7730 Satterfield Ter · Ruskin, FL 34219

$375,950

4 bd · 3.0 ba · 1,988 sqft · Land · 26 Days on market

Built 2026 6,120 sqft lot $12/mo HOA

---

Why this score? — see what drove the D- 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 +11.0/30.0
• ARV discount +7.5/15.0
• Schools +4.4/10.0
• Livability +3.6/5.0
• DSCR +3.2/10.0
• 1% rule +2.8/10.0
• Condition / age +2.5/5.0
• Rent growth +2.3/5.0
• Appreciation +0.0/10.0

Listing remarks

Brand new, energy-efficient home available by Apr 2026! The Hibiscus floorplan blends style and function with 4 bedrooms, 3 bathrooms, and a 2-car garage. Its open-concept design centers around a sleek kitchen that flows effortlessly into a spacious great room, perfect for gatherings or everyday living. Salt Meadows offers new single-family homes in Parrish, FL with a variety of floorplans, both single-story and two-story. Residents will enjoy resort-style amenities including a large community pool, clubhouse with fitness center, sports courts, playground and more. With close proximity to I-75, this community offers easy access to St. Pete, Bradenton, Sarasota and beautiful gulf coast beach

Key facts

• Open-concept design
• Spacious great room
• Large community pool

Tags

• ENERGY-EFFICIENT HOME
• OPEN-CONCEPT DESIGN
• SLEEK KITCHEN
• SPACIOUS GREAT ROOM
• RESORT-STYLE AMENITIES
• LARGE COMMUNITY POOL

Property features AI

Finance

• Other: Home warranty included
• Financial info: CDD present
• HOA & community: Has HOA (Home River Group) with required fees; HOA fee approximately $150 annually ($12.50 monthly); Community amenities include fitness center, pool, playground, basketball court, pickleball courts, and street lights; Pets allowed

Exterior

• Parking: Attached 2-car garage; Driveway (garage dimensions approximately 19x19)
• Security: Smoke detector(s)
• Utilities: Public water; Public sewer; Cable available; Underground utilities; Irrigation equipment
• Home design: Single family residence; One story; Completed condition; Faces southwest
• Construction: Block construction; Shingle roof; Slab foundation; Built by Meritage Homes (Hibiscus model)
• Exterior features: Patio; Sidewalk; Public maintained asphalt road

Interior

• Kitchen: Dishwasher; Microwave; Range
• Bedrooms: 4 bedrooms
• Flooring: Carpet; Ceramic tile
• Bathrooms: 3 full bathrooms
• Heating & cooling: Electric heating; Central air conditioning
• Interior features: Open floorplan; Walk-in closets; Smoke detector(s)
• Laundry & utility: Inside laundry room

What this means for you Summary

Snapshot

• This is a 4-bed/3.0-bath land listed at $376k.

Deal economics

• At list price, monthly cash flow is $-155 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $349k (7.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $294k (21.7% below list).
• Recommended offer: $294k (21.7% below list) — sets the bar for 1% rule.
• Cap rate 5.8% vs local median 4.7% in Ruskin — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

• Location reads 71/100 on livability (#392 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute B+; Watch: amenities 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: Annie Lucy Williams Elementary School (math 80% / reading 73%, grade A, #185 of 2,144 statewide, top 9%, 798 students, 31% FRL); Parrish Community High School (math 47% / reading 57%, grade D+, #160 of 667 statewide, top 25%, 2,017 students, 32% FRL) — zoned schools average 32% FRL vs 51% district-wide (19 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: Rents soft (-0.9%/yr); 2170 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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).
• This rent runs 31% of the median local income ($114k/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 26 days — a 2% lower offer ($370k) is reasonable based on typical stale-listing flexibility.

Recommended offer $294,386 (21.7% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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: 0.78% ✗
• Cap rate: 5.80%
• Cash-on-cash: -1.77%
• DSCR: 0.92
• GRM: 10.6

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: -22.5%
• Equity multiple: 0.25×
• Total profit: $-79,461
• Equity at exit: $56,055

10-year hold

• IRR: -26.2%
• Equity multiple: -0.10×
• Total profit: $-115,377
• Equity at exit: $32,505

Cash invested: $105,266 (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 34219

• Home prices YoY: -23.7%
• Rents YoY: -0.9%
• Active inventory: 2170
• Price-to-rent: 10.6×

Monthly cashflow live

• Estimated rent: $2,944 high
• Mortgage (P&I): −$1,972
• Tax from tax record: −$341 /mo · $4,088/yr
• Insurance: −$157
• HOA: −$12
• Vacancy / Maint / Mgmt: −$618
• Net cashflow: $-155

Break-even live

Break-even rent $3,140

Max offer price $348,529

Occupancy floor —

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: $93,988
• Closing costs: $11,278
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
7148 Boggy Creek Pl Parrish, FL	3.0	2.0	1269	$1,929	$1.52	2d	1	0.47mi
13089 Oak Hill Way Parrish, FL	5.0	3.0	2471	$2,650	$1.07	23d	1	0.75mi
8850 Ginko Run Parrish, FL	3.0	2.5	1691	$2,600	$1.54	15d	1	0.88mi
12930 Oak Hill Way Parrish, FL	5.0	3.0	2453	$2,679	$1.09	21d	1	1.03mi
12484 Oak Hill Way Parrish, FL	3.0	2.0	1518	$2,600	$1.71	23d	1	1.10mi
12573 Oak Hill Way Parrish, FL	3.0	2.0	1518	$2,500	$1.65	3d	1	1.25mi
6915 Indus Valley Cir Parrish, FL	3.0	3.0	2461	$2,695	$1.10	10d	1	1.27mi
6969 Indus Valley Cir Parrish, FL	3.0	3.0	2461	$2,695	$1.10	10d	1	1.36mi

HOA detail

• Monthly dues: $12 · $144/yr
• Likely covers: poolgym

Listing history 12 events

1. 2026-06-15
   days on market $375,950 Active 26 DOM
2. 2026-06-13
   days on market $375,950 Active 24 DOM
3. 2026-06-13
   days on market $375,950 Active 23 DOM
4. 2026-06-10
   days on market $375,950 Active 21 DOM
5. 2026-06-09
   days on market $375,950 Active 20 DOM
6. 2026-06-08
   days on market $375,950 Active 19 DOM
7. 2026-06-08
   days on market $375,950 Active 18 DOM
8. 2026-06-03
   days on market $375,950 Active 14 DOM
9. 2026-06-02
   days on market $375,950 Active 13 DOM
10. 2026-06-01
    days on market $375,950 Active 12 DOM
11. 2026-05-31
    days on market $375,950 Active 11 DOM
12. 2026-05-20
    listed $375,950 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: $4,088 · $341/mo
• Projected year-2 tax: $4,088 · $341/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

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

Taxation est. · year 1

• Rental income: $35,326
• − Mortgage interest: −$21,059
• − Property taxes: −$4,088
• − Insurance: −$1,880
• − Repairs & maintenance: −$2,826
• − Management: −$2,826
• − HOA: −$144
• − Depreciation: −$10,937
• Taxable loss: −$8,434
• Est. tax savings @ 24.0%: +$2,024
• After-tax cash flow: $161/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 — Ruskin

• Score: 71/100
• State rank: #392
• US rank: #6879

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Manatee County · 416,364 people
• City population: 33,319
• Metro: North Port-Sarasota-Bradenton, FL
• Population (ZIP): 33,296
• Household income: $113,773
• Rent vs Own: 8.1% rent · 91.9% own
• Severe rent burden: 219.0

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 (75%)
• Race & ethnicity: White 75% Hispanic / Latino 11% Two or more races 8% Black 8% Asian 2%
• Hispanic origin (detail): Mexican 2% Puerto Rican 3%
• Common ancestry: Romanian 4% Hispanic 2% Russian 2%
• Foreign-born: 10% · Canada, Dominican Republic, Jamaica
• Languages at home: 88% English-only · Spanish 7% French/Haitian/Cajun 2% Other Asian/Pacific 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: ▼ -84.45%
• Current HPI: 271.7131
• Rent YoY: ▼ -0.95%
• 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

Price history

1 event — show timeline

• 2026-05-20 Listed $375,950 Stellar MLS as Distributed by MLS Grid

Property tax history

+670.6%/yr

Latest (2025): $4,088 · +670.6% YoY. Source: county tax records.