CashFlowRE
Sign in Sign up
3880 Ironwood Ln Unit 508E
C- Composite 53.02
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 +17.8/30.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.6/10.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$149,900

3880 Ironwood Ln Unit 508E · Bradenton, FL 34209
2 bd · 2.0 ba · 1,008 sqft · Condo public records · 26 Days on market
Built 1973 $599/mo HOA · 29% of rent

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

Listing remarks

Dreaming about owning a condo in Florida, but thought the price tag would always keep it out of reach? This is the opportunity you’ve been waiting for. This top-floor end unit offers the peace and privacy everyone wants — no neighbors above you, no foot traffic passing your door, just quiet living and breathtaking views. Wake up each morning to stunning sunrises over the golf course and unwind each evening with spectacular sunsets overlooking the entire community. This is more than a condo — it’s the Florida lifestyle you’ve been dreaming about. The moment you open the front door, you’ll feel like you’ve stepped into paradise as the breathtaking vie

Key facts

  • Breathtaking views
  • End unit
  • Updated kitchen

Tags

TOP FLOOREND UNITBREATHTAKING VIEWSUPDATED KITCHENRENOVATED PRIMARY BATHUPGRADED WINDOWS

Property features AI

Finance

  • Other: Turnkey furnished; Directions: Enter Ironwood from 51st Street W due to construction; bear right and make first left onto Ironwood Lane; second building on right
  • Financial info: Total annual fees $7,188; Lease restrictions apply
  • HOA & community: Monthly condo fee of $599 (includes cable TV, internet, insurance, pool, sewer, water, trash, common area taxes, maintenance of structure and grounds, management, pest control, escrow reserves fund and recreational facilities); Association amenities: clubhouse, fitness center, cable TV; Association approval required; Community features include clubhouse, community mailbox, deed restrictions, golf, association-owned recreation, buyer approval required, no truck/RV/motorcycle parking; Senior community; Pets allowed (cats and dogs) with limits; max pet weight 20 lbs

Exterior

  • Parking: Assigned parking; Carport with 1 space
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Sewer connected; Water connected
  • Home design: Residential condominium; One story; Faces north; Completed condition
  • Construction: Block, cement siding, and concrete construction; Membrane roof; Slab foundation; Built as part of building number 3880
  • Exterior features: Exterior lighting; Gunite heated pool

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Living room/dining room combo; Solid surface counters; Solid wood cabinets; Walk-in closet(s); Building has elevator
  • Laundry & utility: Common area laundry room; Outside laundry access

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 $150k.

Deal economics

  • At list price, monthly cash flow is $123 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.3% 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 (-0.3%/yr); 510 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 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 30% of the median local income ($82k/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 $4k 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 26 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $75k; list at $150k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 29% of rent.
  • 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 $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1973 — 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. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.37%
Cap rate
7.28%
Cash-on-cash
3.52%
DSCR
1.16
GRM
6.1

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
-15.4%
Equity multiple
0.47×
Total profit
$-22,156
Equity at exit
$22,351
10-year hold
IRR
-16.6%
Equity multiple
0.26×
Total profit
$-31,215
Equity at exit
$12,961

Cash invested: $41,972 (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 34209

Rents YoY
-0.3%
Active inventory
510
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,060 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$56 /mo · $675/yr
Insurance
$62
HOA
$599
Vacancy / Maint / Mgmt
$433
Net cashflow
$123

Break-even live

Break-even rent $1,904
Max offer price $149,900
Occupancy floor 89%

Sensitivity live

Price -10% $208 -5% $166 +0% $123 +5% $81 +10% $38
Rent -10% $-39 -5% $42 +0% $123 +5% $205 +10% $286
Rate -1.0pp $199 -0.5pp $161 base $123 +0.5pp $84 +1.0pp $45

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
$37,475
Closing costs
$4,497
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
4040 Ironwood Cir Unit 404F Bradenton, FL 2.0 2.0 1008 $1,750 $1.74 12d 1 0.07mi
4040 Ironwood Cir Unit 406F Bradenton, FL 2.0 2.0 1008 $1,675 $1.66 16d 1 0.07mi
4110 Ironwood Cir #104 Bradenton, FL 2.0 2.0 1152 $1,800 $1.56 24d 1 0.15mi
4240 Ironwood Cir #404 Bradenton, FL 2.0 2.0 1008 $2,495 $2.48 24d 1 0.16mi
4210 Ironwood Cir Unit 103J Bradenton, FL 1.0 1.0 750 $1,800 $2.40 24d 1 0.19mi
4460 Fairways Blvd #606 Bradenton, FL 2.0 2.0 1256 $2,000 $1.59 16d 1 0.21mi
4460 Ironwood Cir Unit 501A Bradenton, FL 1.0 1.5 840 $2,595 $3.09 24d 1 0.21mi
4460 Ironwood Cir Unit 406 Bradenton, FL 1.0 1.0 750 $1,600 $2.13 22d 1 0.23mi
4460 Ironwood Cir Unit 406 Bradenton, FL 1.0 1.0 750 $1,600 $2.13 2d 1 0.23mi
4570 Pinebrook Cir #304 Bradenton, FL 2.0 2.0 1256 $3,100 $2.47 24d 1 0.28mi
3401 50th St W Bradenton, FL 3.0 2.0 1418 $2,699 $1.90 24d 1 0.30mi
4112 Cape Vista Dr Bradenton, FL 3.0 2.0 1450 $3,495 $2.41 24d 1 0.41mi
4107 41st St W Bradenton, FL 3.0 2.0 1419 $3,700 $2.61 24d 1 0.48mi
4550 47th St W Bradenton, FL 1.0–3.0 1.0–2.0 930 $1,800 $1.94 2d 27 0.52mi
4457 45th Ave W #211 Bradenton, FL 2.0 2.0 912 $1,950 $2.14 16d 1 0.52mi
4325 40th St W Bradenton, FL 1.0–2.0 1.0–2.0 775 $1,675 $2.16 11d 9 0.56mi
4655 46th Street Ct W #103 Bradenton, FL 2.0 2.0 1141 $600 $0.53 4d 1 0.57mi
4802 51st St W Bradenton, FL 1.0–2.0 1.0–2.0 1007 $1,950 $1.94 4d 13 0.65mi
4802 51st St W Bradenton, FL 1.0–2.0 1.0–2.0 1007 $1,950 $1.94 16d 15 0.65mi
4801 47th Ave W Bradenton, FL 1.0–3.0 1.0–2.0 1016 $1,810 $1.78 2d 32 0.66mi
4118 59th St W Bradenton, FL 2.0 1.0 756 $1,800 $2.38 16d 1 0.67mi
5907 36th Ave Cir W #5907 Bradenton, FL 2.0 2.0 937 $2,800 $2.99 24d 1 0.71mi
4850 51st St W Bradenton, FL 1.0–2.0 1.0–2.0 800 $1,750 $2.19 15d 3 0.73mi
4850 51st St W Bradenton, FL 1.0–2.0 1.0–2.0 800 $1,750 $2.19 4d 2 0.73mi
108 Pinehurst Dr Bradenton, FL 2.0 2.0 1408 $2,500 $1.78 24d 1 0.73mi
4449 46th Ave W Unit 4449 Bradenton, FL 2.0 1.0 1110 $3,200 $2.88 24d 1 0.75mi
283 Sherwood Dr Bradenton, FL 2.0 2.0 1304 $1,800 $1.38 24d 1 0.78mi
3909 45th Ter W #106 Bradenton, FL 2.0 2.5 1429 $1,800 $1.26 16d 1 0.79mi
5909 30th Ave W Bradenton, FL 1.0–2.0 1.0–2.0 788 $1,670 $2.12 2d 6 0.80mi
303 Springdale Dr #303 Bradenton, FL 2.0 2.0 1304 $1,999 $1.53 4d 1 0.84mi
346 Springdale Dr Unit 346 Bradenton, FL 2.0 2.0 1304 $1,900 $1.46 24d 1 0.85mi
4116 62nd St W Bradenton, FL 2.0 2.0 840 $1,650 $1.96 4d 1 0.87mi
4880 51st St W Bradenton, FL 1.0–4.0 1.0–3.0 1019 $1,527 $1.50 4d 11 0.87mi
3715 45th Ter W Bradenton, FL 2.0 2.5 1429 $1,695 $1.19 24d 1 0.89mi
3825 45th Ter W #104 Bradenton, FL 2.0 2.5 1429 $1,550 $1.08 24d 1 0.89mi
3806 Southern Pkwy W Bradenton, FL 3.0 2.0 1296 $2,176 $1.68 12d 1 0.89mi
3603 45th Ter W #101 Bradenton, FL 3.0 2.5 1200 $1,800 $1.50 4d 1 0.94mi
4572 Red Maple Rd #901 Bradenton, FL 2.0 2.0 1224 $1,600 $1.31 24d 1 0.94mi
5933 28th Ave W Bradenton, FL 1.0–2.0 1.0–2.0 945 $2,013 $2.13 2d 6 0.98mi
3512 32nd St W Bradenton, FL 2.0 1.0 1200 $2,100 $1.75 4d 1 0.99mi

HOA detail condo

Monthly dues
$599 · $7,188/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 17 events

  1. 2026-06-18
    days on market $149,900 Active 26 DOM
  2. 2026-06-17
    days on market $149,900 Active 25 DOM
  3. 2026-06-16
    days on market $149,900 Active 24 DOM
  4. 2026-06-15
    days on market $149,900 Active 23 DOM
  5. 2026-06-13
    days on market $149,900 Active 21 DOM
  6. 2026-06-13
    days on market $149,900 Active 20 DOM
  7. 2026-06-10
    days on market $149,900 Active 18 DOM
  8. 2026-06-09
    days on market $149,900 Active 17 DOM
  9. 2026-06-08
    days on market $149,900 Active 16 DOM
  10. 2026-06-08
    days on market $149,900 Active 15 DOM
  11. 2026-06-03
    days on market $149,900 Active 11 DOM
  12. 2026-06-02
    days on market $149,900 Active 10 DOM
  13. 2026-06-01
    days on market $149,900 Active 9 DOM
  14. 2026-05-31
    days on market $149,900 Active 8 DOM
  15. 2026-05-23
    listed $149,900 Active
  16. 2001-04-13
    soldstatus $75,000
  17. 1998-07-27
    soldstatus $62,000

ⓘ 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
$675 · $56/mo
Projected year-2 tax
$1,244 · $104/mo
Expected delta
+$569/yr (+$47/mo · 84.2%)

ⓘ 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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°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 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
$24,716
− Mortgage interest
−$8,397
− Property taxes
−$675
− Insurance
−$750
− Repairs & maintenance
−$1,977
− Management
−$1,977
− HOA
−$7,188
− Depreciation
−$4,361
Taxable loss
−$609
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$146
After-tax cash flow
$1,626/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)
33,224
Household income
$81,728
Rent vs Own
21.8% rent · 78.2% own
Severe rent burden
1126.0

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 11% Two or more races 6% Black 2% Asian 1%
Hispanic origin (detail)
Puerto Rican 4% Cuban 3%
Common ancestry
Romanian 3% Slovak 3% Lithuanian 3%
Foreign-born
9% · Canada, Jamaica, China
Languages at home
90% English-only · Spanish 6% Russian/Polish/Slavic 1% 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
▼ -360.34%
Current HPI
320.0061
Rent YoY
▼ -0.30%
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

+141.8% since first listed
3 events — show timeline
  • 2026-05-23 Listed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2001-04-13 Sold (Public Records) $75,000 Public Records
  • 1998-07-27 Sold (Public Records) $62,000 Public Records

Property tax history

+0.1%/yr

Latest (2024): $675 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…