CashFlowRE
Sign in Sign up
1008 16th Ave W Triplex
F Composite 31.97
Why this score? — see what drove the F 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 +12.4/30.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • DSCR +3.7/10.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$489,000

1008 16th Ave W · Bradenton, FL 34205
3 bd · 2.0 ba · 1,272 sqft · MultiFamily public records · 41 Days on market
Built 1950 8,612 sqft lot Est $361k · 35% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Prime Investment Opportunity in Bradenton’s Village of the Arts Located in the highly sought-after Village of the Arts, this unique property is in the process of being finalized as a legal triplex, with the current owner working with the City of Bradenton to convert the garage into a fully approved third unit. Offering flexibility for an end user to live in one unit and rent others or an investor with options for short-term, long-term, or seasonal rentals, this property presents strong income potential in a vibrant, high-demand area. Unit Breakdown: Unit 1: 2-bedroom, 1-bath featuring an updated kitchen with stainless steel appliances, laminate flooring, decorative fireplace, an

Key facts

  • Mature oak tree
  • Outdoor space
  • Legal triplex

Tags

LEGAL TRIPLEXSTRONG INCOME POTENTIALCORNER LOTOFF-STREET PARKINGOUTDOOR SPACEMATURE OAK TREE

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 3 × 2-bed/1.0-bath units multifamily listed at $489k.

Deal economics

  • At list price, monthly cash flow is $-82 ($-983/yr) — negative. Per door: $-27/mo.
  • To cash-flow at today's rent, offer at most $475k (3.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $392k (19.8% below list).
  • Recommended offer: $392k (19.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.6% in Bradenton — 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 81/100 on livability (#101 in FL, #1,528 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime D, amenities 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 (-2.4%/yr); 319 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • At $3,924/mo this rent would consume 90% of the median local household income ($53k/yr) (locally 1736% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k 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 41 days — a 3% lower offer ($474k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 22y 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.
  • Current owner paid $335k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $392,400 (19.8% 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 41 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Crime grade is D 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.80%
Cap rate
6.09%
Cash-on-cash
-0.72%
DSCR
0.97
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$361,248
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1701 13th St W 0.11mi 3/2.0 1,180 (-7%) 3mo $263,000 $223 80
2005 12th St W 0.28mi 3/2.0 1,175 (-8%) 3mo $232,000 $197 72
1419 18th St W 0.42mi 3/3.0 1,260 (-1%) 19mo $400,000 $317 59
1611 Ballard Park Dr 0.57mi 4/3.0 (+1) 1,232 (-3%) 15mo $349,997 $284 46

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
-20.7%
Equity multiple
0.30×
Total profit
$-96,017
Equity at exit
$72,911
10-year hold
IRR
-22.1%
Equity multiple
0.01×
Total profit
$-135,021
Equity at exit
$42,280

Cash invested: $136,920 (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 34205

Rents YoY
-2.4%
Active inventory
319
Price-to-rent
31.2×

Monthly cashflow live

Estimated rent
$3,924 medium interval (Pro) →
Mortgage (P&I)
$2,564
Tax from tax record
$414 /mo · $4,965/yr
Insurance
$204
HOA
$0
Vacancy / Maint / Mgmt
$824
Net cashflow
$-82

Break-even live

Break-even rent $4,028
Max offer price $474,533
Occupancy floor 97%

Sensitivity live

Price -10% $195 -5% $57 +0% $-82 +5% $-220 +10% $-359
Rent -10% $-392 -5% $-237 +0% $-82 +5% $73 +10% $228
Rate -1.0pp $164 -0.5pp $42 base $-82 +0.5pp $-209 +1.0pp $-338

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $3,924

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
$122,250
Closing costs
$14,670
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1319 18th Ave W Bradenton, FL 3.0 2.0 1185 $1,795 $1.51 24d 1 0.21mi
1418 18th Avenue Dr W Unit 1418 Bradenton, FL 3.0 2.0 1000 $1,900 $1.90 24d 1 0.24mi
702 21st Ave W Unit C Bradenton, FL 2.0 1.0 1000 $1,350 $1.35 4d 1 0.32mi
1505 18th Avenue Dr W Bradenton, FL 3.0 1.0 886 $1,875 $2.12 16d 1 0.33mi
2244 9th St W Bradenton, FL 1.0–2.0 1.0–2.0 768 $1,323 $1.72 24d 4 0.41mi
1306 17th St W Unit 4 Bradenton, FL 2.0 1.0 1000 $1,100 $1.10 16d 1 0.45mi
2422 11th St W Bradenton, FL 2.0 1.0 900 $1,445 $1.61 24d 1 0.49mi
2004 20th Ave W Bradenton, FL 3.0 2.0 1650 $2,395 $1.45 24d 1 0.63mi
302 26th Ave W Bradenton, FL 2.0–3.0 2.0 1043 $2,005 $1.92 2d 23 0.63mi
603 27th Ave W Bradenton, FL 2.0 1.0 1365 $1,250 $0.92 24d 1 0.64mi
1623 8th Ave W Bradenton, FL 3.0 2.0 1650 $3,500 $2.12 2d 1 0.66mi
1214 21st St W Bradenton, FL 3.0 3.0 1841 $4,300 $2.34 24d 1 0.70mi
2001 25th Ave W Bradenton, FL 3.0 2.0 1370 $3,000 $2.19 20d 1 0.77mi
2321 18th Ave W Bradenton, FL 2.0 2.0 1168 $3,600 $3.08 24d 1 0.82mi
313 24th Ave E Bradenton, FL 3.0 2.0 1260 $2,400 $1.90 24d 1 0.85mi
2201 24th Ave W Bradenton, FL 2.0 2.0 1115 $1,950 $1.75 24d 1 0.86mi
515 30th Ave W Bradenton, FL 2.0 2.0 1001 $1,375 $1.37 16d 2 0.87mi
425 30th Ave W Unit C308 Bradenton, FL 2.0 2.0 924 $1,590 $1.72 24d 1 0.89mi
305 30th Ave W Unit A207 Bradenton, FL 2.0 2.0 1050 $1,400 $1.33 15d 1 0.90mi
305 30th Ave W Bradenton, FL 1.0–2.0 1.5–2.0 987 $1,400 $1.42 24d 2 0.90mi
505 22nd Ter E Bradenton, FL 3.0 2.0 1039 $1,989 $1.91 3d 1 0.91mi
102 Manatee Ave W Bradenton, FL 1.0–3.0 1.0–2.0 1035 $2,303 $2.23 2d 14 0.92mi
505 30th Ave W Unit E406 Bradenton, FL 2.0 2.0 1001 $1,450 $1.45 24d 1 0.92mi
808 3rd Ave W #509 Bradenton, FL 2.0 2.0 1575 $2,900 $1.84 24d 1 0.95mi
1400 1st Ave W #504 Bradenton, FL 2.0 2.0 1280 $2,295 $1.79 24d 1 0.97mi
606 3rd Ave W Bradenton, FL 1.0–3.0 1.0–2.0 1090 $2,105 $1.93 2d 23 0.98mi
520 22nd St W Unit 1071597P Bradenton, FL 3.0 2.0 1582 $4,235 $2.68 2d 1 0.99mi
919 34th Ave W Bradenton, FL 3.0 1.0 950 $1,599 $1.68 12d 1 0.99mi
907 34th Ave W Bradenton, FL 3.0 1.0 985 $1,599 $1.62 20d 1 1.00mi
907 34th Ave W Unit B Bradenton, FL 3.0 1.0 1000 $1,795 $1.79 24d 1 1.00mi
390 301 Blvd W Bradenton, FL 2.0 2.0 1125 $1,495 $1.33 24d 1 1.02mi
1016 7th St E Bradenton, FL 3.0 2.0 1198 $2,300 $1.92 4d 1 1.02mi
2309 Manatee Ave W Bradenton, FL 2.0 1.0 900 $1,535 $1.71 4d 4 1.03mi
1650 1st Ave W Unit 507B Bradenton, FL 2.0 2.0 1269 $2,300 $1.81 24d 1 1.05mi
1600 1st Ave W Unit 206A Bradenton, FL 2.0 2.0 1221 $2,000 $1.64 15d 1 1.07mi
3506 14th St W Bradenton, FL 3.0 1.0–2.0 874 $1,950 $2.23 24d 5 1.07mi
1613 28th St W Bradenton, FL 2.0 2.0 1200 $1,850 $1.54 24d 1 1.07mi
210 3rd St W Bradenton, FL 1.0–3.0 1.0–2.0 1094 $2,600 $2.38 2d 1 1.10mi
210 3rd St W #8402 Bradenton, FL 2.0 2.0 1000 $2,600 $2.60 24d 1 1.10mi
2306 30th Ave W Bradenton, FL 3.0 2.0 945 $1,700 $1.80 24d 1 1.10mi

Listing history 36 events

  1. 2026-04-28
    status Pending
  2. 2026-03-17
    listed $489,000 Active
  3. 2025-04-16
    historical
  4. 2025-04-01
    price $459,000
  5. 2025-03-05
    listed $480,000 Active
  6. 2024-05-24
    listed $489,000 Active
  7. 2024-02-27
    listed $489,000 Active
  8. 2022-12-27
    soldstatus $335,000
  9. 2022-12-22
    soldstatus $335,000 Closed
  10. 2022-11-17
    status Pending
  11. 2022-11-06
    price $360,000
  12. 2022-10-30
    price $375,000
  13. 2022-10-22
    price $379,000
  14. 2022-10-03
    price $389,000
  15. 2022-09-22
    price $395,000
  16. 2022-09-08
    listed $400,000 Active
  17. 2017-02-21
    soldstatus $125,000
  18. 2017-02-16
    soldstatus $125,000 Sold
  19. 2017-01-27
    status Pending
  20. 2017-01-17
    listed $158,000 Active
  21. 2011-02-15
    soldstatus $40,000
  22. 2011-02-15
    soldstatus $44,900
  23. 2010-08-15
    listed $44,900
  24. 2010-08-04
    listed $44,900
  25. 2010-02-15
    historical
  26. 2009-04-07
    historical
  27. 2008-12-31
    listed $62,500
  28. 2008-12-31
    listed $99,000
  29. 2004-11-01
    soldstatus $146,000
  30. 2004-10-28
    soldstatus $146,000
  31. 2004-10-28
    soldstatus $146,000
  32. 2004-08-31
    historical
  33. 2004-08-31
    historical
  34. 2004-08-03
    listed $149,900
  35. 2004-08-03
    listed $149,900
  36. 1998-08-24
    soldstatus $50,000

ⓘ 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
$4,965 · $414/mo
Projected year-2 tax
$4,965 · $414/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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 3/10 Moderate 2 unhealthy d/yr today · 2 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
$47,088
− Mortgage interest
−$27,392
− Property taxes
−$4,965
− Insurance
−$2,445
− Repairs & maintenance
−$3,767
− Management
−$3,767
− Depreciation
−$14,225
Taxable loss
−$9,473
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,274
After-tax cash flow
$1,291/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 — Bradenton

Score
81/100
State rank
#101
US rank
#1528

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bradenton, FL
County
Manatee County · 416,364 people
City population
227,091
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
31,946
Household income
$52,525
Rent vs Own
40.3% rent · 59.7% own
Severe rent burden
1736.0

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
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 18% Black 10% Two or more races 9% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 7% Puerto Rican 4% Cuban 1%
Common ancestry
Hispanic 2% Romanian 2% Lithuanian 2%
Foreign-born
15% · Canada, Vietnam
Languages at home
78% English-only · Spanish 14% French/Haitian/Cajun 2% German/W. Germanic 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
▼ -310.18%
Current HPI
369.8239
Rent YoY
▼ -2.43%
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

+878.0% since first listed
36 events — show timeline
  • 2026-04-28 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-17 Listed $489,000 Stellar MLS as Distributed by MLS Grid
  • 2025-04-16 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-01 Price Changed $459,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-05 Listed $480,000 Stellar MLS as Distributed by MLS Grid
  • 2024-05-24 Listed $489,000 Stellar MLS as Distributed by MLS Grid
  • 2024-02-27 Listed $489,000 Stellar MLS as Distributed by MLS Grid
  • 2022-12-27 Sold (Public Records) $335,000 Public Records
  • 2022-12-22 Sold (MLS) $335,000 Stellar MLS as Distributed by MLS Grid
  • 2022-11-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-11-06 Price Changed $360,000 Stellar MLS as Distributed by MLS Grid
  • 2022-10-30 Price Changed $375,000 Stellar MLS as Distributed by MLS Grid
  • 2022-10-22 Price Changed $379,000 Stellar MLS as Distributed by MLS Grid
  • 2022-10-03 Price Changed $389,000 Stellar MLS as Distributed by MLS Grid
  • 2022-09-22 Price Changed $395,000 Stellar MLS as Distributed by MLS Grid
  • 2022-09-08 Listed $400,000 Stellar MLS as Distributed by MLS Grid
  • 2017-02-21 Sold (Public Records) $125,000 Public Records
  • 2017-02-16 Sold (MLS) $125,000 Stellar MLS as Distributed by MLS Grid
  • 2017-01-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-01-17 Listed $158,000 Stellar MLS as Distributed by MLS Grid
  • 2011-02-15 Sold (MLS) $44,900 Stellar MLS as Distributed by MLS Grid
  • 2011-02-15 Sold (MLS) $40,000 Stellar MLS as Distributed by MLS Grid
  • 2010-08-15 Listed $44,900 Stellar MLS as Distributed by MLS Grid
  • 2010-08-04 Listed $44,900 Stellar MLS as Distributed by MLS Grid
  • 2010-02-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2009-04-07 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2008-12-31 Listed $99,000 Stellar MLS as Distributed by MLS Grid
  • 2008-12-31 Listed $62,500 Stellar MLS as Distributed by MLS Grid
  • 2004-11-01 Sold (Public Records) $146,000 Public Records
  • 2004-10-28 Sold (MLS) $146,000 Stellar MLS as Distributed by MLS Grid
  • 2004-10-28 Sold (MLS) $146,000 Stellar MLS as Distributed by MLS Grid
  • 2004-08-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2004-08-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2004-08-03 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2004-08-03 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 1998-08-24 Sold (Public Records) $50,000 Public Records

Property tax history

+11.1%/yr

Latest (2025): $4,965 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…