4763 Travini Cir #114 · Sarasota, FL 34235

$239,000

2 bd · 2.0 ba · 1,256 sqft · Condo · 134 Days on market

Built 2004 Good condition $190/sqft · 21% below area Est $301k · 21% under $644/mo HOA · 30% of rent ↓ 8% since listing

---

Why this score? — see what drove the D 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).

• ARV discount +15.0/15.0
• Rent growth +4.9/5.0
• Cash flow +4.8/30.0
• 1% rule +4.1/10.0
• Livability +4.0/5.0
• Condition / age +3.8/5.0
• Schools +3.7/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

WONDERFUL VIEWS OF THE BEAUTIFUL POOL & CLUBHOUSE! 2 Bedroom/2 bath with attached one car garage. Large screened in lanai overlooking tropical setting. Brand new roof installed 2023. All appliances. Primary suite with oversize walk-in closet offers lots of privacy. Its like your primary suite is in the penthouse. Las Palmas offers resort-style amenities such as two heated pools, a hot tub, grilling stations, a clubhouse with a catering kitchen, billiards, fitness centers, a sauna, a playground, a dog park, a boat and RV parking lot, a car wash area, and tennis courts. Convenient access to Nathan Benderson Park from a new gate. Located just minutes from UTC mall, Mote Aquarium, I-75 and a variety of shops and restaurants. Fantastic lifestyle opportunity. Schedule your showing today. Easy to show.

Key facts

• Hot tub
• Brand new roof
• Large screened lanai

Tags

• LARGE SCREENED LANAI
• BRAND NEW ROOF
• OVERSIZE WALK-IN CLOSET
• RESORT-STYLE AMENITIES
• TWO HEATED POOLS
• HOT TUB

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $239k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-582 ($-7k/yr) — negative.
• To cash-flow at today's rent, offer at most $155k (35.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (9.2% below list).
• Recommended offer: $155k (35.2% below list) — sets the bar for cash-flow.
• Cap rate 3.4% vs local median 2.0% in Sarasota — 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 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.
• Zoned schools: Emma E. Booker Elementary School (math 35% / reading 32%, grade F, #1,758 of 2,144 statewide, top 83%, 468 students, 93% FRL); Booker Middle School (math 45% / reading 41%, grade D-, #331 of 571 statewide, top 59%, 950 students, 76% FRL); Booker High School (math 26% / reading 43%, grade F, #386 of 667 statewide, top 59%, 1,309 students, 68% FRL) — zoned schools average 79% FRL vs 42% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Zoned-school proficiency averages 37% at this address vs 63% district-wide (-26 pts) — the specific schools serving this property underperform the Sarasota average; the district grade overstates school quality for this exact location.
• Market conditions: Rents rising fast (+9.7%/yr); 249 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).
• This rent runs 33% of the median local income ($79k/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 $2k of loan paydown is wiped out by about $7k 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

• It's been on market 134 days — a 12% lower offer ($210k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 19y ago; this cycle's ask is 12819% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

• Watch-outs: HOA is 30% of rent.
• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→31/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $154,850 (35.2% 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 134 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. 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?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
8. 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?
9. 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?
10. 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.
11. 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.
12. 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: 0.91% ✗
• Cap rate: 3.37%
• Cash-on-cash: -10.43%
• DSCR: 0.54
• GRM: 9.2

CMA / ARV

• ARV (median comp): $301,334
• List price: $239,000
• Delta: -20.69%
• Verdict: UNDERPRICED
• Comps: 20 within 2.0 mi

Show comp detail 5 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
7534 Plantation Cir	1.44mi	2/2.5	1,156 (-8%)	5mo	$200,000	$173	46
7559 Plantation Cir #7559	1.48mi	2/2.5	1,168 (-7%)	19mo	$280,000	$240	36
8073 Tybee Ct	1.48mi	2/2.0	1,512 (+20%)	7mo	$395,000	$261	34
7544 Plantation Cir	1.45mi	2/2.5	1,168 (-7%)	32mo	$310,000	$265	31
8073 Tybee Ct #8073	1.48mi	2/2.0	1,512 (+20%)	29mo	$460,000	$304	20

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 · 8.0% rent growth · sell at horizon

5-year hold

• IRR: -26.8%
• Equity multiple: 0.05×
• Total profit: $-63,872
• Equity at exit: $35,636

10-year hold

• IRR: -9.2%
• Equity multiple: 0.26×
• Total profit: $-49,380
• Equity at exit: $20,664

Cash invested: $66,920 (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.

Methodology + full state rankings →

Active competition Active MLS

• For sale now: 5 active · 5 under contract
• Median asking: $249,900 ($218/sqft)
• Median days on market: 193 d
• This list price: 40% of active listings are priced below it
• ARV vs active asking: +9.9% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 34235

• Rents YoY: 9.7%
• Active inventory: 249
• Price-to-rent: 9.2×

Monthly cashflow live

• Estimated rent: $2,170 medium
• Mortgage (P&I): −$1,253
• Tax est. 1.5%: −$299 /mo · $3,585/yr
• Insurance: −$100
• HOA: −$644
• Vacancy / Maint / Mgmt: −$456
• Net cashflow: $-582

Break-even live

Break-even rent $2,906

Max offer price $154,850

Occupancy floor —

Sensitivity live

Price	-10% $-416	-5% $-499	+0% $-582	+5% $-664	+10% $-747
Rent	-10% $-753	-5% $-667	+0% $-582	+5% $-496	+10% $-410
Rate	-1.0pp $-461	-0.5pp $-521	base $-582	+0.5pp $-643	+1.0pp $-706

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: $59,750
• Closing costs: $7,170
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
7151 83rd Dr E Bradenton, FL	3.0	2.5	1596	$2,095	$1.31	65d	1	1.22mi

HOA detail $644/mo · $7,728/yr condo

• Likely covers: poolgym
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 44 events

1. 2026-07-18
   days on market $239,000 Active 134 DOM
2. 2026-07-18
   days on market $239,000 Active 133 DOM
3. 2026-07-16
   days on market $239,000 Active 132 DOM
4. 2026-07-15
   days on market $239,000 Active 131 DOM
5. 2026-07-13
   days on market $239,000 Active 129 DOM
6. 2026-07-13
   days on market $239,000 Active 128 DOM
7. 2026-07-11
   days on market $239,000 Active 127 DOM
8. 2026-07-10
   days on market $239,000 Active 126 DOM
9. 2026-07-09
   days on market $239,000 Active 125 DOM
10. 2026-07-07
    days on market $239,000 Active 123 DOM
11. 2026-07-06
    days on market $239,000 Active 122 DOM
12. 2026-07-05
    days on market $239,000 Active 121 DOM
13. 2026-07-03
    days on market $239,000 Active 119 DOM
14. 2026-07-02
    days on market $239,000 Active 118 DOM
15. 2026-07-01
    days on market $239,000 Active 117 DOM
16. 2026-06-30
    days on market $239,000 Active 116 DOM
17. 2026-06-29
    days on market $239,000 Active 115 DOM
18. 2026-06-28
    days on market $239,000 Active 114 DOM
19. 2026-06-27
    days on market $239,000 Active 113 DOM
20. 2026-06-27
    days on market $239,000 Active 112 DOM
21. 2026-06-25
    days on market $239,000 Active 110 DOM
22. 2026-06-22
    days on market $239,000 Active 108 DOM
23. 2026-06-21
    days on market $239,000 Active 107 DOM
24. 2026-06-18
    days on market $239,000 Active 104 DOM
25. 2026-06-17
    days on market $239,000 Active 103 DOM
26. 2026-06-16
    days on market $239,000 Active 102 DOM
27. 2026-06-15
    days on market $239,000 Active 101 DOM
28. 2026-06-13
    days on market $239,000 Active 99 DOM
29. 2026-06-13
    days on market $239,000 Active 98 DOM
30. 2026-06-10
    days on market $239,000 Active 96 DOM
31. 2026-06-09
    days on market $239,000 Active 95 DOM
32. 2026-06-08
    days on market $239,000 Active 94 DOM
33. 2026-06-08
    days on market $239,000 Active 93 DOM
34. 2026-06-05
    days on market $239,000 Active 90 DOM
35. 2026-06-03
    days on market $239,000 Active 89 DOM
36. 2026-06-02
    days on market $239,000 Active 88 DOM
37. 2026-06-01
    days on market $239,000 Active 87 DOM
38. 2026-05-31
    days on market $239,000 Active 86 DOM
39. 2026-04-14
    price $239,000 812-char remark

    Show marketing remark (812 chars)

    WONDERFUL VIEWS OF THE BEAUTIFUL POOL & CLUBHOUSE! 2 Bedroom/2 bath with attached one car garage. Large screened in lanai overlooking tropical setting. Brand new roof installed 2023. All appliances. Primary suite with oversize walk-in closet offers lots of privacy. Its like your primary suite is in the penthouse. Las Palmas offers resort-style amenities such as two heated pools, a hot tub, grilling stations, a clubhouse with a catering kitchen, billiards, fitness centers, a sauna, a playground, a dog park, a boat and RV parking lot, a car wash area, and tennis courts. Convenient access to Nathan Benderson Park from a new gate. Located just minutes from UTC mall, Mote Aquarium, I-75 and a variety of shops and restaurants. Fantastic lifestyle opportunity. Schedule your showing today. Easy to show.

40. 2026-04-03
    listed $1,850
41. 2026-03-06
    listed $249,000 Active 812-char remark

    Show marketing remark (812 chars)

    WONDERFUL VIEWS OF THE BEAUTIFUL POOL & CLUBHOUSE! 2 Bedroom/2 bath with attached one car garage. Large screened in lanai overlooking tropical setting. Brand new roof installed 2023. All appliances. Primary suite with oversize walk-in closet offers lots of privacy. Its like your primary suite is in the penthouse. Las Palmas offers resort-style amenities such as two heated pools, a hot tub, grilling stations, a clubhouse with a catering kitchen, billiards, fitness centers, a sauna, a playground, a dog park, a boat and RV parking lot, a car wash area, and tennis courts. Convenient access to Nathan Benderson Park from a new gate. Located just minutes from UTC mall, Mote Aquarium, I-75 and a variety of shops and restaurants. Fantastic lifestyle opportunity. Schedule your showing today. Easy to show.

42. 2007-11-28
    historical
43. 2007-11-18
    listed $259,000
44. 2007-01-12
    listed $259,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 31 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

Taxation est. · year 1

• Rental income: $26,037
• − Mortgage interest: −$13,388
• − Property taxes: −$3,585
• − Insurance: −$1,195
• − Repairs & maintenance: −$2,083
• − Management: −$2,083
• − HOA: −$7,728
• − Depreciation: −$6,953
• Taxable loss: −$10,977
• Est. tax savings @ 24.0%: +$2,634
• After-tax cash flow: $-4,344/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab Est. rehab $6,280–$18,840 screening

This well-maintained condo with a new roof and resort-style amenities offers a good investment opportunity with minor updates needed for optimal resale and rental value.

Repairs flagged

• Minor Kitchen cabinets — Worn cabinet hardware
• Minor Bathroom fixtures — Worn faucet and handles

Value-add opportunities

• Both Paint exterior — Enhances curb appeal and resale value ↑
• Both Replace carpet — Improves comfort and reduces maintenance costs ↑
• Resale Update kitchen cabinets — Modernizes kitchen and adds value ↑
• Resale Update bathroom fixtures — Modernizes bathroom and adds value ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 37/100

Zoned Schools

Elementary Emma E. Booker Elementary School F FL #1,758/2,144 Nat'l #24,455/41,679 Middle Booker Middle School D- FL #331/571 Nat'l #5,160/14,009 High Booker High School F FL #386/667 Nat'l #9,639/17,239

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

A Composite livability gradescore 80/100

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

• County: Sarasota County · 452,380 people
• City population: 261,896
• Metro: North Port-Sarasota-Bradenton, FL
• Population (ZIP): 15,146
• Household income: $78,958
• Rent vs Own: 23.5% rent · 76.5% own
• Severe rent burden: 12% of renters

---

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 (73%)
• Race & ethnicity: White 73% Hispanic / Latino 22% Two or more races 18% Black 2%
• Hispanic origin (detail): Mexican 12% Puerto Rican 2% Cuban 4%
• Common ancestry: Romanian 5% Slovak 3% Scotch-Irish 2%
• Foreign-born: 19% · Canada, Jamaica
• Languages at home: 76% English-only · Spanish 18% 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: ▼ -307.37%
• Current HPI: 253.3964
• Rent YoY: ▲ 9.68%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-8.0% since first listed

6 events — show timeline

• 2026-04-14 Price Changed $239,000 Stellar MLS as Distributed by MLS Grid
• 2026-04-03 Listed for Rent $1,850 STELLARMLS
• 2026-03-06 Listed $249,000 Stellar MLS as Distributed by MLS Grid
• 2007-11-28 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2007-11-18 Listed $259,000 Stellar MLS as Distributed by MLS Grid
• 2007-01-12 Listed $259,900 Stellar MLS as Distributed by MLS Grid