CashFlowRE
Sign in Sign up
10648 Orbit Ter 🏗️ New Construction
C- Composite 51.15
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 +17.4/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • DSCR +5.4/10.0
  • Schools +5.4/10.0
  • Condition / age +5.0/5.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Appreciation +0.0/10.0

$274,459

10648 Orbit Ter · Palmer Ranch, FL 34241
2 bd · 2.5 ba · 1,187 sqft · Townhouse · 71 Days on market
Built 2026 Excellent condition $172/mo HOA · 6% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under Construction. What's Special: No Rear Neighbors | Pond View | Close to Amenity | Convenient 1st Floor Living - New Construction - June Completion! Built by Taylor Morrison, America's Most Trusted Home Builder. Welcome to the Ivy at 10648 Orbit Terrace in The Towns at Skye Ranch! This thoughtfully designed townhome maximizes every inch of living space. Step inside to find the kitchen at the front of the home, complete with a spacious pantry, then move into the casual dining area and great room that opens to a welcoming outdoor patio. Upstairs, enjoy the private primary suite with a full bath, while the second floor also offers a convenient laundry area and a secondary bedroom with its

Key facts

  • 1st floor living
  • Pond view
  • Quartz countertops

Tags

POND VIEW1ST FLOOR LIVINGPRIVATE PRIMARY SUITECONVENIENT LAUNDRY AREAMASTER-PLANNED COMMUNITYQUARTZ COUNTERTOPS

Property features AI

Finance

  • Other: Lease restrictions apply; Home warranty included; Community allows golf carts; Community irrigation uses reclaimed water
  • Financial info: Total monthly association fees shown as $172
  • HOA & community: HOA: Towns at Skye Ranch Homeowners Association; Monthly HOA fee of $172 (includes pool, escrow reserves, maintenance of structure and grounds, and other services); Community amenities: pool, playground, park, basketball court, trails, sidewalks, dog park, community mailbox; Pets allowed with restrictions (breed and number limits); CDD present

Exterior

  • Parking: Assigned parking
  • Security: Gated community
  • Utilities: Public water; Public sewer; Cable available; Electricity available; Phone available; Sewer connected; Water connected; Underground utilities; Fire hydrant nearby; Sprinkler recycled
  • Home design: Attached townhouse; Under construction (projected completion July 31, 2026); Two levels; Builder model: Ivy; Builder: Taylor Morrison; Faces south; Located in a gated community
  • Construction: Block and frame construction; Shingle roof; Slab foundation; New construction
  • Exterior features: Pond view; Paved road access; Storage; Sliding doors

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Exhaust fan; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full baths; 1 half bath
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Open floorplan; Split-bedroom layout; Walk-in closets; Window treatments; Sliding doors; Storage
  • Laundry & utility: Washer; Dryer; Inside laundry in a laundry closet; Inside utility; Irrigation equipment

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.5-bath townhouse listed at $274k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $205 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $274k).
  • Recommended offer: $258k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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: Riverview High School (math 61% / reading 65%, grade B-, #89 of 667 statewide, top 14%, 2,597 students, 35% FRL).
  • Market conditions: Rents soft (-0.1%/yr); 564 active listings in the ZIP; high-income renter base; 7,466 units permitted in Sarasota County in 2024 (2,138 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 71 days — a 6% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $257,991 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.05%
Cap rate
7.19%
Cash-on-cash
3.20%
DSCR
1.14
GRM
7.9

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
-14.9%
Equity multiple
0.48×
Total profit
$-39,695
Equity at exit
$40,923
10-year hold
IRR
-12.9%
Equity multiple
0.35×
Total profit
$-49,735
Equity at exit
$23,730

Cash invested: $76,849 (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 34241

Rents YoY
-0.1%
Active inventory
564
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,878 medium interval (Pro) →
Mortgage (P&I)
$1,439
Tax est. 1.5%
$343 /mo · $4,117/yr
Insurance
$114
HOA
$172
Vacancy / Maint / Mgmt
$604
Net cashflow
$205

Break-even live

Break-even rent $2,619
Max offer price $274,459
Occupancy floor 88%

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
$68,615
Closing costs
$8,234
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
$172 · $2,064/yr

Listing history 19 events

  1. 2026-06-18
    days on market $274,459 Active 71 DOM
  2. 2026-06-17
    days on market $274,459 Active 70 DOM
  3. 2026-06-16
    days on market $274,459 Active 69 DOM
  4. 2026-06-15
    days on market $274,459 Active 68 DOM
  5. 2026-06-13
    days on market $274,459 Active 66 DOM
  6. 2026-06-13
    days on market $274,459 Active 65 DOM
  7. 2026-06-10
    days on market $274,459 Active 63 DOM
  8. 2026-06-09
    days on market $274,459 Active 62 DOM
  9. 2026-06-08
    days on market $274,459 Active 61 DOM
  10. 2026-06-08
    days on market $274,459 Active 60 DOM
  11. 2026-06-05
    pricedays on market $274,459 Active 57 DOM
  12. 2026-06-03
    days on market $273,959 Active 56 DOM
  13. 2026-06-02
    days on market $273,959 Active 55 DOM
  14. 2026-06-01
    days on market $273,959 Active 54 DOM
  15. 2026-05-31
    days on market $273,959 Active 53 DOM
  16. 2026-05-21
    price $273,959
  17. 2026-05-21
    status Active
  18. 2026-02-24
    status Pending
  19. 2026-01-12
    listed $274,759 Active

ⓘ 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 6/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°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 · 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
$34,540
− Mortgage interest
−$15,374
− Property taxes
−$4,117
− Insurance
−$1,372
− Repairs & maintenance
−$2,763
− Management
−$2,763
− HOA
−$2,064
− Depreciation
−$7,984
Taxable loss
−$1,898
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$456
After-tax cash flow
$2,917/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 · 6 photos

Excellent 100/100 None rehab

This new construction townhome is move-in ready with excellent condition and modern finishes. It offers a great value with potential for further improvements to enhance curb appeal and functionality.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and adds value.
  • Both Painting exterior trim — Improves curb appeal and adds value.
  • Both Upgrading window treatments — Enhances curb appeal and adds value.
  • Both Adding smart home features — Improves convenience and adds value.
  • Both Upgrading kitchen appliances — Enhances functionality and adds value.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping improvements — Enhances curb appeal and adds value.
  • Both Painting exterior trim — Improves curb appeal and adds value.
  • Both Upgrading window treatments — Enhances curb appeal and adds value.
  • Both Adding smart home features — Improves convenience and adds value.
  • Both Upgrading kitchen appliances — Enhances functionality and adds value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Palmer Ranch

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Sarasota County · 448,376 people
City population
22,808
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
16,408
Household income
$116,412
Rent vs Own
11.1% rent · 88.9% own
Severe rent burden
69.0

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 (89%)
Race & ethnicity
White 89% Hispanic / Latino 8% Two or more races 6% Asian 1%
Hispanic origin (detail)
Puerto Rican 3% Cuban 1%
Common ancestry
Romanian 7% Slovak 3% Scandinavian 2%
Foreign-born
10% · Canada, Dominican Republic
Languages at home
90% English-only · Spanish 3% Other Indo-European 3% Russian/Polish/Slavic 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
▼ -363.72%
Current HPI
278.3404
Rent YoY
▬ -0.05%
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

-0.3% since first listed
4 events — show timeline
  • 2026-05-21 Price Changed $273,959 Stellar MLS as Distributed by MLS Grid
  • 2026-05-21 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-02-24 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-12 Listed $274,759 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…