CashFlowRE
Sign in Sign up
210 Roma Rd
B Composite 74.06
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

210 Roma Rd · Venice, FL 34285
2 bd · 2.0 ba · 864 sqft · Manufactured public records · 104 Days on market
Built 1971 5,061 sqft lot $229/mo HOA · 12% of rent

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

Listing remarks MLS

Move-In Ready 55+ Home | Updated | Amenity-Rich Community | Prime Venice Location Beautifully maintained mobile home located in a highly desirable 55+ community in Venice offering resort-style amenities and low-maintenance living. Recent updates include newer windows, vinyl plank flooring, updated kitchen appliances, washer, and dryer. Bright interior with an inviting screened lanai—perfect for morning coffee or relaxing evenings. Backyard features a paver patio with views of the community amenity center. Exterior highlights include covered carport and outdoor storage shed with washer/dryer and additional storage space. Community amenities include: • 2 heated pools • 2 spas • Fitness center • Tennis courts • Bocce ball & shuffleboard • Putting green & horseshoes • Corn hole, billiards & ping pong • Tiki Hut • Two clubhouses • Bus transportation for community outings HOA fee includes internet, cable, lawn maintenance, and full access to all amenities. Conveniently located near Venice Beach, shopping, dining, medical facilities, and Gulf Coast attractions. Ideal for seasonal or full-time Florida living.

Key facts

  • Move-in ready
  • Updated
  • Newer windows

Tags

MOVE-IN READYUPDATEDPRIME VENICE LOCATIONNEWER WINDOWSVINYL PLANK FLOORINGUPDATED KITCHEN APPLIANCES

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 $115k.

Deal economics

  • At list price, monthly cash flow is $543 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $105k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#129 in FL, #1,925 nationally) — a professional / high-income tenant draw. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities D-, 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.
  • Zoned schools: Garden Elementary School (math 71% / reading 69%, grade A-, #345 of 2,144 statewide, top 17%, 513 students, 52% FRL); Venice Middle School (math 71% / reading 58%, grade A-, #100 of 571 statewide, top 18%, 761 students, 37% FRL); Venice Senior High School (math 67% / reading 61%, grade B-, #86 of 667 statewide, top 13%, 2,584 students, 31% FRL) — zoned schools at 40% FRL track the district average.
  • Market conditions: Rents rising fast (+8.8%/yr); 468 active listings in the ZIP; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($68k/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 $795 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $32k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($105k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $70k; list at $115k implies a 64% 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→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $104,650 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  8. 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.
  9. 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
1.65%
Cap rate
11.96%
Cash-on-cash
20.24%
DSCR
1.90
GRM
5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
18.7%
Equity multiple
1.81×
Total profit
$26,109
Equity at exit
$17,147
10-year hold
IRR
30.7%
Equity multiple
4.52×
Total profit
$113,402
Equity at exit
$9,943

Cash invested: $32,200 (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 34285

Rents YoY
8.8%
Active inventory
468
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,896 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$75 /mo · $895/yr
Insurance
$48
HOA
$229
Vacancy / Maint / Mgmt
$398
Net cashflow
$543

Break-even live

Break-even rent $1,208
Max offer price $115,000
Occupancy floor 66%

Sensitivity live

Price -10% $608 -5% $576 +0% $543 +5% $511 +10% $478
Rent -10% $393 -5% $468 +0% $543 +5% $618 +10% $693
Rate -1.0pp $601 -0.5pp $572 base $543 +0.5pp $513 +1.0pp $483

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
$28,750
Closing costs
$3,450
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
$229 · $2,748/yr
Likely covers
internetcablepoolgym

Listing history 17 events

  1. 2026-06-16
    days on market $115,000 Active 104 DOM
  2. 2026-06-15
    days on market $115,000 Active 103 DOM
  3. 2026-06-13
    days on market $115,000 Active 101 DOM
  4. 2026-06-13
    days on market $115,000 Active 100 DOM
  5. 2026-06-10
    days on market $115,000 Active 98 DOM
  6. 2026-06-09
    days on market $115,000 Active 97 DOM
  7. 2026-06-08
    days on market $115,000 Active 96 DOM
  8. 2026-06-08
    pricedays on market $115,000 Active 95 DOM
  9. 2026-06-05
    days on market $125,000 Active 92 DOM
  10. 2026-06-03
    days on market $125,000 Active 91 DOM
  11. 2026-06-02
    days on market $125,000 Active 90 DOM
  12. 2026-06-01
    days on market $125,000 Active 89 DOM
  13. 2026-05-31
    days on market $125,000 Active 88 DOM
  14. 2026-04-23
    price $125,000 1208-char remark
    Show marketing remark (1208 chars)

    Move-In Ready 55+ Home | Updated | Amenity-Rich Community | Prime Venice Location Beautifully maintained mobile home located in a highly desirable 55+ community in Venice offering resort-style amenities and low-maintenance living. Recent updates include newer windows, vinyl plank flooring, updated kitchen appliances, washer, and dryer. Bright interior with an inviting screened lanai—perfect for morning coffee or relaxing evenings. Backyard features a paver patio with views of the community amenity center. Exterior highlights include covered carport and outdoor storage shed with washer/dryer and additional storage space. Community amenities include: • 2 heated pools • 2 spas • Fitness center • Tennis courts • Bocce ball & shuffleboard • Putting green & horseshoes • Corn hole, billiards & ping pong • Tiki Hut • Two clubhouses • Bus transportation for community outings HOA fee includes internet, cable, lawn maintenance, and full access to all amenities. Conveniently located near Venice Beach, shopping, dining, medical facilities, and Gulf Coast attractions. Ideal for seasonal or full-time Florida living.

  15. 2026-03-04
    listed $135,000 Active 1208-char remark
    Show marketing remark (1208 chars)

    Move-In Ready 55+ Home | Updated | Amenity-Rich Community | Prime Venice Location Beautifully maintained mobile home located in a highly desirable 55+ community in Venice offering resort-style amenities and low-maintenance living. Recent updates include newer windows, vinyl plank flooring, updated kitchen appliances, washer, and dryer. Bright interior with an inviting screened lanai—perfect for morning coffee or relaxing evenings. Backyard features a paver patio with views of the community amenity center. Exterior highlights include covered carport and outdoor storage shed with washer/dryer and additional storage space. Community amenities include: • 2 heated pools • 2 spas • Fitness center • Tennis courts • Bocce ball & shuffleboard • Putting green & horseshoes • Corn hole, billiards & ping pong • Tiki Hut • Two clubhouses • Bus transportation for community outings HOA fee includes internet, cable, lawn maintenance, and full access to all amenities. Conveniently located near Venice Beach, shopping, dining, medical facilities, and Gulf Coast attractions. Ideal for seasonal or full-time Florida living.

  16. 2004-05-26
    soldstatus $70,000
  17. 2002-10-07
    soldstatus $39,000

ⓘ 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
$895 · $75/mo
Projected year-2 tax
$954 · $80/mo
Expected delta
+$60/yr (+$5/mo · 6.7%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 12% 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 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
$22,751
− Mortgage interest
−$6,442
− Property taxes
−$895
− Insurance
−$575
− Repairs & maintenance
−$1,820
− Management
−$1,820
− HOA
−$2,748
− Depreciation
−$3,345
Taxable income
$5,106
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,225
After-tax cash flow
$5,293/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 — Venice

Score
80/100
State rank
#129
US rank
#1925

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Sarasota County · 448,376 people
City population
86,541
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
18,677
Household income
$68,301
Rent vs Own
20.3% rent · 79.7% own
Severe rent burden
747.0

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 (88%)
Race & ethnicity
White 88% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 1%
Common ancestry
Romanian 5% Lithuanian 5% Italian 3%
Foreign-born
11% · Canada
Languages at home
88% English-only · Spanish 4% Other Indo-European 2% German/W. Germanic 2%

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
▼ -329.42%
Current HPI
264.6389
Rent YoY
▲ 8.78%
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

+220.5% since first listed
4 events — show timeline
  • 2026-04-23 Price Changed $125,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-04 Listed $135,000 Stellar MLS as Distributed by MLS Grid
  • 2004-05-26 Sold (Public Records) $70,000 Public Records
  • 2002-10-07 Sold (Public Records) $39,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $895 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…