CashFlowRE
Sign in Sign up
3329 Oakwood Blvd N
C- Composite 52.53
Why this score? — see what drove the C- 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 +19.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.9/10.0
  • Schools +5.4/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.2/5.0
  • Appreciation +0.0/10.0

$174,900

3329 Oakwood Blvd N · Sarasota, FL 34237
2 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 9 Days on market
Built 1976 4,276 sqft lot $210/mo HOA · 11% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great layout for this larger 1,344sf turnkey furnished home located in the ONLY Resident Owned Park in the City limits of Sarasota!! The living room is very large and separate from the kitchen and dining. The kitchen has built in oven, microwave, counter top burners, a newer dishwasher, pantry, and a breakfast counter adjacent to the formal dining room. Sliders off the dining room lead to a 180 sf lanai. The primary suite has a separate shower area and the guest bath has access from the guest bedroom and utility/office area. Additional features include Elastomeric roof over 2022, 4 ton HVAC 2021, 40 gal water heater 2023, reverse osmosis system in the kitchen and a water softener system, pvc with shutoffs 2024 and epoxy driveway. Car does not convey with sale. The gated 90 acre community boast low maintenance fee with its vast amenities starting with the large Clubhouse outfitted with a full commercial cook kitchen, event stage, audio/visual, dance floor, fitness room, activities hall, library with books/movies/puzzles and a pool table. Outside recreation includes an extra large heated pool with a handicap ramp, a spacious kidney shaped hot tub, ample tables and lounge chairs and remodeled shower rooms. Oak trees shade the beautiful park area, Gazebo, picnic tables and a community grill. Additional amenities to enjoy are the community putt putt course, bocce ball, ping pong, horse shoes and corn hole. Oakwood Manor is a highly social community with many groups and activities to be a part of. We are located adjacent to Legacy Trail and 12 new pickle ball courts managed by the City. Close to downtown, shopping and dining. Please note that Oakwood is a NO pet and NO motorcycle Park.

Key facts

  • Community clubhouse
  • Heated swimming pool
  • 4,276 sq ft lot

Tags

LARGE COVERED SCREENED ROOMATTACHED OVERSIZED SHEDCOMMUNITY CLUBHOUSEHEATED SWIMMING POOLPUBLIC PICKLEBALL COURTSADJACENT LEGACY TRAIL

Property features AI

Finance

  • Other: Association contact: Bob Walsh
  • Financial info: Total monthly association fees $210 (total annual $2,520); Lease restrictions apply
  • HOA & community: Association (monthly fee $210) with required approval; Association amenities include clubhouse, fitness center, pool, spa/hot tub, shuffleboard court, gated entry, maintenance and private road; Association fee covers cable TV, common area taxes, pool, escrow reserves, fidelity bond, insurance, grounds maintenance, management and recreational facilities; Senior community; No pets allowed; Deed restrictions, street lights, golf carts allowed, no truck/RV/motorcycle parking

Exterior

  • Parking: Covered driveway parking; Carport with 1 space
  • Security: Gated community
  • Utilities: Public water; Public sewer; Cable available; Electricity available; Water connected; Sewer connected
  • Home design: Residential double-wide mobile home; Single-story; South-facing; Pillar/post/pier foundation
  • Construction: Vinyl siding construction; Membrane roof; Built as double wide
  • Exterior features: Covered, screened and side porch; Awnings; Sliding doors; Private mailbox; Shed(s); Mature landscaping; City limits lot; Paved and private lot; Asphalt road; Private maintained road

Interior

  • Kitchen: Built-in oven; Cooktop; Dishwasher; Microwave; Range hood; Refrigerator; Eat-in kitchen
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Ceramic tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Kitchen and family room combo; Living and dining room combo; Open floorplan; Thermostat; Walk-in closet(s); Window treatments; Blinds
  • Laundry & utility: Washer and dryer included; Laundry located outside

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 $175k.

Deal economics

  • At list price, monthly cash flow is $207 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).

Location & tenants

  • Location reads 80/100 on livability (#121 in FL, #1,854 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, health & safety A+, commute A; Watch: crime 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 falling (-5.0%/yr); 177 active listings in the ZIP; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($67k/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.
  • Sarasota County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,900

Questions for the listing agent

  1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.09%
Cap rate
7.72%
Cash-on-cash
5.08%
DSCR
1.23
GRM
7.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-12.0%
Equity multiple
0.58×
Total profit
$-20,624
Equity at exit
$26,078
10-year hold
IRR
-8.5%
Equity multiple
0.55×
Total profit
$-22,160
Equity at exit
$15,122

Cash invested: $48,972 (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 34237

Rents YoY
-5.0%
Active inventory
177
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,902 medium interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$95 /mo · $1,144/yr
Insurance
$73
HOA
$210
Vacancy / Maint / Mgmt
$399
Net cashflow
$207

Break-even live

Break-even rent $1,640
Max offer price $174,900
Occupancy floor 84%

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
$43,725
Closing costs
$5,247
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
$210 · $2,520/yr
Likely covers
waterpoolsecurity

Listing history 8 events

  1. 2026-06-18
    days on market $174,900 Active 9 DOM
  2. 2026-06-17
    days on market $174,900 Active 8 DOM
  3. 2026-06-16
    days on market $174,900 Active 7 DOM
  4. 2026-06-15
    days on market $174,900 Active 6 DOM
  5. 2026-06-13
    days on market $174,900 Active 4 DOM
  6. 2026-06-13
    days on market $174,900 Active 3 DOM
  7. 2026-06-10
    remarks 687-char remark
  8. 2026-06-10
    listed $174,900 Active 1 DOM

ⓘ 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
$1,144 · $95/mo
Projected year-2 tax
$1,452 · $121/mo
Expected delta
+$308/yr (+$26/mo · 26.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥107°F today · 26 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
$22,827
− Mortgage interest
−$9,797
− Property taxes
−$1,144
− Insurance
−$874
− Repairs & maintenance
−$1,826
− Management
−$1,826
− HOA
−$2,520
− Depreciation
−$5,088
Taxable loss
−$249
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$60
After-tax cash flow
$2,549/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 — Sarasota

Score
80/100
State rank
#121
US rank
#1854

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sarasota, FL
County
Sarasota County · 448,376 people
City population
261,896
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
17,367
Household income
$66,762
Rent vs Own
52.4% rent · 47.6% own
Severe rent burden
902.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 55% Hispanic / Latino 30% Two or more races 18% Black 10% Asian 2%
Hispanic origin (detail)
Mexican 15% Puerto Rican 1% Cuban 5%
Common ancestry
Romanian 2% Lithuanian 1% Hispanic 1%
Foreign-born
21% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 23% 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
▼ -345.08%
Current HPI
370.7565
Rent YoY
▼ -5.03%
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

+169.1% since first listed
8 events — show timeline
  • 2026-06-09 Listed $174,900 Stellar MLS as Distributed by MLS Grid
  • 2024-09-04 Sold (Public Records) $170,000 Public Records
  • 2024-09-04 Sold (MLS) $170,000 Stellar MLS as Distributed by MLS Grid
  • 2024-07-30 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-07-15 Listed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2006-10-17 Sold (Public Records) $125,900 Public Records
  • 1999-08-06 Sold (Public Records) $71,300 Public Records
  • 1994-02-01 Sold (Public Records) $65,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $1,144 · +56.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…