CashFlowRE
Sign in Sign up
10645 Orbit Ter
C- Composite 51.4
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 +17.5/30.0
  • 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

$273,459

10645 Orbit Ter · Palmer Ranch, FL 34241
2 bd · 2.5 ba · 1,187 sqft · Townhouse · 148 Days on market
Built 2026 Excellent condition $172/mo HOA · 6% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to the Ivy at 10645 Orbit Terrace in The Towns at Skye Ranch! The Ivy is designed to make everyday living feel effortless and beautifully organized. An inviting foyer leads to a bright kitchen at the front of the home, complete with a generous pantry and convenient half bath. The space opens to the dining area and great room, creating a comfortable connection for gathering and relaxing. Just beyond, the outdoor lanai invites peaceful moments in the fresh air. Upstairs, the primary suite offers a serene retreat with a spa-inspired bath and a spacious closet. This level also includes a well-placed laundry room, a secondary bedroom with a private bath, and a flexible tech space. Nestled behind the gates of the master-planned Skye Ranch community, these modern townhomes are surrounded by preserved natural beauty, including grand oak trees, lush palms, scenic lakes, and forested wetlands. Located at Clark Road and Lorraine Road in Sarasota, Skye Ranch blends Taylor Morrison's quality craftsmanship with a lifestyle designed for exploring, connecting, and enjoying every day. Additional Highlights Include: Whole house blinds. Photos are for representative purposes only. MLS#A4679261

Key facts

  • Bright kitchen
  • Generous pantry
  • Spa-inspired bath

Tags

CONVENIENT 1ST FLOOR LIVINGBRIGHT KITCHENGENEROUS PANTRYOUTDOOR LANAISPA-INSPIRED BATHSPACIOUS CLOSET

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 $212 ($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); 564 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 148 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 $240,643 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 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
7.22%
Cash-on-cash
3.32%
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
$-39,093
Equity at exit
$40,774
10-year hold
IRR
-12.6%
Equity multiple
0.36×
Total profit
$-48,644
Equity at exit
$23,644

Cash invested: $76,569 (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
564
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 · $4,102/yr
Insurance
$114
HOA
$172
Vacancy / Maint / Mgmt
$604
Net cashflow
$212

Break-even live

Break-even rent $2,610
Max offer price $273,459
Occupancy floor 88%

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
$68,365
Closing costs
$8,204
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

Listing history 17 events

  1. 2026-06-18
    days on market $273,459 Active 148 DOM
  2. 2026-06-17
    days on market $273,459 Active 147 DOM
  3. 2026-06-16
    days on market $273,459 Active 146 DOM
  4. 2026-06-15
    days on market $273,459 Active 145 DOM
  5. 2026-06-13
    days on market $273,459 Active 143 DOM
  6. 2026-06-13
    days on market $273,459 Active 142 DOM
  7. 2026-06-10
    days on market $273,459 Active 140 DOM
  8. 2026-06-09
    days on market $273,459 Active 139 DOM
  9. 2026-06-08
    days on market $273,459 Active 138 DOM
  10. 2026-06-08
    days on market $273,459 Active 137 DOM
  11. 2026-06-05
    days on market $273,459 Active 134 DOM
  12. 2026-06-03
    days on market $273,459 Active 133 DOM
  13. 2026-06-02
    days on market $273,459 Active 132 DOM
  14. 2026-06-01
    days on market $273,459 Active 131 DOM
  15. 2026-05-31
    days on market $273,459 Active 130 DOM
  16. 2026-01-21
    listed $273,459 Active 1201-char remark
    Show marketing remark (1362 chars)

    Under Construction. What's Special: Popular Plan | Game Room | Close to Park | Convenient 1st Floor Living | Close to Amenities - New Construction - June Completion! Built by America's Most Trusted Home Builder. Welcome to the Ivy at 10645 Orbit Terrace in The Towns at Skye Ranch! The Ivy is designed to make everyday living feel effortless and beautifully organized. An inviting foyer leads to a bright kitchen at the front of the home, complete with a generous pantry and convenient half bath. The space opens to the dining area and great room, creating a comfortable connection for gathering and relaxing. Just beyond, the outdoor lanai invites peaceful moments in the fresh air. Upstairs, the primary suite offers a serene retreat with a spa-inspired bath and a spacious closet. This level also includes a well-placed laundry room, a secondary bedroom with a private bath, and a flexible tech space. 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: Whole house blinds. Photos are for representative purposes only. MLS#A4679261

  17. 2026-01-21
    listed $273,459 Active 1362-char remark
    Show marketing remark (1362 chars)

    Under Construction. What's Special: Popular Plan | Game Room | Close to Park | Convenient 1st Floor Living | Close to Amenities - New Construction - June Completion! Built by America's Most Trusted Home Builder. Welcome to the Ivy at 10645 Orbit Terrace in The Towns at Skye Ranch! The Ivy is designed to make everyday living feel effortless and beautifully organized. An inviting foyer leads to a bright kitchen at the front of the home, complete with a generous pantry and convenient half bath. The space opens to the dining area and great room, creating a comfortable connection for gathering and relaxing. Just beyond, the outdoor lanai invites peaceful moments in the fresh air. Upstairs, the primary suite offers a serene retreat with a spa-inspired bath and a spacious closet. This level also includes a well-placed laundry room, a secondary bedroom with a private bath, and a flexible tech space. 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: Whole house blinds. Photos are for representative purposes only. MLS#A4679261

ⓘ 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
−$15,318
− Property taxes
−$4,102
− Insurance
−$1,367
− Repairs & maintenance
−$2,763
− Management
−$2,763
− HOA
−$2,064
− Depreciation
−$7,955
Taxable loss
−$1,793
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$430
After-tax cash flow
$2,975/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 townhouse is in excellent condition with no visible repairs or maintenance needed. It offers a well-designed layout, modern finishes, and a great location. Potential buyers and tenants will appreciate the home's curb appeal and interior aesthetics.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants.
  • Both Adding smart home features — Smart home features can increase convenience and appeal to tech-savvy buyers/tenants.
  • Both Upgrading the kitchen appliances — Upgrading to more modern or energy-efficient appliances can increase the home's value and appeal to buyers/tenants.
  • Both Upgrading the bathroom fixtures — Upgrading to more modern or energy-efficient fixtures can increase the home's value and appeal to buyers/tenants.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/tenants.
  • Both Adding smart home features — Smart home features can increase convenience and appeal to tech-savvy buyers/tenants.
  • Both Upgrading the kitchen appliances — Upgrading to more modern or energy-efficient appliances can increase the home's value and appeal to buyers/tenants.
  • Both Upgrading the bathroom fixtures — Upgrading to more modern or energy-efficient fixtures can increase the home's value and appeal to buyers/tenants.

ⓘ 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
  • 2026-01-21 Listed $273,459 Zillow
  • 2026-01-21 Listed $273,459 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…