50,000
    Show marketing remark (146 chars)

    2 Bed, 2 bath manufactured home located in Palmetto, FL. This is a nice size home but repairs and updates will be needed. Overall great potential!

  12. 2018-03-16
    soldstatus $50,000 Sold 146-char remark
    Show marketing remark (146 chars)

    2 Bed, 2 bath manufactured home located in Palmetto, FL. This is a nice size home but repairs and updates will be needed. Overall great potential!

  13. 2018-01-12
    status Pending 146-char remark
    Show marketing remark (146 chars)

    2 Bed, 2 bath manufactured home located in Palmetto, FL. This is a nice size home but repairs and updates will be needed. Overall great potential!

  14. 2017-12-13
    listed $49,900 Active 146-char remark
    Show marketing remark (146 chars)

    2 Bed, 2 bath manufactured home located in Palmetto, FL. This is a nice size home but repairs and updates will be needed. Overall great potential!

  15. 2017-11-26
    soldstatus $33,000 Sold 736-char remark
    Show marketing remark (736 chars)

    This property is lender-owned and is being sold "as-is". Seller is making no representations or warranties. Best deal currently available in Shadow Brook Community! Own your own land with this 2 bedroom and 2 bathroom manufactured home in one of the best communities in the area. This home has a large living room area that can be easily be turned into a 3rd large bedroom or a spacious den/office. Enjoy a morning cup of coffee from your own Florida room that leads to your front porch. This double wide needs a little TLC but the price is already reflecting that. Shadow Brook is a pet friendly community that offers a spacious pool, shuffleboard area and a lovely club house! Quick access to I-75, I-275, & US RT 301.

  16. 2017-08-25
    status Pending 736-char remark
    Show marketing remark (736 chars)

    This property is lender-owned and is being sold "as-is". Seller is making no representations or warranties. Best deal currently available in Shadow Brook Community! Own your own land with this 2 bedroom and 2 bathroom manufactured home in one of the best communities in the area. This home has a large living room area that can be easily be turned into a 3rd large bedroom or a spacious den/office. Enjoy a morning cup of coffee from your own Florida room that leads to your front porch. This double wide needs a little TLC but the price is already reflecting that. Shadow Brook is a pet friendly community that offers a spacious pool, shuffleboard area and a lovely club house! Quick access to I-75, I-275, & US RT 301.

  17. 2017-07-31
    listed $52,759 Active 736-char remark
    Show marketing remark (736 chars)

    This property is lender-owned and is being sold "as-is". Seller is making no representations or warranties. Best deal currently available in Shadow Brook Community! Own your own land with this 2 bedroom and 2 bathroom manufactured home in one of the best communities in the area. This home has a large living room area that can be easily be turned into a 3rd large bedroom or a spacious den/office. Enjoy a morning cup of coffee from your own Florida room that leads to your front porch. This double wide needs a little TLC but the price is already reflecting that. Shadow Brook is a pet friendly community that offers a spacious pool, shuffleboard area and a lovely club house! Quick access to I-75, I-275, & US RT 301.

  18. 2017-07-20
    status Active
  19. 2017-02-13
    historical
  20. 2017-01-31
    status Pending
  21. 2016-12-05
    price $52,759
  22. 2016-11-11
    price $56,730
  23. 2016-11-08
    price $61,000
  24. 2016-09-20
    listed $64,900 Active
  25. 2005-05-19
    soldstatus $75,000
  26. 1987-08-25
    soldstatus $47,590

ⓘ 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
$468 · $39/mo
Projected year-2 tax
$1,286 · $107/mo
Expected delta
+$819/yr (+$68/mo · 175.2%)

ⓘ 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 2/10 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 3/10 Moderate 3 unhealthy d/yr today · 3 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
$25,770
− Mortgage interest
−$8,682
− Property taxes
−$468
− Insurance
−$775
− Repairs & maintenance
−$2,062
− Management
−$2,062
− HOA
−$2,592
− Depreciation
−$4,509
Taxable income
$4,621
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,109
After-tax cash flow
$5,661/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
Manatee
NCES district ID
1201230
Math proficiency
54% ▼ -6.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$49,607
Composite
44.43/100
National rank
#2806
State rank
#26 of 73 in FL

Livability — Ellenton

Score
76/100
State rank
#232
US rank
#3666

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Manatee County · 416,364 people
City population
14,819
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
56,208
Household income
$77,712
Rent vs Own
17.1% rent · 82.9% own
Severe rent burden
1193.0

Population outlook (Manatee County) Hauer SSP2

Today (2025)
447,342 people
By 2030
488,911 · +9.3%
By 2040
567,934 · +27.0%
By 2050
637,995 · +42.6%
By 2075
781,970 · +74.8%
By 2100
848,272 · +89.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 59% Hispanic / Latino 22% Black 14% Two or more races 11%
Hispanic origin (detail)
Mexican 14% Puerto Rican 3%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
10% · Canada, Dominican Republic, Jamaica
Languages at home
81% English-only · Spanish 16% Other Indo-European 1%

Political lean MEDSL · Manatee

2024 margin
Strong R (+23.5) · D 37.9% · R 61.4%
2008→2024 swing
-16.5pp toward R · 2008: -7.0pp · 2024: -23.5pp
All cycles
2024: R+23.5 2020: R+16.1 2016: R+17.1 2012: R+12.5 2008: R+7.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -383.53%
Current HPI
302.1458
Rent YoY
▼ -2.98%
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

+225.7% since first listed
26 events — show timeline
  • 2026-04-29 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-08 Price Changed $155,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-19 Price Changed $159,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-06 Price Changed $165,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-04 Price Changed $174,900 Stellar MLS as Distributed by MLS Grid
  • 2025-10-23 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-09-16 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-08-08 Price Changed $169,900 Stellar MLS as Distributed by MLS Grid
  • 2025-07-09 Listed $174,900 Stellar MLS as Distributed by MLS Grid
  • 2018-03-19 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2018-03-19 Sold (Public Records) $50,000 Public Records
  • 2018-03-16 Sold (MLS) $50,000 Stellar MLS as Distributed by MLS Grid
  • 2018-01-12 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-12-13 Listed $49,900 Stellar MLS as Distributed by MLS Grid
  • 2017-11-26 Sold (MLS) $33,000 Stellar MLS as Distributed by MLS Grid
  • 2017-08-25 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-07-31 Listed $52,759 Stellar MLS as Distributed by MLS Grid
  • 2017-07-20 Relisted Stellar MLS as Distributed by MLS Grid
  • 2017-02-13 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-01-31 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-12-05 Price Changed $52,759 Stellar MLS as Distributed by MLS Grid
  • 2016-11-11 Price Changed $56,730 Stellar MLS as Distributed by MLS Grid
  • 2016-11-08 Price Changed $61,000 Stellar MLS as Distributed by MLS Grid
  • 2016-09-20 Listed $64,900 Stellar MLS as Distributed by MLS Grid
  • 2005-05-19 Sold (Public Records) $75,000 Public Records
  • 1987-08-25 Sold (Public Records) $47,590 Public Records

Property tax history

+6.3%/yr

Latest (2025): $468 · +9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…