CashFlowRE
Sign in Sign up
7648 Buffet Bight Ct
F Composite 34.96
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 +14.8/15.0
  • Schools +6.9/10.0
  • Condition / age +4.8/5.0
  • Cash flow +4.4/30.0
  • Livability +2.5/5.0
  • Rent growth +1.2/5.0
  • 1% rule +0.4/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$711,607

7648 Buffet Bight Ct · Lakewood Ranch, FL 34211
3 bd · 3.0 ba · 2,445 sqft · SingleFamily · 205 Days on market
Built 2026 Excellent condition 3-car garage $291/sqft · 16% below area Est $850k · 16% under

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

Listing remarks

This spacious single-story home features an airy den off the foyer, followed by an open living space with access to a lanai for outdoor entertaining. In addition to the luxe owner's suite, there is a secondary suite and a spare bedroom. A three-car garage offers extra storage or versatile needs.

Key facts

  • Three-car garage
  • Access to lanai
  • Luxe owner's suite

Tags

OPEN LIVING SPACEACCESS TO LANAILUXE OWNER'S SUITESECONDARY SUITETHREE-CAR GARAGE

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/3.0-bath single-family listed at $712k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-2k ($-22k/yr) — negative.
  • To cash-flow at today's rent, offer at most $441k (38.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $386k (45.8% below list).
  • Recommended offer: $386k (45.8% below list) — sets the bar for 1% rule.

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.
  • Zoned schools: B.D. Gullett Elementary School (math 78% / reading 73%, grade A, #211 of 2,144 statewide, top 10%, 1,121 students, 20% FRL); R. Dan Nolan Middle School (math 79% / reading 72%, grade A, #38 of 571 statewide, top 7%, 760 students, 28% FRL); Lakewood Ranch High School (math 47% / reading 63%, grade C, #135 of 667 statewide, top 20%, 2,435 students, 22% FRL) — zoned schools average 23% FRL vs 51% district-wide (27 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 69% at this address vs 52% district-wide (+17 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: Rents falling (-5.2%/yr); 1687 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 55d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($120k/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 $5k of loan paydown is wiped out by about $21k 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 205 days — a 12% lower offer ($626k) 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→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $386,027 (45.8% 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 205 days. Have you received any prior offers? Is the seller open to a 46% concession, seller financing, or rate buy-down credit?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.54% ✗
Cap rate
3.14%
Cash-on-cash
-11.25%
DSCR
0.50
GRM
15.4

CMA / ARV

ARV (median comp)
$849,846
List price
$711,607
Delta
-16.27%
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
16113 Tradewind Ter 0.23mi 3/3.0 2,587 (+6%) 1mo $880,000 $340 79
16228 Tradewind Ter 0.15mi 3/3.0 2,650 (+8%) 2mo $872,500 $329 77
4967 Seafoam Trl 0.50mi 3/3.0 2,439 (-0%) 2mo $725,000 $297 75
15335 Serene Shores Loop 0.56mi 3/3.0 2,439 (-0%) 0mo $625,000 $256 73
15909 Tradewind Ter 0.33mi 3/3.0 2,650 (+8%) 3mo $690,000 $260 68
16808 Harvest Moon Way 0.60mi 4/3.0 (+1) 2,537 (+4%) 2mo $536,000 $211 59
4921 Surfside Cir 0.71mi 3/3.0 2,318 (-5%) 2mo $830,000 $358 57
15306 Golden Beam Pl 0.65mi 3/3.0 2,647 (+8%) 1mo $897,000 $339 56
16443 Paynes Mill Dr 0.62mi 4/3.5 (+1) 2,600 (+6%) 0mo $530,000 $204 53
5325 Coral Reef Way 0.68mi 4/3.0 (+1) 2,586 (+6%) 2mo $540,000 $209 52
4925 Surfside Cir 0.70mi 3/3.0 2,210 (-10%) 1mo $710,000 $321 50
15330 Golden Beam Pl 0.56mi 3/4.0 2,799 (+14%) 1mo $665,000 $238 45

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
-40.1%
Equity multiple
-0.23×
Total profit
$-245,549
Equity at exit
$106,103
10-year hold
IRR
-86.2%
Equity multiple
-1.06×
Total profit
$-410,512
Equity at exit
$61,527

Cash invested: $199,250 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
102 active · 55 under contract
Months of supply
11.1 mo (9%/mo absorbed)
Median asking
$699,602 ($291/sqft)
Median days on market
166 d
This list price
53% of active listings are priced below it
ARV vs active asking
+19.3% above current asking $/sqft

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

ZIP-level market 34211

Home prices YoY
-27.5%
Rents YoY
-5.2%
Active inventory
1687
Price-to-rent
15.4×

Monthly cashflow live

Estimated rent
$3,860 high interval (Pro) →
Mortgage (P&I)
−$3,732
Tax est. 1.5%
−$890 /mo · $10,674/yr
Insurance
−$297
HOA
−$0
Vacancy / Maint / Mgmt
−$811
Net cashflow
$-1,868

Break-even live

Break-even rent $6,225
Max offer price $441,284
Occupancy floor —

Sensitivity live

Price -10% $-1,376 -5% $-1,622 +0% $-1,868 +5% $-2,114 +10% $-2,360
Rent -10% $-2,173 -5% $-2,021 +0% $-1,868 +5% $-1,716 +10% $-1,563
Rate -1.0pp $-1,510 -0.5pp $-1,687 base $-1,868 +0.5pp $-2,053 +1.0pp $-2,240

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
$177,902
Closing costs
$21,348
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19226 Cherrystone Way #102 , FL 3.0 2.0 2110 $2,995 $1.42 51d 1 0.03mi
16464 Whale Grey Pl Bradenton, FL 3.0 3.0 2444 $5,000 $2.05 164d 1 0.29mi
15835 Tradewind Ter Bradenton, FL 4.0 2.5 2356 $8,900 $3.78 138d 1 0.37mi
5127 Coral Reef Way Bradenton, FL 4.0 3.0 2032 $4,200 $2.07 10d 1 0.39mi
5127 Coral Reef Way Bradenton, FL 4.0 3.0 2016 $3,700 $1.84 53d 1 0.39mi
15716 Barefoot Beach Dr Bradenton, FL 3.0 3.0 2027 $7,500 $3.70 10d 1 0.43mi
5225 Blue Crush St Bradenton, FL 3.0 3.0 1849 $5,000 $2.70 10d 1 0.47mi
5161 Coral Reef Way Bradenton, FL 3.0 3.0 2202 $4,000 $1.82 164d 1 0.48mi
5210 Coral Reef Way Bradenton, FL 3.0 3.0 2202 $3,975 $1.81 10d 1 0.54mi
5304 Grove Mill Loop Bradenton, FL 4.0 2.5 2056 $3,200 $1.56 164d 1 0.55mi
15721 Sunny Day Dr Bradenton, FL 2.0 2.0 1580 $6,500 $4.11 10d 1 0.55mi
15522 Islandwalk Ave Bradenton, FL 4.0 3.0 2016 $4,750 $2.36 10d 1 0.59mi
5242 Coral Reef Way Bradenton, FL 4.0 3.0 2586 $3,650 $1.41 41d 1 0.60mi
5242 Coral Reef Way Bradenton, FL 4.0 3.0 2586 $3,700 $1.43 55d 1 0.60mi
16905 Sweetwater Village Dr Bradenton, FL 4.0 4.0 3284 $5,300 $1.61 164d 1 0.62mi
16921 Harvest Moon Way Bradenton, FL 4.0 3.5 2787 $3,800 $1.36 110d 1 0.67mi
5329 Halewood Ct Bradenton, FL 4.0 3.0 2728 $3,600 $1.32 110d 1 0.69mi
5409 Coral Reef Way Bradenton, FL 3.0 3.0 1849 $3,500 $1.89 55d 1 0.70mi
17202 Cresswind Ter Lakewood Ranch, FL 2.0 2.0 1807 $4,850 $2.68 10d 1 0.70mi
15161 Serene Shores Loop Bradenton, FL 3.0 3.0 1840 $3,800 $2.07 164d 1 0.71mi
15021 Sea Salt Way Bradenton, FL 3.0 3.0 2444 $8,500 $3.48 10d 1 0.72mi
4909 Oyster Pearl St Bradenton, FL 4.0 3.0 2800 $10,000 $3.57 10d 1 0.77mi
4755 Motta Ct Bradenton, FL 2.0 2.0 1678 $4,200 $2.50 157d 1 0.79mi
4755 Motta Ct Bradenton, FL 2.0 2.0 1678 $4,200 $2.50 1d 1 0.79mi
15263 Sunny Day Dr Bradenton, FL 3.0 2.5 1879 $2,800 $1.49 119d 1 0.80mi
15016 Misty Water Xing Unit NA Bradenton, FL 3.0 3.0 1849 $3,195 $1.73 138d 1 0.82mi
17419 Harvest Moon Way Bradenton, FL 4.0 2.0 2045 $2,595 $1.27 157d 1 0.83mi
17220 Harvest Moon Way Bradenton, FL 4.0 2.0 1828 $2,700 $1.48 125d 1 0.84mi
15018 Oxford Grey Dr Bradenton, FL 4.0 3.0 2032 $5,500 $2.71 164d 1 0.84mi
15171 Sunny Day Dr Bradenton, FL 3.0 2.5 1925 $2,600 $1.35 7d 1 0.86mi
15245 Lyla Ter Bradenton, FL 3.0 3.0 1880 $3,100 $1.65 10d 1 0.87mi
15245 Lyla Ter Bradenton, FL 3.0 3.0 1880 $3,100 $1.65 37d 1 0.87mi
15245 Lyla Ter Bradenton, FL 3.0 3.0 1880 $3,100 $1.65 7d 1 0.87mi
14736 Lyla Ter Bradenton, FL 3.0 2.5 1700 $3,000 $1.76 157d 1 0.87mi
17436 Harvest Moon Way Bradenton, FL 4.0 2.0 1846 $3,100 $1.68 10d 1 0.87mi
15167 Sea Salt Way Bradenton, FL 3.0 3.0 2444 $5,500 $2.25 164d 1 0.88mi
4708 Motta Ct Bradenton, FL 3.0 2.0 1920 $12,000 $6.25 157d 1 0.88mi
14753 Lyla Ter Bradenton, FL 3.0 2.5 1879 $2,600 $1.38 151d 1 0.88mi
15228 Lyla Ter Bradenton, FL 3.0 2.5 1925 $3,000 $1.56 164d 1 0.89mi
14768 Lyla Ter Bradenton, FL 3.0 2.5 1879 $2,650 $1.41 10d 1 0.90mi

Property features AI

Finance

Other
Address: 7648 Buffet Bight Ct, Lakewood Ranch, FL 34211Listing modified May 21, 2026
Financial info
List price $611,999

Exterior

Parking
3-car garage / 3 total parking spaces
Home design
Single-family propertyActive listing
Exterior features
Living area 2445

Interior

Bedrooms
3 bedrooms
Bathrooms
3 bathrooms (total)
Interior features
Spec-built Summerville plan (new construction)

Listing history 50 events

  1. 2026-11-08
    days on market $711,607 Active 205 DOM
  2. 2026-11-07
    days on market $711,607 Active 204 DOM
  3. 2026-11-06
    days on market $711,607 Active 203 DOM
  4. 2026-11-05
    days on market $711,607 Active 202 DOM
  5. 2026-11-04
    days on market $711,607 Active 201 DOM
  6. 2026-11-02
    days on market $711,607 Active 199 DOM
  7. 2026-11-01
    days on market $711,607 Active 198 DOM
  8. 2026-10-31
    days on market $711,607 Active 197 DOM
  9. 2026-10-30
    days on market $711,607 Active 196 DOM
  10. 2026-10-29
    days on market $711,607 Active 195 DOM
  11. 2026-10-28
    days on market $711,607 Active 194 DOM
  12. 2026-10-27
    days on market $711,607 Active 193 DOM
  13. 2026-10-26
    days on market $711,607 Active 192 DOM
  14. 2026-10-25
    days on market $711,607 Active 191 DOM
  15. 2026-10-24
    days on market $711,607 Active 190 DOM
  16. 2026-10-23
    days on market $711,607 Active 189 DOM
  17. 2026-10-22
    days on market $711,607 Active 188 DOM
  18. 2026-10-21
    days on market $711,607 Active 187 DOM
  19. 2026-10-20
    days on market $711,607 Active 186 DOM
  20. 2026-10-19
    days on market $711,607 Active 185 DOM
  21. 2026-10-18
    days on market $711,607 Active 184 DOM
  22. 2026-10-17
    days on market $711,607 Active 183 DOM
  23. 2026-10-16
    days on market $711,607 Active 182 DOM
  24. 2026-10-15
    days on market $711,607 Active 181 DOM
  25. 2026-10-14
    days on market $711,607 Active 180 DOM
  26. 2026-10-13
    days on market $711,607 Active 179 DOM
  27. 2026-10-12
    days on market $711,607 Active 178 DOM
  28. 2026-10-11
    days on market $711,607 Active 177 DOM
  29. 2026-10-10
    days on market $711,607 Active 176 DOM
  30. 2026-10-09
    days on market $711,607 Active 175 DOM
  31. 2026-10-08
    days on market $711,607 Active 174 DOM
  32. 2026-10-07
    days on market $711,607 Active 173 DOM
  33. 2026-10-06
    days on market $711,607 Active 172 DOM
  34. 2026-10-05
    days on market $711,607 Active 171 DOM
  35. 2026-10-04
    days on market $711,607 Active 170 DOM
  36. 2026-10-03
    days on market $711,607 Active 169 DOM
  37. 2026-10-02
    days on market $711,607 Active 168 DOM
  38. 2026-10-01
    days on market $711,607 Active 167 DOM
  39. 2026-09-30
    days on market $711,607 Active 166 DOM
  40. 2026-09-29
    days on market $711,607 Active 165 DOM
  41. 2026-09-28
    days on market $711,607 Active 164 DOM
  42. 2026-09-27
    days on market $711,607 Active 163 DOM
  43. 2026-09-25
    days on market $711,607 Active 161 DOM
  44. 2026-09-24
    days on market $711,607 Active 160 DOM
  45. 2026-09-22
    days on market $711,607 Active 158 DOM
  46. 2026-09-21
    days on market $711,607 Active 157 DOM
  47. 2026-09-20
    days on market $711,607 Active 156 DOM
  48. 2026-09-19
    days on market $711,607 Active 155 DOM
  49. 2026-09-18
    days on market $711,607 Active 154 DOM
  50. 2026-09-17
    days on market $711,607 Active 153 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 28 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$46,323
− Mortgage interest
−$39,861
− Property taxes
−$10,674
− Insurance
−$3,558
− Repairs & maintenance
−$3,706
− Management
−$3,706
− Depreciation
−$20,701
Taxable loss
−$35,883
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$8,612
After-tax cash flow
$-13,806/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 95/100 None rehab

This spacious single-story home is in excellent condition with a modern kitchen and bathrooms. It is move-in ready and has the potential for further value increases through exterior painting and landscaping.

Value-add opportunities

  • Both Painting the exterior and interior walls — Enhances curb appeal and interior aesthetics. ↑
  • Both Landscaping the front yard — Improves curb appeal and adds value to the property. ↑
C Composite school gradezoned avg 69/100

Zoned Schools

Elementary B.d. Gullett Elementary School A FL #211/2,144 Nat'l #2,011/41,679 Middle R. Dan Nolan Middle School A FL #38/571 Nat'l #472/14,009 High Lakewood Ranch High School C FL #135/667 Nat'l #4,413/17,239

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

Livability — Lakewood Ranch

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

Census & demographics

Census place
Lakewood Ranch, FL
County
Manatee County · 447,342 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
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
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%
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
—

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…