19110 Scallop Loop #205 · Lakewood Ranch, FL 34211

$307,998

2 bd · 2.0 ba · 1,120 sqft · Townhouse · 44 Days on market

Built 2026 Good condition Est $280k · 10% over

---

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).

• Cash flow +12.4/30.0
• Schools +4.4/10.0
• Condition / age +4.0/5.0
• DSCR +3.7/10.0
• 1% rule +3.5/10.0
• ARV discount +3.0/15.0
• Livability +2.5/5.0
• Rent growth +1.2/5.0
• Appreciation +0.0/10.0

Listing remarks

This home at Calusa Country Club in Lakewood Ranch comes with a bundled golf membership to the club - an exceptional value woven right into your purchase. From the moment you arrive, you're not just a resident; you're a member. This inviting 1,120-square-foot single-story condo offers a smart split floorplan that maximizes privacy and space. Step inside to discover an open layout where the kitchen, dining, and living areas flow seamlessly together, highlighted by durable quartz countertops, a center island, and stainless steel appliances. Sliding doors open to a charming lanai, perfect for relaxing or entertaining outdoors. The owner's suite, located just off the lanai, features a walk-in s

Key facts

• Secondary bedroom
• Split floorplan
• Luxe owner's suite

Tags

• SPLIT FLOORPLAN
• OPEN LAYOUT
• SLIDING DOORS
• LUXE OWNER'S SUITE
• SECONDARY BEDROOM

Property features AI

Finance

• Financial info: List price $307,998

Exterior

• Home design: Condominium / unit in a multi-unit community; Active listing
• Exterior features: Located at 19110 Scallop Loop #205, Bradenton, FL 34211

Interior

• Bedrooms: 2 bedrooms
• Bathrooms: 2 full bathrooms
• Interior features: Spec home — Arbor plan; Living area approximately 1,120

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath townhouse listed at $308k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-53 ($-632/yr) — negative.
• To cash-flow at today's rent, offer at most $300k (2.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $263k (14.7% below list).
• Recommended offer: $263k (14.7% below list) — sets the bar for 1% rule.
• Cap rate 6.1% vs local median 3.3% in Lakewood Ranch — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
• 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.
• Market conditions: Rents falling (-5.2%/yr); 1154 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 7,472 units permitted in Manatee County in 2024 (1,782 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 $9k 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 44 days — a 3% lower offer ($299k) is reasonable based on typical stale-listing flexibility.

Recommended offer $262,767 (14.7% 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 44 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
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: 0.85% ✗
• Cap rate: 6.09%
• Cash-on-cash: -0.73%
• DSCR: 0.97
• GRM: 9.8

CMA / ARV

• ARV (on-the-fly): $280,000
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
19116 Scallop Loop #305	0.00mi	2/2.0	1,120 (0%)	1mo	$280,000	$250	99
19116 Scallop Loop #304	0.00mi	2/2.0	1,120 (0%)	1mo	$270,000	$241	99
19116 Scallop Loop #204	0.00mi	2/2.0	1,120 (0%)	1mo	$280,000	$250	99
19116 Scallop Loop #303	0.00mi	2/2.0	1,120 (0%)	1mo	$289,000	$258	99
19116 Scallop Loop #302	0.00mi	2/2.0	1,154 (+3%)	1mo	$272,000	$236	94
19116 Scallop Loop #207	0.00mi	2/2.0	1,154 (+3%)	1mo	$289,000	$250	94
19116 Scallop Loop #102	0.00mi	2/2.0	1,154 (+3%)	1mo	$285,000	$247	94
19116 Scallop Loop #402	0.24mi	2/2.0	1,154 (+3%)	1mo	$300,000	$260	83
19140 Scallop Loop #204	0.46mi	2/2.0	1,120 (0%)	5mo	$265,000	$237	74
19140 Scallop Loop #205	0.24mi	2/2.0	1,200 (+7%)	7mo	$265,000	$221	71
19140 Scallop Loop #102	0.46mi	2/2.0	1,154 (+3%)	7mo	$285,000	$247	68
18923 Scallop Loop #208	0.47mi	3/2.0 (+1)	1,032 (-8%)	1mo	$435,000	$422	60

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: -20.9%
• Equity multiple: 0.29×
• Total profit: $-60,923
• Equity at exit: $45,924

10-year hold

• IRR: -23.2%
• Equity multiple: -0.01×
• Total profit: $-86,967
• Equity at exit: $26,630

Cash invested: $86,239 (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 →

ZIP-level market 34211

• Home prices YoY: -27.5%
• Rents YoY: -5.2%
• Active inventory: 1154
• Price-to-rent: 9.8×

Monthly cashflow live

• Estimated rent: $2,628 high
• Mortgage (P&I): −$1,615
• Tax est. 1.5%: −$385 /mo · $4,620/yr
• Insurance: −$128
• HOA: −$0
• Vacancy / Maint / Mgmt: −$552
• Net cashflow: $-53

Break-even live

Break-even rent $2,694

Max offer price $300,380

Occupancy floor 97%

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: $77,000
• Closing costs: $9,240
• Reserves months: —
• Total cash needed: —

Rent comps 38 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
19140 Scallop Loop Unit 308 Bradenton, FL	2.0	2.0	1301	$2,800	$2.15	23d	1	0.03mi
19140 Scallop Loop Unit 102 Bradenton, FL	2.0	2.0	1154	$2,750	$2.38	3d	1	0.03mi
19140 Scallop Loop Unit 401 Bradenton, FL	2.0	2.0	1107	$2,000	$1.81	23d	1	0.03mi
19116 Scallop Loop Unit 203 Bradenton, FL	2.0	2.0	1154	$2,195	$1.90	23d	1	0.04mi
19116 Scallop Loop Unit 403 Bradenton, FL	2.0	2.0	1120	$2,500	$2.23	16d	1	0.04mi
18923 Scallop Loop #205 Bradenton, FL	2.0	2.0	1366	$2,500	$1.83	3d	1	0.21mi
19007 Scallop Loop Unit 204 Bradenton, FL	2.0	2.0	1366	$2,400	$1.76	16d	1	0.22mi
5685 Palmer Cir #105 Bradenton, FL	2.0	2.0	1329	$3,100	$2.33	23d	1	0.88mi
5711 Palmer Cir #206 Bradenton, FL	2.0	2.0	1462	$3,000	$2.05	23d	1	0.93mi
5664 Palmer Cir #202 Bradenton, FL	2.0	2.0	1355	$3,400	$2.51	23d	1	0.94mi
5674 Palmer Cir Bradenton, FL	2.0	2.0	1336	$3,050	$2.28	3d	2	0.94mi
5674 Palmer Cir #203 Bradenton, FL	2.0	2.0	1336	$3,100	$2.32	23d	1	0.94mi
5721 Palmer Cir Bradenton, FL	2.0	2.0	1452	$3,250	$2.24	23d	2	0.96mi
5710 Palmer Cir #201 Bradenton, FL	2.0	2.0	1462	$4,500	$3.08	23d	1	1.00mi
5624 Palmer Cir Bradenton, FL	2.0	2.0	1332	$4,875	$3.66	2d	1	1.04mi
17929 Cherished Loop Bradenton, FL	2.0	2.0	1432	$3,000	$2.09	3d	1	1.12mi
17918 Cherished Loop Bradenton, FL	2.0	2.0	1452	$3,000	$2.07	23d	1	1.15mi
5558 Palmer Cir #106 Bradenton, FL	2.0	2.0	1462	$6,000	$4.10	23d	1	1.21mi
5548 Palmer Cir #103 Bradenton, FL	2.0	2.0	1355	$2,200	$1.62	21d	1	1.22mi
18114 Gawthrop Dr Bradenton, FL	2.0–3.0	2.0	1310	$2,200	$1.68	2d	3	1.23mi
18114 Gawthrop Dr Bradenton, FL	2.0–3.0	2.0	1300	$2,300	$1.77	23d	5	1.23mi
5528 Palmer Cir #105 Bradenton, FL	2.0	2.0	1355	$2,000	$1.48	16d	1	1.24mi
18028 Gawthrop Dr Bradenton, FL	2.0–3.0	2.0	1310	$1,950	$1.49	16d	6	1.25mi
5567 Palmer Cir #104 Bradenton, FL	2.0	2.0	1336	$5,500	$4.12	23d	1	1.27mi
18008 Gawthrop Dr #402 Bradenton, FL	2.0	2.0	1154	$2,500	$2.17	16d	1	1.28mi
5557 Palmer Cir #202 Bradenton, FL	2.0	2.0	1355	$3,500	$2.58	23d	1	1.28mi
17902 Gawthrop Dr Unit 1546175P Bradenton, FL	3.0	2.0	1280	$2,965	$2.32	16d	1	1.31mi
17810 Gawthrop Dr Bradenton, FL	2.0–3.0	2.0	1453	$2,200	$1.51	19d	2	1.32mi
17902 Gawthrop Dr Bradenton, FL	2.0–3.0	2.0	1213	$3,500	$2.89	16d	4	1.32mi
5517 Palmer Cir #105 Bradenton, FL	2.0	2.0	1329	$4,000	$3.01	23d	1	1.33mi
5507 Palmer Cir #105 Bradenton, FL	2.0	2.0	1329	$2,750	$2.07	23d	1	1.34mi
17724 Gawthrop Dr Bradenton, FL	2.0–3.0	2.0	1220	$2,500	$2.05	11d	3	1.37mi
17626 Gawthrop Dr #206 Bradenton, FL	2.0	2.0	1142	$5,500	$4.82	23d	1	1.39mi
17704 Gawthrop Dr Unit 1545826P Bradenton, FL	3.0	2.0	1431	$3,163	$2.21	14d	1	1.39mi
17704 Gawthrop Dr Bradenton, FL	2.0	2.0	1142	$2,375	$2.08	23d	3	1.39mi
17510 Gawthrop Dr Bradenton, FL	2.0–3.0	2.0	1196	$1,950	$1.63	3d	5	1.43mi
17520 Gawthrop Dr Unit 1 Bradenton, FL	2.0	2.0	1121	$3,000	$2.68	23d	1	1.43mi
17520 Gawthrop Dr Bradenton, FL	2.0–3.0	2.0	1214	$2,600	$2.14	23d	2	1.44mi

Listing history 15 events

1. 2026-06-18
   days on market $307,998 Active 44 DOM
2. 2026-06-18
   remarks 699-char remark
3. 2026-06-17
   days on market $307,998 Active 43 DOM
4. 2026-06-16
   days on market $307,998 Active 42 DOM
5. 2026-06-15
   days on market $307,998 Active 41 DOM
6. 2026-06-13
   days on market $307,998 Active 39 DOM
7. 2026-06-13
   days on market $307,998 Active 38 DOM
8. 2026-06-10
   days on market $307,998 Active 36 DOM
9. 2026-06-09
   days on market $307,998 Active 35 DOM
10. 2026-06-08
    days on market $307,998 Active 34 DOM
11. 2026-06-08
    days on market $307,998 Active 33 DOM
12. 2026-06-03
    days on market $307,998 Active 29 DOM
13. 2026-06-02
    days on market $307,998 Active 28 DOM
14. 2026-06-01
    days on market $307,998 Active 27 DOM
15. 2026-05-31
    days on market $307,998 Active 26 DOM

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

Taxation est. · year 1

• Rental income: $31,532
• − Mortgage interest: −$17,253
• − Property taxes: −$4,620
• − Insurance: −$1,540
• − Repairs & maintenance: −$2,523
• − Management: −$2,523
• − Depreciation: −$8,960
• Taxable loss: −$5,886
• Est. tax savings @ 24.0%: +$1,413
• After-tax cash flow: $781/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 Cosmetic rehab

This single-story condo is in good condition with a modern kitchen and well-maintained exterior. It has a good ROI potential with minor cosmetic updates.

Value-add opportunities

• Both Paint the exterior walls — Fresh paint can enhance curb appeal and increase both resale and rental value.
• Both Replace the sliding glass doors — New sliding glass doors can improve the home's curb appeal and increase both resale and rental value.

Renovation cost estimate screening

Value-add ROI direction

• Both Paint the exterior walls — Fresh paint can enhance curb appeal and increase both resale and rental value. ↑
• Both Replace the sliding glass doors — New sliding glass doors can improve the home's curb appeal and increase both resale and rental 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: 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 — Lakewood Ranch

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

Census & demographics

• County: Manatee County · 416,364 people
• City population: 52,177
• Metro: North Port-Sarasota-Bradenton, FL
• Population (ZIP): 24,980
• Household income: $119,911
• Rent vs Own: 21.7% rent · 78.3% own
• Severe rent burden: 815.0

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 (81%)
• Race & ethnicity: White 81% Hispanic / Latino 11% Two or more races 10% Asian 3% Black 2% Native American 2%
• Hispanic origin (detail): Mexican 2% Puerto Rican 3% Cuban 3%
• Common ancestry: Lithuanian 5% Romanian 3% Scotch-Irish 2%
• Foreign-born: 16% · Canada, Jamaica, China
• Languages at home: 81% English-only · Spanish 10% Other Indo-European 3% Russian/Polish/Slavic 2%

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: ▼ -100.84%
• Current HPI: 265.946
• Rent YoY: ▼ -5.17%
• 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