CashFlowRE
Sign in Sign up
6935 Lennox Pl
C- Composite 51.32
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 +16.5/30.0
  • ARV discount +7.1/15.0
  • 1% rule +5.6/10.0
  • DSCR +5.1/10.0
  • Schools +4.4/10.0
  • Appreciation +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$695,000

6935 Lennox Pl · The Meadows, FL 34201
3 bd · 2.0 ba · 2,048 sqft · SingleFamily public records · 311 Days on market
Built 2000 9,152 sqft lot Est $688k · at est. $738/mo HOA · 10% of rent ↓ 7% since listing

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

Listing remarks

Under contract-accepting backup offers. Timeless design and a floor plan that never goes out of style define this beautifully maintained residence in the Lennox Gardens enclave of University Park Country Club. Set on a preserve lot with mature landscaping, the home welcomes you with refreshed curb appeal and a covered front entry. Recent improvements include a NEW tile roof (July 2025) and new luxury vinyl plank flooring (July 2025). Inside, soaring 10-foot ceilings and 8’ doors allows abundant natural light creating a bright, airy atmosphere. The spacious great room opens to the formal dining area and kitchen, which includes natural gas cooking; a breakfast nook with a window seat. S

Key facts

  • Private lot
  • New tile roof
  • Great room

Tags

PRIVATE LOTMATURE LANDSCAPINGNEW TILE ROOFSOARING 10-FOOT CEILINGSABUNDANT NATURAL LIGHTGREAT ROOM

Property features AI

Finance

  • Other: Irrigation equipment; Community features: golf, golf carts allowed, sidewalks, deed restrictions, special community restrictions, association recreation (owned); Pets allowed
  • HOA & community: Has HOA (monthly HOA approximately $738.67; quarterly association fee listed); Association amenities: clubhouse, fitness center, pool, recreation facilities, tennis courts, pickleball courts, gated community, security, private road, management, maintenance of grounds, guard (24-hour), cable TV, internet, escrow reserves, fidelity bond; Association requires membership/approval as noted

Exterior

  • Parking: Attached 2-car garage with 20x19 dimensions; Driveway; Garage door opener
  • Security: Gated community; Security system owned; Smoke detectors
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Cable connected; Sewer connected; Water connected
  • Home design: Single family residence; One story; Southeast facing; Completed condition; Entry on main level
  • Construction: Block and stucco construction; Tile roof; Slab foundation; Built by Neal Communities
  • Exterior features: Covered patio; Screened patio; Patio; Sliding doors; Exterior lighting; Private mailbox; Rain gutters; Sidewalk; Landscaped lot; Mature landscaping with trees; Level lot; Near golf course; Paved surfaces

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Water filtration system; Eat-in kitchen
  • Bedrooms: 3 bedrooms
  • Flooring: Ceramic tile; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Built-in features; Ceiling fans; Eat-in kitchen; High ceilings; Living room/dining room combo; Open floorplan; Thermostat; Tray ceilings; Walk-in closets; Window treatments; Blinds
  • Laundry & utility: Washer; Dryer; Laundry room; Gas water heater

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 3-bed/2.0-bath single-family listed at $695k.

Deal economics

  • At list price, monthly cash flow is $401 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $695k).
  • Recommended offer: $612k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#465 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A; Watch: amenities F, commute F, health & safety 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: Robert Willis Elementary School (math 83% / reading 79%, grade A+, #95 of 2,144 statewide, top 5%, 765 students, 22% FRL); Braden River High School (math 44% / reading 52%, grade D, #201 of 667 statewide, top 30%, 1,774 students, 45% FRL) — zoned schools average 33% FRL vs 51% district-wide (17 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 64% at this address vs 52% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Manatee average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 102 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.6%/yr); year-one equity from $5k 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 311 days — a 12% lower offer ($612k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $611,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 311 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
1.06%
Cap rate
6.99%
Cash-on-cash
2.47%
DSCR
1.11
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$688,128
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7017 Lennox Pl 0.09mi 2/2.0 (-1) 2,102 (+3%) 12mo $650,000 $309 77
6947 Lennox Pl 0.03mi 3/2.0 2,239 (+9%) 13mo $980,000 $438 72
6505 Berkshire Pl 0.49mi 3/2.0 1,934 (-6%) 0mo $445,000 $230 67
6426 Addington Pl 0.51mi 3/2.0 1,929 (-6%) 4mo $825,000 $428 63
6525 Berkshire Pl 0.49mi 3/2.0 2,174 (+6%) 13mo $705,000 $324 56
8319 Abingdon Ct 0.43mi 2/2.0 (-1) 2,200 (+7%) 8mo $760,000 $345 56
6416 Wentworth Xing 0.69mi 3/2.0 2,066 (+1%) 15mo $815,000 $394 54
7952 Hampton Ct 0.73mi 3/2.0 1,989 (-3%) 10mo $690,000 $347 53
8173 Misty Oaks Blvd 0.69mi 3/2.0 2,223 (+8%) 7mo $712,500 $321 48
8407 Abingdon Ct 0.45mi 2/2.0 (-1) 2,231 (+9%) 15mo $750,000 $336 47
7960 Hampton Ct 0.71mi 3/2.0 2,266 (+11%) 6mo $535,000 $236 44
7909 Hampton Ct 0.75mi 3/2.0 1,762 (-14%) 1mo $485,000 $275 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.61% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.6%
Equity multiple
0.77×
Total profit
$-45,266
Equity at exit
$147,570
10-year hold
IRR
2.0%
Equity multiple
1.17×
Total profit
$33,096
Equity at exit
$138,340

Cash invested: $194,600 (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 34201

Home prices YoY
-0.9%
Active inventory
102
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$7,388 high interval (Pro) →
Mortgage (P&I)
$3,645
Tax from tax record
$763 /mo · $9,159/yr
Insurance
$290
HOA
$738
Vacancy / Maint / Mgmt
$1,551
Net cashflow
$401

Break-even live

Break-even rent $6,880
Max offer price $695,000
Occupancy floor 90%

Sensitivity live

Price -10% $795 -5% $598 +0% $401 +5% $204 +10% $8
Rent -10% $-183 -5% $109 +0% $401 +5% $693 +10% $985
Rate -1.0pp $751 -0.5pp $578 base $401 +0.5pp $221 +1.0pp $38

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
$173,750
Closing costs
$20,850
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.

Rent comps 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6914 Stanhope Pl University Park, FL 3.0 4.0 2951 $8,000 $2.71 4d 1 0.03mi
6939 Lennox Pl University Park, FL 3.0 2.0 2034 $8,300 $4.08 24d 1 0.04mi
6909 Lennox Pl University Park, FL 3.0 2.0 2032 $6,500 $3.20 17d 1 0.05mi
6920 Lennox Pl University Park, FL 3.0 2.0 2044 $8,300 $4.06 24d 1 0.05mi
7005 Stanhope Pl University Park, FL 4.0 3.0 2846 $9,000 $3.16 24d 1 0.08mi
7151 83rd Dr E Bradenton, FL 3.0 2.5 1596 $2,095 $1.31 17d 1 0.37mi
8133 Misty Oaks Blvd Sarasota, FL 3.0 2.5 2423 $4,300 $1.77 24d 1 0.73mi
7911 Whitebridge Gln University Park, FL 2.0 2.0 1721 $6,500 $3.78 24d 1 0.82mi
7711 Whitebridge Gln University Park, FL 2.0 2.0 1609 $2,500 $1.55 24d 1 0.93mi
6120 Country Club Way #207 Sarasota, FL 2.0 2.0 1400 $1,950 $1.39 24d 1 0.94mi
6110 Country Club Way #201 Sarasota, FL 2.0 2.0 1400 $4,000 $2.86 24d 1 0.96mi
8128 Villa Grande Ct Sarasota, FL 3.0 2.5 1818 $3,190 $1.75 21d 1 1.05mi
8119 Villa Grande Ct Unit Available Sarasota, FL 3.0 2.5 2120 $2,600 $1.23 24d 1 1.09mi
8204 Villa Grande Ct Sarasota, FL 3.0 2.5 2121 $3,200 $1.51 17d 1 1.13mi
7557 Fairlinks Ct Sarasota, FL 3.0 2.0 1782 $7,000 $3.93 24d 1 1.24mi
5409 Palm Aire Dr Sarasota, FL 3.0 2.0 2098 $3,500 $1.67 24d 1 1.35mi

HOA detail

Monthly dues
$738 · $8,856/yr
Likely covers
gaslandscaping

Listing history 9 events

  1. 2026-06-08
    statusdays on market $695,000 Pending 311 DOM
  2. 2026-06-08
    days on market $695,000 Active 310 DOM
  3. 2026-06-03
    days on market $695,000 Active 306 DOM
  4. 2026-06-02
    days on market $695,000 Active 305 DOM
  5. 2026-06-01
    days on market $695,000 Active 304 DOM
  6. 2026-05-31
    days on market $695,000 Active 303 DOM
  7. 2026-03-08
    price $695,000
  8. 2025-12-29
    price $715,000
  9. 2025-08-01
    listed $749,000 Active

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

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$9,159 · $763/mo
Projected year-2 tax
$9,159 · $763/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$88,657
− Mortgage interest
−$38,931
− Property taxes
−$9,159
− Insurance
−$3,475
− Repairs & maintenance
−$7,093
− Management
−$7,093
− HOA
−$8,856
− Depreciation
−$20,218
Taxable loss
−$6,167
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,480
After-tax cash flow
$6,293/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.

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

Livability — The Meadows

Score
69/100
State rank
#465
US rank
#8393

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
15,114
Population (ZIP)
3,993

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
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 11% Two or more races 6% Asian 1%
Hispanic origin (detail)
Cuban 4%
Common ancestry
Lithuanian 8% Romanian 6% Scotch-Irish 3%
Foreign-born
17% · Canada, South Korea, Dominican Republic
Languages at home
80% English-only · German/W. Germanic 6% Russian/Polish/Slavic 6% Spanish 4%

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
▼ -1.61%
Current HPI
173.9689
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-7.2% since first listed
3 events — show timeline
  • 2026-03-08 Price Changed $695,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-29 Price Changed $715,000 Stellar MLS as Distributed by MLS Grid
  • 2025-08-01 Listed $749,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+5.4%/yr

Latest (2025): $9,159 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…