CashFlowRE
Sign in Sign up
10637 Orbit Ter
C- Composite 51.42
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 +17.6/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • DSCR +5.5/10.0
  • 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

$273,359

10637 Orbit Ter · Palmer Ranch, FL 34241
2 bd · 2.5 ba · 1,187 sqft · Townhouse · 151 Days on market
Built 2026 Excellent condition $172/mo HOA · 6% of rent

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

Listing remarks MLS

Welcome to the Ivy at 10637 Orbit Terrace in The Towns at Skye Ranch. Step into this modern, open-concept new townhome designed to give you the comfortable living space you want with thoughtful touches throughout. The foyer leads you straight into a welcoming kitchen featuring upgraded cabinets, quartz countertops, a generous storage pantry and a convenient half bath nearby. Upgraded tile flooring extends across the main level, connecting the kitchen to the dining area and great room for easy everyday living. Just beyond the great room, your outdoor lanai offers a great spot to enjoy a quiet morning or relaxing evening. Upstairs, a versatile tech space adds function and flexibility. The secondary bedroom includes its own private full bath, while the primary suite features an en-suite bath and a spacious closet to help you stay organized. A dedicated laundry room on this level brings added convenience to your daily routine. Discover modern, open-concept townhomes in the gated, master-planned Skye Ranch community in Sarasota. Ideally located at Clark and Lorraine Roads, this premier setting offers endless opportunities to explore and enjoy life. The community preserves natural beauty with grand oaks, lush palms, forested wetlands, pristine lakes, and native wildlife. Additional Highlights Include: GE refrigerator, washer and dryer, whole house blinds, and Shaw carpet in second level. Photos are for representative purposes only.

Key facts

  • Quartz countertops
  • Outdoor lanai
  • Upgraded cabinets

Tags

CONVENIENT 1ST FLOOR LIVINGUPGRADED CABINETSQUARTZ COUNTERTOPSGENEROUS STORAGE PANTRYUPGRADED TILE FLOORINGOUTDOOR LANAI

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/2.5-bath townhouse listed at $273k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $273k).
  • Recommended offer: $241k (12.0% 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.
  • Market conditions: Rents soft (-0.1%/yr); 565 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 151 days — a 12% lower offer ($241k) 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.
Recommended offer $240,555 (12.0% below list)

Questions for the listing agent

  1. It's been on market 151 days. Have you received any prior offers? Is the seller open to a 12% 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
7.23%
Cash-on-cash
3.34%
DSCR
1.15
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
-14.7%
Equity multiple
0.49×
Total profit
$-39,033
Equity at exit
$40,759
10-year hold
IRR
-12.6%
Equity multiple
0.37×
Total profit
$-48,535
Equity at exit
$23,635

Cash invested: $76,541 (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
565
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,878 medium interval (Pro) →
Mortgage (P&I)
$1,434
Tax est. 1.5%
$342 /mo · $4,100/yr
Insurance
$114
HOA
$172
Vacancy / Maint / Mgmt
$604
Net cashflow
$213

Break-even live

Break-even rent $2,609
Max offer price $273,359
Occupancy floor 88%

Sensitivity live

Price -10% $402 -5% $307 +0% $213 +5% $118 +10% $24
Rent -10% $-15 -5% $99 +0% $213 +5% $326 +10% $440
Rate -1.0pp $350 -0.5pp $282 base $213 +0.5pp $142 +1.0pp $70

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
$68,340
Closing costs
$8,201
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
Likely covers
security

Listing history 18 events

  1. 2026-06-21
    days on market $273,359 Active 151 DOM
  2. 2026-06-18
    days on market $273,359 Active 148 DOM
  3. 2026-06-17
    days on market $273,359 Active 147 DOM
  4. 2026-06-16
    days on market $273,359 Active 146 DOM
  5. 2026-06-15
    days on market $273,359 Active 145 DOM
  6. 2026-06-13
    days on market $273,359 Active 143 DOM
  7. 2026-06-13
    days on market $273,359 Active 142 DOM
  8. 2026-06-10
    days on market $273,359 Active 140 DOM
  9. 2026-06-09
    days on market $273,359 Active 139 DOM
  10. 2026-06-08
    days on market $273,359 Active 138 DOM
  11. 2026-06-08
    days on market $273,359 Active 137 DOM
  12. 2026-06-05
    days on market $273,359 Active 134 DOM
  13. 2026-06-03
    days on market $273,359 Active 133 DOM
  14. 2026-06-02
    days on market $273,359 Active 132 DOM
  15. 2026-06-01
    days on market $273,359 Active 131 DOM
  16. 2026-05-31
    days on market $273,359 Active 130 DOM
  17. 2026-01-22
    listed $273,359 Active 1449-char remark
    Show marketing remark (1449 chars)

    Welcome to the Ivy at 10637 Orbit Terrace in The Towns at Skye Ranch. Step into this modern, open-concept new townhome designed to give you the comfortable living space you want with thoughtful touches throughout. The foyer leads you straight into a welcoming kitchen featuring upgraded cabinets, quartz countertops, a generous storage pantry and a convenient half bath nearby. Upgraded tile flooring extends across the main level, connecting the kitchen to the dining area and great room for easy everyday living. Just beyond the great room, your outdoor lanai offers a great spot to enjoy a quiet morning or relaxing evening. Upstairs, a versatile tech space adds function and flexibility. The secondary bedroom includes its own private full bath, while the primary suite features an en-suite bath and a spacious closet to help you stay organized. A dedicated laundry room on this level brings added convenience to your daily routine. Discover modern, open-concept townhomes in the gated, master-planned Skye Ranch community in Sarasota. Ideally located at Clark and Lorraine Roads, this premier setting offers endless opportunities to explore and enjoy life. The community preserves natural beauty with grand oaks, lush palms, forested wetlands, pristine lakes, and native wildlife. Additional Highlights Include: GE refrigerator, washer and dryer, whole house blinds, and Shaw carpet in second level. Photos are for representative purposes only.

  18. 2026-01-21
    listed $273,359 Active 1897-char remark
    Show marketing remark (1897 chars)

    Under Construction. What's Special: Close to Park | Popular Plan | Close to Trails | Convenient 1st Floor Living - New Construction - June Completion! Built by America's Most Trusted Home Builder. Welcome to the Ivy at 10637 Orbit Terrace in The Towns at Skye Ranch! Step into this modern, open-concept new townhome designed to give you the comfortable living space you want with thoughtful touches throughout. The foyer leads you straight into a welcoming kitchen featuring upgraded cabinets, quartz countertops, a generous storage pantry and a convenient half bath nearby. Upgraded tile flooring extends across the main level, connecting the kitchen to the dining area and great room for easy everyday living. Just beyond the great room, your outdoor lanai offers a great spot to enjoy a quiet morning or relaxing evening. Upstairs, a versatile tech space adds function and flexibility. The secondary bedroom includes its own private full bath, while the primary suite features an en-suite bath and a spacious closet to help you stay organized. A dedicated laundry room on this level brings added convenience to your daily routine. Live behind the gates of Skye Ranch, a master-planned community in the heart of Sarasota, FL. Ideally located at Clark Road and Lorraine Road, this neighborhood places you close to daily essentials while surrounding you with ways to explore, experience and enjoy life. Throughout the community, you’ll find preserved natural beauty including grand old oaks, lush palms, forested wetlands, pristine lakes and native wildlife. Skye Ranch offers a welcoming environment where you can feel connected, to nature, to activity and to a vibrant neighborhood designed for the way you live. Additional Highlights Include: GE refrigerator, washer and dryer, whole house blinds, and Shaw carpet in second level. Photos are for representative purposes only. MLS#A4679279

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

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
−$15,312
− Property taxes
−$4,100
− Insurance
−$1,367
− Repairs & maintenance
−$2,763
− Management
−$2,763
− HOA
−$2,064
− Depreciation
−$7,952
Taxable loss
−$1,783
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$428
After-tax cash flow
$2,981/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

Excellent 100/100 None rehab

This modern, move-in-ready townhome is in excellent condition with no visible repairs needed. Upgrades include upgraded cabinets, quartz countertops, and tile flooring. The exterior is well-maintained, and the landscaping is attractive. Additional updates could further enhance its curb appeal and marketability.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace window treatments — Freshens look and improves energy efficiency
  • Both Install smart home devices — Enhances convenience and marketability

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace window treatments — Freshens look and improves energy efficiency
  • Both Install smart home devices — Enhances convenience and marketability

ⓘ 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

+0.0% since first listed
2 events — show timeline
  • 2026-01-22 Listed $273,359 Zillow
  • 2026-01-21 Listed $273,359 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…