BETASEARCH PROPERTY WORKSHEET

Property worksheet

1715 14th Street West, Bradenton, FL 34205

AI starting value$10,200,000

AI starting opinion

AI gives the value. This worksheet lets you prove it or adjust it. Use the research, choose comps and refine assumptions to support your conversations with a banker, lender, partner or buyer.

AI estimated value
$10,200,000
Estimated range
$9,100,000 – $11,700,000

Estimated market value as of September 17, 2026, subject to the existing affordable-housing/LIHTC restrictions. This is not an appraisal. Verified facts include 72 units, approximately 83,094 square feet, 2018 completion, and income restrictions. The value conclusion is an estimate based primarily on capitalized income and secondarily on price-per-unit evidence.

Starting assumptions and sources
  • Property is Grand Palms, a 72-unit senior affordable apartment community.
  • Unit mix is 36 one-bedroom and 36 two-bedroom apartments.
  • Property is stabilized and in average-to-good condition, without major storm damage, environmental contamination or deferred maintenance.
  • Existing LIHTC affordability restrictions remain in force; one source reports affordability through 2068.
  • No unusual debt, tax-credit recapture liability, ground lease or ownership-transfer restriction is included beyond normal affordable-housing encumbrances.
  • No interior inspection, rent roll, operating statements, title report or regulatory agreement was provided.

Property use
Grand Palms; income-restricted 55+ senior apartments without licensed care services; 72 units comprising 36 one-bedroom and 36 two-bedroom apartments
Gross building area (SF)
Units / rentable spaces (optional)Used for the separate $/unit comparison and applicable unit-based income. Missing units never blocks $/SF.
Lot area (SF)
137,650
Year built / stories
2,018 / 4
Research basis

The submitted address identifies the complete Grand Palms apartment property, a five-parcel 3.16-acre assemblage. Gross area is assessor-reported; rentable area is calculated from the published unit mix: 36 × 763 SF plus 36 × 942 SF. Certificate of occupancy was issued in 2018. No publicly supported whole-property sale asking price was found as of September 17, 2026; advertised apartment rents were approximately $1,175-$1,375 per month.

LIHTC affordable housing restricted at 60% AMI; public program records indicate affordability through 2068. The project also previously received a Bradenton CRA property-tax reimbursement.

AI Sales starting opinionEstimated at roughly $147,000 per unit. The broader Tampa multifamily benchmark was approximately $207,000 per unit in Q2 2026, but a substantial discount is applied for the Bradenton location, income restrictions, limited buyer pool and constrained rent growth. The property's relatively recent construction offsets part of that discount.
$10,600,000
Sales estimated range
$9,000,000 – $12,200,000
Sales starting assumptions and sources
  • Indicative restricted-property pricing of approximately $125,000-$170,000 per unit.
  • The property transfers subject to its affordability restrictions.
  • No significant capital expenditures are immediately required.
  • Available metropolitan statistics are benchmarks rather than verified direct comparables.

Use the details below to prove or adjust this opinion. In Value summary, choose the AI opinion, your worksheet calculation or your own value.

Reconciled starting assumptions: The selected-comp calculation starts at $14,719,529. An overall adjustment of -27.986826% was calculated to reconcile it with the $10.6M AI Sales opinion. Review or replace this aggregate adjustment as you verify the comps. These assumptions reproduce the AI opinion; they are not independent confirmation of it.

How Sales works: Sales starts with the AI opinion above. Compare the property with similar properties using prices per square foot or per unit, then choose Worksheet calculation in Value summary to use your selected comps. Asking prices are seller expectations, not completed transactions; the price basis is shown below.

Improve your estimate: Click any property address to see what Google finds, then fill in or correct the comp’s price, building size and other details here. Our research focuses on your subject property, so we don’t fully investigate every comparable. Verifying and completing the comps you choose is one of the best ways to make your estimate more accurate.

Show comps40 of 40 shown · 40 selected

All comps are selected to start, with equal weights. Change any selection or weight. Grades are guidance and do not change weights. All candidates stay in this table. Use selects a comp for calculations and print; unchecking it keeps the row here. A/B/C filters only change visibility. $/SF and $/unit work independently.

UseAddressStatusPriceBuilding SFUnits$/SF$/unitSold dateMilesGradeWeight
1160 Four Seasons Circle, Sarasota, FL 34234
Details

Published closed sale at $100,000 per unit and about $106/SF; identified as a LIHTC 65+ senior living community.

Closest located closed sale matching the subject's age restriction, income restriction, apartment use and approximate unit/building scale.

soldClosed sale price$106.72$100,0002025-04-227.5
650 North Beneva Road, Sarasota, FL 34232
Details

Beneva Oaks sold for $3.1 million. Unit mix was 20 one-bedroom and 20 two-bedroom apartments; source publication did not state the exact closing date or gross building area.

Nearby Sarasota affordable apartment sale with a similar institutional subsidy structure and smaller but useful scale; not expressly age-restricted senior housing.

soldClosed sale price—$77,500—10.9
Bradenton, FL (77-unit property; street address withheld by source)
Details

JDI Realty reported financing a local investor's acquisition with a $9.5 million loan. The loan amount is not treated as the sale price, which was not disclosed.

Exact Bradenton market and nearly identical 77-unit scale; historical independent-living use is close, although the property was being converted to all-age housing.

Incomplete lead retained
soldPrice type unknown——2024-12-12Unresolved
1000 Burlington Avenue North, St. Petersburg, FL 33705
Details

Published senior-housing transaction at $8.25 million, or approximately $71,739 per unit.

Senior apartment use and moderately similar scale, but located outside the immediate Sarasota-Bradenton market and affordability details are limited.

soldClosed sale price—$71,7392022-12-3020.5
1302 East 21st Avenue, Tampa, FL 33605
Details

Centro Place Senior Apartments was sold with Park Springs in a $47.3 million, 360-unit portfolio. No property-specific price allocation was published, so price is retained as null.

Strong age-restricted apartment-use match with one- and two-bedroom units, but larger than the subject and in the Tampa regional market.

Incomplete lead retained
soldPrice type unknown——2026-02-2634.6
300 Park Springs Circle, Plant City, FL 33563
Details

Park Springs was sold with Centro Place Senior Apartments for a combined $47.3 million. The source did not allocate the portfolio price between the properties.

Useful regional affordable-housing transaction, but it is not identified as senior-restricted and is substantially larger than the subject.

Incomplete lead retained
soldPrice type unknown——2026-02-2644.1
19315 West Villages Parkway, Venice, FL 34293
Details

Solea Wellen Park was offered for sale in February 2026 on a call-for-offers basis. No asking price was published; the reported average apartment size is 898 SF.

Same age-restricted rental-apartment use and nearby regional location, but substantially larger and not identified as income-restricted.

Incomplete lead retained
activeAsking price———34.4
2081 Taft Street, Hollywood, FL 33020
Details

Federation Plaza sold for $29.7 million with long-term Section 8 and LIHTC affordability protections to be maintained.

Excellent affordable independent-senior use and reasonable scale, but far outside the subject's regional market.

soldClosed sale price—$241,4632023-10-06180.4
955 53rd Street East, Bradenton, FL 34208
Details

Eden Pointe Apartments sold for $30.8 million. Built in 1995 with 14 buildings and apartments ranging from 707 to 1,189 SF; exact closing date was not published.

Exact Bradenton affordable-apartment market, but substantially larger and not identified as age-restricted.

soldClosed sale price—$114,074—4.9
Bradenton, FL (confidential 1989-built portfolio property)
Details

One asset in a two-property, 211-unit Bradenton/Venice portfolio. The individual address, unit allocation, closing date and price were not disclosed.

Local and physically similar in reported building area, but licensed-care operations differ materially from the subject's unlicensed senior apartments.

Incomplete lead retained
soldPrice type unknown———Unresolved
Venice, FL (confidential 1998-built portfolio property)
Details

Second asset in the 211-unit Bradenton/Venice portfolio. Property-specific address, units, date and price were not disclosed.

Nearby regional senior-housing evidence and similar building area, but licensed-care use differs materially from the subject.

Incomplete lead retained
soldPrice type unknown———Unresolved
1015 7th Avenue East, Bradenton, FL 34208
Details

Bradenton Oaks was one of three Florida senior communities sold in separate transactions. The property-specific consideration and closing date were not disclosed.

Very close Bradenton location and useful unit scale, but licensed assisted-living and memory-care use is materially different.

Incomplete lead retained
soldPrice type unknown———1.5
9381 US Highway 19 North, Pinellas Park, FL 33782
Details

Bayside Terrace sold in a separate transaction within a three-community disposition. Price and exact closing date were not published.

Includes independent-living apartments but also licensed care; larger and outside the immediate market.

Incomplete lead retained
soldPrice type unknown———26.8
1960 Blue Fox Way, Trinity, FL 34655
Details

The five-story Watermark at Trinity was acquired by Kayne Anderson Real Estate for an undisclosed price; source reported the sale in June 2020.

Independent-living use and moderate physical scale are useful, but the community is outside the Sarasota-Bradenton region and not reported as income-restricted.

Incomplete lead retained
soldPrice type unknown———48.7
4000 East Fletcher Avenue, Tampa, FL 33613
Details

Published narrative reports a $32.2 million sale, 532 units and 600,000 SF; the displayed summary rounds the consideration to $32.0 million.

Regional senior-housing transaction, but far larger than the subject and likely includes licensed care services.

soldClosed sale price$53.67$60,5262025-08-0741.6
6945 Carlisle Court, Naples, FL 34109
Details

The Carlisle Naples reportedly sold for $148.75 million in August 2026 as part of a five-property portfolio. Exact closing date and building area were not stated in the cited sale report.

Includes a substantial independent-living component but is much larger, more service-intensive and farther from Bradenton.

soldClosed sale price—$425,000—99.7
7900 Arlington Circle, Naples, FL 34113
Details

The Arlington at Naples sold for $81 million through a court-directed bankruptcy process reported in January 2023.

Contains independent-living units but includes entrance-fee residences and multiple licensed-care components; substantially larger and farther away.

soldClosed sale price—$271,812—109.9
151 Southwest 8th Street, Homestead, FL 33030
Details

Teal Pointe Apartments sold to an affordable-housing developer that planned to continue LIHTC operation and renovate the property.

Useful small affordable-housing transaction, but not reported as senior-restricted and geographically distant.

soldClosed sale price—$110,5562024-01-08190.5
1785 Northeast 4th Court, Boynton Beach, FL 33435
Details

Sold for $53 million with income restrictions applying to qualifying residents; reported site area is 21.4 acres.

Strong affordable senior-use evidence, but unit count and building area were not published and the property is far from Bradenton.

Incomplete lead retained
soldClosed sale price——2024-04-03167.9
8785 Lake Worth Road, Lake Worth, FL 33467
Details

Alamar Senior Living sold for $30.71 million in July 2026. A prior 2024 deed-in-lieu transfer was separately reported at $23.5 million with 136 units; the latest transaction reports 134 units.

Building size is within the requested range, but the licensed senior-care model and distant location differ from the subject.

soldClosed sale price$232.73$229,1792026-07-17158.8
9130 Hypoluxo Road, Lake Worth, FL 33467
Details

The Arbor at Lake Worth sold for $87.2 million, approximately $231,300 per unit and $238/SF.

Modern Florida senior-housing sale but substantially larger, distant and licensed-care oriented.

soldClosed sale price$238.23$231,3002026-04-07159.9
5426 18th Street West, Bradenton, FL 34207
Details

Current offering marketed as a refreshed senior-living/special-purpose property. Listing data also reports a 10.45% cap rate in some marketplace displays.

Very close location, but only 6,539 SF and associated with licensed assisted-living use rather than independent senior apartments.

activeAsking price$213.34——2.7
408 75th Street Northwest, Bradenton, FL 34209
Details

Actively marketed as a 27-unit, 36-bed licensed assisted-living community. Marketplace card references 3,426 SF of office space, not a clearly verified total facility area.

Close Bradenton location, but small scale and licensed-care operation materially differ from the subject.

activeAsking price—$72,222—4.0
5700 24th Street East, Bradenton, FL 34203
Details

Current marketplace offering described as an ALF/residential treatment facility; reliable unit and building-area figures were not displayed.

Local senior/special-purpose real estate, but licensed or treatment use and unknown scale differ from independent senior apartments.

Incomplete lead retained
activeAsking price———4.0
Bradenton, FL 34205 (confidential three-property Florida portfolio)
Details

Confidential three-community portfolio generating reported operating revenue. No asking price, exact addresses, individual areas or individual unit allocations were published.

Listing is associated with Bradenton and has a similar aggregate unit count, but consists of three licensed-care properties rather than one independent senior apartment building.

Incomplete lead retained
activeAsking price———Unresolved
2019 5th Street West, Bradenton, FL 34205
Details

Oak Park Apartments is currently offered without a published asking price. Unit count is shown as 145.

Immediate Bradenton neighborhood and reasonably comparable multifamily scale, but lacks senior and income restrictions.

Incomplete lead retained
activeAsking price———0.6
3810 5th Street East, Bradenton, FL 34208
Details

The Boulevard Apartment Homes is actively marketed on an unpriced basis. Crexi reports 92 units; Showcase reports approximately 87,080 SF.

Exact Bradenton market, close unit count and reported 87,080 SF are highly similar physically, but occupancy is not senior- or income-restricted.

Incomplete lead retained
activeAsking price———1.6
5933 28th Avenue West, Bradenton, FL 34209
Details

The Preserve at Manatee Bay is actively marketed without a published asking price; sources report 152 units and approximately 167,735 SF.

Close West Bradenton location and building area at the upper edge of the requested range, but twice the subject's units and not senior-restricted.

Incomplete lead retained
activeAsking price———2.9
1007 57th Avenue West, Bradenton, FL 34207
Details

Rainbow Lake Apartments is marketed at $5.4 million. Crexi reports 29 units; another current marketplace display reports approximately 28,043 SF.

Close Bradenton location but substantially smaller than the subject and not senior- or income-restricted.

activeAsking price$192.56$186,207—3.0
904 33rd Avenue East, Bradenton, FL 34208
Details

The Cul De Sac Apartments is offered at $5.4 million, or $180,000 per unit.

Local Bradenton apartment evidence, but considerably smaller than the subject and no senior or affordability restriction is reported.

activeAsking price—$180,000—1.5
1010 5th Street West, Bradenton, FL 34205
Details

Regatta Royale Apartments is currently offered at $4.65 million with 29 units and 21,484 SF.

Immediate local apartment location, but substantially smaller and lacks the subject's senior and income restrictions.

activeAsking price$216.44$160,345—0.7
1005 63rd Avenue West, Bradenton, FL 34207
Details

Bayshore Oaks is offered at $2.55 million, or $170,000 per unit.

Nearby Bradenton multifamily listing but much smaller than the subject and not senior-restricted.

activeAsking price—$170,000—3.7
5518 25th Street West, Bradenton, FL 34207
Details

Current Showcase listing reports an asking price of $3.45 million and 18,710 SF; unit count was not displayed.

Close local apartment listing, but reported building area is substantially below the subject and no senior restriction is indicated.

activeAsking price$184.39——2.9
2906 62nd Street West, Bradenton, FL 34209
Details

Current opened Showcase snapshot reports a $1.45 million asking price, 5,776 SF and a 7.3% cap rate. An earlier search snapshot showed $1.2 million, indicating listing-price changes.

Close Bradenton location but far smaller than the subject and not senior-restricted.

activeAsking price$251.04——3.1
117 9th Avenue West, Bradenton, FL 34205
Details

Current offering at $715,000; Showcase reports 10,936 SF and Crexi describes a prime redevelopment opportunity.

Very close downtown Bradenton location, but much smaller and marketed partly for redevelopment rather than as a stabilized senior apartment comp.

activeAsking price$65.38——0.9
4915 1st Avenue East, Bradenton, FL 34208
Details

Cantabria sold for $59 million, approximately $320,700 per unit. Built in 2022 and reportedly 80% leased at sale.

Closed Bradenton apartment sale with relevant multifamily use, but substantially larger and not senior- or income-restricted.

soldClosed sale price—$320,6522023-044.9
3232 Fruitville Road, Sarasota, FL 34237
Details

3232 on Fruitville sold for $11.7 million, approximately $138,900 per unit; reported as fully leased at sale.

Nearby Sarasota closed sale with a unit count close to the subject, but older construction and no senior or affordability restriction.

soldClosed sale price—$139,2862023-0511.0
1118 59th Avenue, Bradenton, FL 34203
Details

The Duplexes on 59th sold for $3.3 million, approximately $183,300 per unit, at a reported 6.4% actual cap rate.

Local closed apartment sale, but far smaller and physically different from the four-story subject.

soldClosed sale price—$183,3332023-093.7
5624 15th Street East, Bradenton, FL 34203
Details

Closed at $1.3 million, or $162,500 per unit; reported pro forma cap rate was 9.1%.

Local Bradenton sale but substantially smaller, older and not senior-restricted.

soldClosed sale price—$162,5002023-083.4
607 6th Street West, Palmetto, FL 34221
Details

Riverside 607 Apartments sold for $2 million, approximately $108,300 per unit, through an entity-interest transaction.

Immediate neighboring-town apartment sale, but much smaller and lacks senior and income restrictions.

soldClosed sale price—$111,1112023-032.3
Research basis

Focused research found one especially strong nearby closed comp: the 80-unit LIHTC 65+ community at 1160 Four Seasons Circle in Sarasota. Additional Bradenton/Sarasota senior and affordable transactions are limited, frequently confidential, portfolio-based, or involve licensed care. The set therefore preserves nearby unpriced senior leads, close Bradenton multifamily listings and closed apartment sales, followed by broader Florida affordable/senior evidence. Portfolio consideration was not allocated to individual properties, loan amounts were not treated as sale prices, and straight-line distances remain null where a defensible geocoded calculation was not available.

Published closed sale at $100,000 per unit and about $106/SF; identified as a LIHTC 65+ senior living community.

Beneva Oaks sold for $3.1 million. Unit mix was 20 one-bedroom and 20 two-bedroom apartments; source publication did not state the exact closing date or gross building area.

JDI Realty reported financing a local investor's acquisition with a $9.5 million loan. The loan amount is not treated as the sale price, which was not disclosed.

Published senior-housing transaction at $8.25 million, or approximately $71,739 per unit.

Centro Place Senior Apartments was sold with Park Springs in a $47.3 million, 360-unit portfolio. No property-specific price allocation was published, so price is retained as null.

Park Springs was sold with Centro Place Senior Apartments for a combined $47.3 million. The source did not allocate the portfolio price between the properties.

Selected comps · by building area4 closed sales · 6 asking prices
$175.45/SF → $14,719,529
Selected comps · by unit16 closed sales · 5 asking prices
$172,324/unit → $12,407,334

Closed sales

Selected closed sales only. Each calculation uses the available SF or unit count independently.

By building area4 compatible closed sales
$157.84/SF → $13,241,885
By unit16 compatible closed sales
$178,127/unit → $12,825,143

Asking market check

Active and pending asking prices are shown separately here so you can compare them with closed sales. The comp calculations use all selected priced comps; the AI estimate remains separate.

By building area6 compatible asking comps
$187.19/SF → $15,704,625
By unit5 compatible asking comps
$153,755/unit → $11,070,345
Sales before overall adjustmentMixed prices
$14,719,529
Overall Sales adjustment (%)One editable adjustment to the chosen comp calculation. Comp prices and selections stay editable.
Sales worksheet calculationSelected-comp value × (1 + overall adjustment / 100).
$10,600,000

AI Income starting opinionEstimated stabilized gross apartment rent is approximately $1.10 million annually using indicated rents near $1,175 for one-bedroom and $1,375 for two-bedroom units. After modest other income, 4%-7% vacancy/collection loss and operating expenses of roughly 43%-48% of effective income, estimated NOI is approximately $580,000-$640,000. Capitalizing at approximately 5.8%-6.6% supports the stated range.
$9,800,000
Income estimated range
$8,800,000 – $11,000,000
Income starting assumptions and sources
  • 36 one-bedroom units at approximately $1,175 monthly and 36 two-bedroom units at approximately $1,375 monthly.
  • Stabilized economic occupancy of 93%-96%.
  • Other income equals approximately 1%-3% of apartment rent.
  • Operating expenses, including management, repairs, utilities, insurance and real-estate taxes, equal approximately 43%-48% of effective gross income.
  • Stabilized NOI is approximately $610,000 at the midpoint.
  • Capitalization rate is approximately 6.2% at the midpoint, above some unrestricted Class-A benchmarks because of regulatory and transfer risks.

Use the details below to prove or adjust this opinion. In Value summary, choose the AI opinion, your worksheet calculation or your own value.

Reconciled starting assumptions: 72 units at $1,275 per month, 95% occupancy, $22,032 other annual income (2% of potential rent), $460,952 operating expenses and a 6.2% cap rate produce $607,600 NOI and $9.8M. Rent and cap rate use Q0 assumptions; expenses were calculated to reconcile to its value and equal approximately 43.14% of effective income, within Q0’s estimated 43%–48% range. These assumptions reproduce the AI opinion; they are not independent confirmation of it.

How Income works: Estimate the annual income left after vacancy and operating expenses, before loan payments and income taxes. This net operating income (NOI), divided by a market capitalization rate (cap rate), gives an income-based value indication.

Multifamily lane: rent is handled per unit per month.

Research basis

Blended monthly market rent for the subject's equal mix of 36 one-bedroom and 36 two-bedroom units. Rounded from the $1,297 average of eight current independent bedroom-level observations at four nearby income-restricted communities, with greatest comparability from the nearby 55+ Astoria on 9th.

Rounded synthesis of 5.3% Bradenton stabilized-apartment vacancy in Q2 2025 and 8.6% Manatee County apartment vacancy in Q1 2025. The 6.95% simple average was rounded to 7.0%; broader Sarasota 50-200-unit evidence indicates additional downside risk.

Applied $6.59 per rentable SF, the midpoint of CoStar's Bradenton 3-star expense benchmark of $5.83/SF and 4-5-star benchmark of $7.35/SF, to 61,380 rentable SF. The midpoint recognizes the subject's newer 2018 construction and mid-rise/elevator configuration while also reflecting its affordable, non-care apartment use. Source totals include operating costs and indicated capital-expenditure allowances.

Practical capitalization rate synthesized from a 6.3% Sarasota multifamily sales average, 6.8% median and 7.1% average recent-sale indications, and a 7.5% sales cap rate for 50-200-unit properties. The selected 6.5% gives weight to the subject's 72-unit size and income restrictions while recognizing its relatively new 2018 construction.

No separate property-specific tax-benefit amount was found or included. Public affordable-housing records indicate LIHTC affordability restrictions reportedly extend through 2068, but this does not establish a quantifiable operating tax saving.

Research focused on Grand Palms at 1715 14th Street West, Bradenton, Florida. Subject asking rent is context only: $1,275 is the midpoint of the publicly advertised $1,175-$1,375 subject range and is not represented as an actual rent roll. No private subject rent roll, subject occupancy, potential income, NOI, or property value was inferred.

Astoria on 9th current 1-bedroom base rent · 2244 9th Street West, Bradenton, FL 34205 · 1,175 USD/unit/month · Income-restricted 55+ senior community near the subject; 630-SF one-bedroom.

Astoria on 9th current 2-bedroom base rent · 2244 9th Street West, Bradenton, FL 34205 · 1,420 USD/unit/month · Income-restricted 55+ senior community near the subject; 907-SF two-bedroom/two-bath.

Units
Market rent / unit / monthBetaSearch market-rent estimate from current local research.
$1,300.00
Rent used in calculation / unit / monthReconciled starting assumption described above. Change it to use your own figure.
Assumed occupancy (%)Starts at 95%, allowing 5% for vacancy and collection loss. This is an editable worksheet assumption, not verified current occupancy.
Researched vacancy / collection loss (%)Research context only. The calculation uses your assumed occupancy above.
7
Potential rental incomeUnits × rent used × 12.
$1,101,600
Other annual income ($)
Effective gross incomePotential income minus vacancy loss, plus other annual income.
$1,068,552
Annual operating expenses ($)Reconciled expense assumption described above; replace it with actual expenses when available.
Net operating incomeEffective gross income minus annual operating expenses.
$607,600
Capitalization rate (%)NOI ÷ cap rate = Income indication.
Income worksheet calculation
$9,800,000

AI Cost starting opinionThe property's reported original hard construction cost was approximately $11.8 million. Updating construction and soft costs to 2026, adding land, and deducting physical depreciation suggests a substantially higher unrestricted replacement value. A large economic-obsolescence deduction is then applied because regulated rents cannot support unrestricted replacement cost.
$12,000,000
Cost estimated range
$10,500,000 – $14,500,000
Cost starting assumptions and sources
  • Current replacement cost before depreciation and regulatory obsolescence is approximately $18-$22 million including land and soft costs.
  • Physical depreciation is approximately 8%-12% for an eight-year-old, well-maintained building.
  • Economic obsolescence from long-term rent restrictions is approximately 30%-45%.
  • Reported $11.8 million project figure represents construction cost and may exclude land, financing and some development costs.

Use the details below to prove or adjust this opinion. In Value summary, choose the AI opinion, your worksheet calculation or your own value.

Reconciled starting assumptions: 83,896 SF at an assumed $200/SF gives $16,779,200 replacement cost. Adding the retained $3.2M land estimate gives $19,979,200 before depreciation, within Q0’s $18M–$22M range. Total depreciation of 47.554115% was calculated to reconcile building plus land to $12M, including economic obsolescence from rent restrictions. Q1’s building area and Q4’s land estimate remain open for review. These assumptions reproduce the AI opinion; they are not independent confirmation of it.

How Cost works: Estimate what it would cost to replace the building today, subtract depreciation for age, condition and obsolescence, then add the land value.

Research basis

Estimated current hard replacement cost per gross building SF for the subject's four-story, elevator-served affordable senior apartment building. Florida Housing's 2026 statewide benchmark for a non-enhanced-structural-system mid-rise outside South Florida is $275,000 per unit, equivalent to about $236 per subject gross SF. CBRE's Q2 2026 senior-housing survey reports average hard costs of $262.75 per gross SF. The selected $245/SF emphasizes the more directly applicable Florida affordable-housing benchmark while allowing for the subject's elevator, common areas, sitework and senior-oriented accessibility. Excludes land, soft costs, financing, FF&E, contingency and entrepreneurial profit.

Age-life estimate as of September 17, 2026. The 2018 certificate of occupancy indicates approximately eight years of chronological age. Applying an approximately 55- to 60-year economic life suggests roughly 13% to 15% age-related depreciation. Four-story elevator apartments remain functionally relevant, and available exterior project photographs do not establish material deferred maintenance; no major renovations or specific physical defects were found. Income restrictions are ownership/operating constraints rather than physical building obsolescence and were not assigned a separate depreciation charge. Selected overall depreciation is 14%, with uncertainty because no physical inspection or detailed capital-needs assessment was available.

Estimated as-vacant market land indication for the stated 137,650-SF (approximately 3.16-acre) site. The conclusion equals about $23.25 per land SF, $1.01 million per acre and $44,444 per existing unit. It is anchored primarily by the directly comparable 2121 14th Street W mixed-use/multifamily-capable listing at about $21.58/SF, with support from higher-priced small downtown corridor sites and a lower-priced 1.60-acre eastern Bradenton redevelopment listing. A substantial size/assemblage discount was applied relative to premium small corner parcels. Historical assessed land allocations are retained only as context and were not treated as market value.

Florida Housing 2026 mid-rise affordable-housing hard-cost factor · 275,000 USD per unit · Official Florida Housing benchmark for mid-rise, non-ESS new construction in counties other than Broward, Miami-Dade and Palm Beach. Applied to 72 units, it implies $19.8 million or approximately $236.01 per subject gross SF.

CBRE 2026 senior-housing hard-cost survey · 262.75 USD per gross building SF · Q2 2026 survey average. Hard costs include sitework, foundations, shell, roofing, finishes, landscaping, signage and labor. Subject is unlicensed senior apartments and is less service-intensive than many senior-housing projects in the survey.

Local Bradenton affordable-housing development budget observation · Forest Cove Apartments, Bradenton, FL · 28,000,000 USD estimated total project cost · April 2025 local project estimate. The published observation does not provide gross building area or a reliable hard-cost-only split, so it was preserved as local context but not converted to a cost per SF.

Subject certificate of occupancy and use confirmation · 1715 14th Street W, Bradenton, FL 34205 · 2,018 certificate-of-occupancy year · City CRA report states that the certificate of occupancy was issued in 2018 and the project comprised 72 new affordable senior-housing units.

Subject exterior condition context · 1715 14th Street W, Bradenton, FL 34205 · CRA report includes exterior and landscaped-entry photographs of the operating property. The material does not document significant deferred maintenance or renovation, but it is not a property-condition assessment.

Building SF
83,896
Replacement cost / SFReconciled replacement-cost assumption described above.
Replacement cost newBuilding SF × replacement cost / SF.
$16,779,200
Total depreciation (%)Reconciled overall depreciation, including physical and economic obsolescence. Editable.
Depreciated building valueReplacement cost new after total depreciation.
$8,800,000
Land value ($)Market land indication from research. Change it if you want your own assumption.
Cost worksheet calculationDepreciated building value + market land value.
$12,000,000

Value summary

These editable worksheet assumptions start at the AI approach opinions. Changing inputs changes the calculated values below. Original AI opinions remain visible; select one again at any time. Your final conclusion is yours.

Sales comparison basis
Sales indication$10,600,000AI: $10,600,000 · Worksheet: $10,600,000
Income indication$9,800,000AI: $9,800,000 · Worksheet: $9,800,000
Cost indication$12,000,000AI: $12,000,000 · Worksheet: $12,000,000

AI suggested weights: 35% Sales · 55% Income · 10% Cost. Income receives the greatest weight because buyers of a rent-restricted apartment property focus on its constrained NOI. Sales receives meaningful secondary weight, but directly comparable LIHTC sales were limited. Cost receives little weight because replacement cost substantially exceeds the value supported by restricted rents.

Total approach weight
100%
Your weighted approach valueEach approach indication × its weight, added together.
$10,300,000
Your value conclusion ($)Starts with the AI opinion. Use your worksheet calculation or enter your own conclusion when ready.