Annapolis Plan · Palmetto, FL 34221

$313,140

3 bd · 2.0 ba · 1,448 sqft · SingleFamily · 152 Days on market

Good condition 2-car garage

---

Why this score? — see what drove the F 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 +7.5/15.0
• Cash flow +5.1/30.0
• Schools +4.5/10.0
• Condition / age +4.0/5.0
• Livability +3.6/5.0
• Rent growth +1.8/5.0
• 1% rule +0.8/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks

In this single-story home, the kitchen, dining room and family room cohesively flow together with a contemporary open floorplan. The adjacent owner's suite offers a comfortable place to relax with a private bathroom and walk-in closet, while two additional bedrooms provide space for the rest of the family.

Key facts

• Walk-in closet
• Open floorplan
• Private bathroom

Tags

• OPEN FLOORPLAN
• PRIVATE BATHROOM
• WALK-IN CLOSET

🏗️ New construction. The $313,140 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $376,911.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $313k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-933 ($-11k/yr) — negative.
• To cash-flow at today's rent, offer at most $242k (22.7% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $220k (29.7% below list).
• Recommended offer: $220k (29.7% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 72/100 on livability (#346 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute 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.
• Zoned schools: James Tillman Elementary Magnet School (math 65% / reading 34%, grade D, #1,088 of 2,144 statewide, top 53%, 520 students, 74% FRL); Palmetto High School (math 22% / reading 36%, grade F, #456 of 667 statewide, top 68%, 2,100 students, 61% FRL) — zoned schools average 68% FRL vs 51% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Zoned-school proficiency averages 39% at this address vs 52% district-wide (-13 pts) — the specific schools serving this property underperform the Manatee average; the district grade overstates school quality for this exact location.
• Market conditions: Rents soft (-3.0%/yr); 1580 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals lingering (median 99d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 81% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
• This rent runs 34% of the median local income ($78k/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 $3k of loan paydown is wiped out by about $11k 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 152 days — a 12% lower offer ($276k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $66/mo.
• Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $220,073 (29.7% 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 152 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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?
8. 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.
9. 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.
10. 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: 0.58% ✗
• Cap rate: 3.54%
• Cash-on-cash: -9.85%
• DSCR: 0.56
• GRM: 14.3

CMA / ARV

• ARV (median comp): $376,911
• List price: $313,140
• Delta: -13.20%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
6434 Milestone Loop	0.80mi	3/2.0	1,432 (-1%)	1mo	$320,000	$223	62
5807 Laurelcrest Gln	0.96mi	3/2.0	1,455 (+0%)	10mo	$337,999	$232	56
5803 Laurelcrest Gln	0.95mi	2/2.0 (-1)	1,455 (+0%)	10mo	$324,999	$223	51
11240 Fieldstone Dr	0.78mi	2/2.0 (-1)	1,432 (-1%)	13mo	$395,000	$276	48
11268 Fieldstone Dr	0.84mi	2/2.0 (-1)	1,432 (-1%)	14mo	$300,000	$209	46
5431 Taliaferro Ct	1.11mi	2/2.5 (-1)	1,582 (+9%)	11mo	$356,000	$225	33
11332 E 65th Ter	0.80mi	3/2.5	1,666 (+15%)	22mo	$256,975	$154	20
11367 E 65th Ter	0.76mi	3/2.5	1,666 (+15%)	22mo	$259,900	$156	20
11328 E 65th Ter	0.81mi	3/2.5	1,666 (+15%)	22mo	$264,400	$159	20
11316 E 65th Ter	0.82mi	3/2.5	1,666 (+15%)	22mo	$274,900	$165	19
11363 E 65th Ter	0.77mi	3/2.5	1,666 (+15%)	23mo	$274,900	$165	19
11351 E 65th Ter	0.78mi	3/2.5	1,666 (+15%)	23mo	$267,499	$161	19

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 · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -38.9%
• Equity multiple: -0.20×
• Total profit: $-126,851
• Equity at exit: $56,199

10-year hold

• IRR: -83.0%
• Equity multiple: -1.00×
• Total profit: $-211,570
• Equity at exit: $32,588

Cash invested: $105,535 (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 →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 8 active · 2 under contract
• Months of supply: 24.0 mo (4%/mo absorbed)
• Median asking: $319,570 ($221/sqft)
• Median days on market: 72 d
• This list price: 50% of active listings are priced below it
• ARV vs active asking: +18.0% above current asking $/sqft

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

ZIP-level market 34221

• Rents YoY: -3.0%
• Active inventory: 1580
• Price-to-rent: 11.9×

Monthly cashflow live

• Estimated rent: $2,201 high
• Mortgage (P&I): −$1,977
• Tax est. 1.5%: −$471 /mo · $5,654/yr
• Insurance: −$157
• Flood insurance flood zone: −$66 /mo · $798/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$462
• Net cashflow: $-933

Break-even live

Break-even rent $3,381

Max offer price $241,958

Occupancy floor —

Sensitivity live

Price	-10% $-672	-5% $-802	+0% $-933	+5% $-1,063	+10% $-1,193
Rent	-10% $-1,106	-5% $-1,020	+0% $-933	+5% $-846	+10% $-759
Rate	-1.0pp $-743	-0.5pp $-837	base $-933	+0.5pp $-1,030	+1.0pp $-1,130

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: $94,228
• Closing costs: $11,307
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 32 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
11946 Glenside Ter Palmetto, FL	3.0	2.5	1570	$1,995	$1.27	107d	1	0.38mi
11946 Glenside Ter Palmetto, FL	3.0	2.5	1570	$1,995	$1.27	112d	1	0.38mi
5924 Whetstone Ct Palmetto, FL	3.0	2.5	1373	$2,000	$1.46	115d	1	0.41mi
11832 Glenside Ter Palmetto, FL	3.0	2.5	1566	$2,025	$1.29	93d	1	0.43mi
11820 Glenside Ter Palmetto, FL	3.0	2.5	1382	$2,100	$1.52	112d	1	0.44mi
6266 Whetstone Ct Unit 1 Palmetto, FL	2.0	2.5	1165	$1,900	$1.63	80d	1	0.45mi
6266 Whetstone Ct Palmetto, FL	2.0	3.0	1165	$1,900	$1.63	65d	1	0.45mi
6318 Whetstone Ct Palmetto, FL	2.0	2.5	1128	$1,950	$1.73	119d	1	0.45mi
6011 Whetstone Ct Palmetto, FL	3.0	2.5	1382	$2,000	$1.45	99d	1	0.46mi
11842 Stonesmith Xing Palmetto, FL	2.0	2.5	1128	$1,750	$1.55	1d	1	0.49mi
11787 Glenside Ter Palmetto, FL	3.0	2.5	1373	$2,100	$1.53	117d	1	0.51mi
11779 Glenside Ter Palmetto, FL	3.0	2.5	1394	$2,100	$1.51	88d	1	0.51mi
11747 Stonesmith Xing Palmetto, FL	2.0	2.5	1120	$1,750	$1.56	7d	1	0.52mi
11720 Glenside Ter Palmetto, FL	3.0	2.5	1373	$2,200	$1.60	119d	1	0.53mi
11731 Glenside Ter Palmetto, FL	3.0	2.5	1394	$2,100	$1.51	82d	1	0.54mi
11331 65th Ter E Palmetto, FL	3.0	2.5	1666	$2,090	$1.25	107d	1	0.83mi
11332 65th Ter E Palmetto, FL	3.0	2.5	1666	$2,300	$1.38	119d	1	0.84mi
11075 65th Ter E Palmetto, FL	3.0	2.5	1667	$2,100	$1.26	78d	1	0.99mi
6104 Willowside St Palmetto, FL	3.0	2.5	1859	$2,400	$1.29	10d	1	1.25mi
5331 Rushmere Ct Palmetto, FL	2.0	2.5	1582	$2,600	$1.64	119d	1	1.25mi
5331 Rushmere Ct Palmetto, FL	2.0	2.5	1573	$2,600	$1.65	10d	1	1.25mi
6417 Fairmont Ln Palmetto, FL	3.0	2.5	1373	$1,995	$1.45	63d	1	1.27mi
6345 Willowside St Palmetto, FL	3.0	2.5	1407	$2,200	$1.56	119d	1	1.28mi
6106 Fairmont Ln Palmetto, FL	2.0	2.5	1116	$1,800	$1.61	63d	1	1.29mi
6248 Fairmont Ln Palmetto, FL	2.0	2.5	1216	$1,850	$1.52	82d	1	1.29mi
6256 Fairmont Ln Palmetto, FL	2.0	2.5	1216	$1,845	$1.52	110d	1	1.29mi
6334 Fairmont Ln Palmetto, FL	2.0	2.5	1235	$1,795	$1.45	99d	1	1.30mi
6354 Fairmont Ln Palmetto, FL	2.0	2.5	1123	$2,000	$1.78	119d	1	1.30mi
6249 Fairmont Ln Palmetto, FL	2.0	2.5	1200	$1,890	$1.57	110d	1	1.32mi
6329 Fairmont Ln Palmetto, FL	2.0	2.5	1116	$2,000	$1.79	71d	1	1.32mi
10340 Oakside Dr Palmetto, FL	3.0	2.5	1396	$2,000	$1.43	10d	1	1.42mi
8232 Reefbay Cv Parrish, FL	3.0	2.0	1661	$2,575	$1.55	10d	1	1.46mi

Property features AI

Finance

• Financial info: List price $315,840

Exterior

• Parking: 2-car garage (2 total parking spaces)
• Home design: New construction plan (Annapolis)Single-family plan model
• Exterior features: Living area approximately 1,448

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Plan model home (Annapolis)

Listing history 50 events

1. 2026-09-22
   pricedays on market $313,140 Active 152 DOM
2. 2026-09-21
   days on market $327,140 Active 151 DOM
3. 2026-09-20
   days on market $327,140 Active 150 DOM
4. 2026-09-19
   days on market $327,140 Active 149 DOM
5. 2026-09-18
   days on market $327,140 Active 148 DOM
6. 2026-09-17
   days on market $327,140 Active 147 DOM
7. 2026-09-16
   pricedays on market $327,140 Active 146 DOM
8. 2026-09-15
   days on market $320,640 Active 145 DOM
9. 2026-09-14
   days on market $320,640 Active 144 DOM
10. 2026-09-13
    days on market $320,640 Active 143 DOM
11. 2026-09-12
    days on market $320,640 Active 142 DOM
12. 2026-09-11
    pricedays on market $320,640 Active 141 DOM
13. 2026-09-05
    days on market $320,140 Active 135 DOM
14. 2026-09-04
    days on market $320,140 Active 134 DOM
15. 2026-09-03
    days on market $320,140 Active 133 DOM
16. 2026-08-31
    pricedays on market $320,140 Active 130 DOM
17. 2026-08-30
    days on market $319,640 Active 129 DOM
18. 2026-08-29
    price $319,640 Active 128 DOM
19. 2026-08-29
    days on market $319,140 Active 128 DOM
20. 2026-08-28
    days on market $319,140 Active 127 DOM
21. 2026-08-27
    days on market $319,140 Active 126 DOM
22. 2026-08-26
    days on market $319,140 Active 125 DOM
23. 2026-08-25
    days on market $319,140 Active 124 DOM
24. 2026-08-24
    days on market $319,140 Active 123 DOM
25. 2026-08-23
    pricedays on market $319,140 Active 122 DOM
26. 2026-08-22
    pricedays on market $322,140 Active 121 DOM
27. 2026-08-21
    days on market $321,640 Active 120 DOM
28. 2026-08-20
    days on market $321,640 Active 119 DOM
29. 2026-08-19
    days on market $321,640 Active 118 DOM
30. 2026-08-18
    days on market $321,640 Active 117 DOM
31. 2026-08-17
    days on market $321,640 Active 116 DOM
32. 2026-08-16
    days on market $321,640 Active 115 DOM
33. 2026-08-15
    days on market $321,640 Active 114 DOM
34. 2026-08-14
    days on market $321,640 Active 113 DOM
35. 2026-08-13
    days on market $321,640 Active 112 DOM
36. 2026-08-12
    days on market $321,640 Active 111 DOM
37. 2026-08-11
    days on market $321,640 Active 110 DOM
38. 2026-08-10
    days on market $321,640 Active 109 DOM
39. 2026-08-09
    pricedays on market $321,640 Active 108 DOM
40. 2026-08-08
    days on market $321,140 Active 107 DOM
41. 2026-08-07
    days on market $321,140 Active 106 DOM
42. 2026-08-06
    days on market $321,140 Active 105 DOM
43. 2026-08-05
    days on market $321,140 Active 104 DOM
44. 2026-08-04
    pricedays on market $321,140 Active 103 DOM
45. 2026-07-31
    pricedays on market $319,840 Active 99 DOM
46. 2026-07-30
    days on market $319,740 Active 97 DOM
47. 2026-07-28
    days on market $319,740 Active 96 DOM
48. 2026-07-24
    days on market $319,740 Active 92 DOM
49. 2026-07-23
    days on market $319,740 Active 91 DOM
50. 2026-07-22
    price $319,740 Active 90 DOM

ⓘ 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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 27 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $26,409
• − Mortgage interest: −$21,113
• − Property taxes: −$5,654
• − Insurance: −$2,682
• − Repairs & maintenance: −$2,113
• − Management: −$2,113
• − Depreciation: −$10,965
• Taxable loss: −$18,230
• Est. tax savings @ 24.0%: +$4,375
• After-tax cash flow: $-6,816/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 80/100 None rehab

This single-story home features a contemporary open floorplan with modern kitchen and bathrooms. It is in good condition with minimal maintenance required, making it a solid investment opportunity.

Value-add opportunities

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
• Both Updating the flooring in the bathrooms — Replacing old tile with a more modern material can improve both resale and rental value. ↑
• Both Upgrading the kitchen appliances — Modernizing the kitchen with new appliances can attract more buyers and renters. ↑
• Both Adding smart home features — Integrating smart home technology can increase the home's appeal and value. ↑
• Both Landscaping improvements — Enhancing the landscaping can improve curb appeal and attract more potential buyers and renters. ↑

F Composite school gradezoned avg 44/100

Zoned Schools

Elementary James Tillman Elementary Magnet School D FL #1,088/2,144 Nat'l #12,785/41,679 Middle Buffalo Creek Middle School B- FL #180/571 Nat'l #2,482/14,009 High Palmetto High School F FL #456/667 Nat'l #11,621/17,239

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

B Composite livability gradescore 72/100

Livability — Palmetto

• Score: 72/100
• State rank: #346
• US rank: #5695

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment D- Housing A+ Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Manatee County · 447,342 people
• City population: 33,319
• Metro: North Port-Sarasota-Bradenton, FL
• Population (ZIP): 56,208
• Household income: $77,712
• Rent vs Own: 17.1% rent · 82.9% own
• Severe rent burden: 10% of renters

---

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: Diverse neighborhood (Simpson 0.58)
• Race & ethnicity: White 59% Hispanic / Latino 22% Black 14% Two or more races 11%
• Hispanic origin (detail): Mexican 14% Puerto Rican 3%
• Common ancestry: Romanian 2% Lithuanian 2% Italian 2%
• Foreign-born: 10% · Canada, Dominican Republic, Jamaica
• Languages at home: 81% English-only · Spanish 16% 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: ▼ -383.53%
• Current HPI: 302.1458
• Rent YoY: ▼ -2.98%
• 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

Property features AI

Finance

• Financial info: List price $315,840

Exterior

• Parking: 2-car garage (2 total parking spaces)
• Home design: New construction plan (Annapolis)Single-family plan model
• Exterior features: Living area approximately 1,448

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Plan model home (Annapolis)