CashFlowRE
Sign in Sign up
6030 Blue Paloma Ct
D+ Composite 46.35
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.1/30.0
  • Schools +4.5/10.0
  • Condition / age +4.0/5.0
  • Livability +3.6/5.0
  • 1% rule +3.2/10.0
  • DSCR +3.2/10.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$318,700

6030 Blue Paloma Ct · Palmetto, FL 34221
4 bd · 2.0 ba · 1,936 sqft · SingleFamily · 66 Days on market
Built 2026 Good condition 2-car garage $165/sqft · 25% below area Est $426k · 25% under

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

Listing remarks

An open floorplan is shared among the family room, dining room and kitchen in this single-story home. Separate from three secondary bedrooms, the serene owner's suite features a spa-like private bathroom designed for tranquil shared living. Completing the home is a two-car garage for storage and other versatile needs.

Key facts

  • Kitchen
  • Open floorplan
  • Family room

Tags

OPEN FLOORPLANFAMILY ROOMDINING ROOMKITCHENOWNER'S SUITEPRIVATE BATHROOM

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 4-bed/2.0-bath single-family listed at $319k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-129 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $300k (5.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $262k (17.7% below list).
  • Recommended offer: $262k (17.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.0% in Palmetto — 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 72/100 on livability (#346 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute 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: James Tillman Elementary Magnet School (math 65% / reading 34%, grade D, #1,088 of 2,144 statewide, top 53%, 520 students, 74% FRL); Buffalo Creek Middle School (math 59% / reading 51%, grade B-, #180 of 571 statewide, top 32%, 1,127 students, 44% FRL); Palmetto High School (math 22% / reading 36%, grade F, #456 of 667 statewide, top 68%, 2,100 students, 61% FRL).
  • Market conditions: Rents soft (-3.0%/yr); 1580 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 63d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($78k/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 $2k of loan paydown is wiped out by about $10k 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 66 days — a 6% lower offer ($300k) is reasonable based on typical stale-listing flexibility.
Recommended offer $262,444 (17.7% 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 66 days. Have you received any prior offers? Is the seller open to a 18% 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.82%
Cap rate
5.81%
Cash-on-cash
-1.74%
DSCR
0.92
GRM
10.1

CMA / ARV

ARV (median comp)
$426,036
List price
$318,700
Delta
-25.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6325 35th Avenue Cir E 0.72mi 3/2.0 (-1) 1,952 (+1%) 4mo $406,000 $208 56
3209 77th Ct E 0.59mi 3/2.0 (-1) 1,878 (-3%) 13mo $460,000 $245 52
3415 70th Ct E 0.65mi 4/2.5 1,784 (-8%) 9mo $395,000 $221 47
3212 77th Ct E 0.62mi 4/2.0 2,121 (+10%) 17mo $381,000 $180 41
3409 77th Ct E 0.68mi 4/2.0 2,121 (+10%) 15mo $375,000 $177 40
3425 70th Gln E 0.68mi 3/2.0 (-1) 1,656 (-14%) 4mo $415,000 $251 36
6324 35th Avenue Cir E 0.73mi 4/2.0 1,693 (-13%) 14mo $330,000 $195 33
3303 63rd St E 0.74mi 3/2.0 (-1) 1,767 (-9%) 20mo $355,000 $201 29
3212 70th Ct E 0.56mi 3/2.0 (-1) 1,656 (-14%) 19mo $425,000 $257 29

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
-22.6%
Equity multiple
0.24×
Total profit
$-67,521
Equity at exit
$47,519
10-year hold
IRR
-27.0%
Equity multiple
-0.11×
Total profit
$-98,951
Equity at exit
$27,555

Cash invested: $89,236 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
15 active · 15 under contract
Months of supply
4.5 mo (22%/mo absorbed)
Median asking
$334,590 ($173/sqft)
Median days on market
30 d
This list price
40% of active listings are priced below it
ARV vs active asking
+27.3% above current asking $/sqft

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

ZIP-level market 34221

Rents YoY
-3.0%
Active inventory
1580
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,624 high interval (Pro) →
Mortgage (P&I)
$1,671
Tax est. 1.5%
$398 /mo · $4,780/yr
Insurance
$133
HOA
$0
Vacancy / Maint / Mgmt
$551
Net cashflow
$-129

Break-even live

Break-even rent $2,788
Max offer price $300,011
Occupancy floor 100%

Sensitivity live

Price -10% $91 -5% $-19 +0% $-129 +5% $-239 +10% $-349
Rent -10% $-336 -5% $-233 +0% $-129 +5% $-25 +10% $78
Rate -1.0pp $31 -0.5pp $-48 base $-129 +0.5pp $-212 +1.0pp $-296

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
$79,675
Closing costs
$9,561
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6115 Blue Paloma CT Palmetto, FL 5.0 2.5 2217 $2,825 $1.27 78d 1 0.02mi
6045 Bird Key Pl Palmetto, FL 1.0–3.0 1.0–2.0 1000 $2,448 $2.45 0d 171 0.02mi
9940 Mahaffey DR Palmetto, FL 1.0–3.0 1.0–3.0 1106 $2,044 $1.85 119d 1 0.02mi
3539 70th Gln E Palmetto, FL 3.0 2.0 1272 $1,975 $1.55 4d 1 0.72mi
6010 33rd Dr E Palmetto, FL 3.0 2.0 1287 $2,115 $1.64 99d 1 1.00mi
2896 89th Street Cir E Palmetto, FL 3.0 2.0 1637 $2,199 $1.34 10d 1 1.06mi
2789 89th Street Cir E Palmetto, FL 4.0 2.0 2150 $2,450 $1.14 119d 1 1.13mi
4014 84th Ct E Palmetto, FL 3.0 2.0 1555 $2,266 $1.46 4d 1 1.25mi
2305 50th Street Cir E Palmetto, FL 4.0 2.5 1996 $2,545 $1.28 63d 1 1.26mi
4030 84th Ct E Palmetto, FL 3.0 2.0 1448 $2,216 $1.53 4d 1 1.28mi
2726 89th Street Cir E Palmetto, FL 3.0 2.5 1908 $2,900 $1.52 2d 1 1.28mi
2706 89th Street Cir E Palmetto, FL 4.0 2.0 1637 $2,400 $1.47 82d 1 1.28mi
3303 54th St E Palmetto, FL 3.0 2.0 1285 $2,000 $1.56 99d 1 1.31mi
7127 48th Ave E Palmetto, FL 4.0 2.5 2110 $1,800 $0.85 93d 1 1.32mi
4117 84th Ct E Palmetto, FL 3.0 2.0 1448 $2,466 $1.70 117d 1 1.36mi
4124 84th Ct E Palmetto, FL 4.0 2.0 1936 $2,366 $1.22 4d 1 1.39mi
4235 84th Ct E Palmetto, FL 4.0 2.0 1936 $2,366 $1.22 4d 1 1.42mi
4218 84th Ct E Palmetto, FL 4.0 2.0 1936 $2,516 $1.30 10d 1 1.45mi

Property features AI

Finance

Financial info
List price $323,640

Exterior

Parking
2-car garage / 2 total parking spaces
Home design
Single-family home (Hartford plan)Active listing
Exterior features
Living area approximately 1936Address: 6030 Blue Paloma Ct, Palmetto, FL 34221

Interior

Bedrooms
4 bedrooms
Bathrooms
2 full bathrooms
Interior features
Spec new construction (Hartford plan)

Listing history 36 events

  1. 2026-08-29
    days on market $318,700 Active 66 DOM
  2. 2026-08-28
    pricedays on market $318,700 Active 65 DOM
  3. 2026-08-27
    days on market $343,700 Active 64 DOM
  4. 2026-08-26
    price $343,700 Active 63 DOM
  5. 2026-07-11
    pricedays on market $300,500 Active 63 DOM
  6. 2026-07-10
    days on market $300,400 Active 62 DOM
  7. 2026-07-09
    pricedays on market $300,400 Active 61 DOM
  8. 2026-07-07
    days on market $320,300 Active 59 DOM
  9. 2026-07-06
    price $320,300 Active 58 DOM
  10. 2026-07-06
    days on market $320,200 Active 58 DOM
  11. 2026-07-05
    days on market $320,200 Active 57 DOM
  12. 2026-07-03
    days on market $320,200 Active 55 DOM
  13. 2026-07-02
    days on market $320,200 Active 54 DOM
  14. 2026-07-01
    days on market $320,200 Active 53 DOM
  15. 2026-07-01
    price $320,200 Active 52 DOM
  16. 2026-06-30
    days on market $319,200 Active 52 DOM
  17. 2026-06-29
    price $319,200 Active 51 DOM
  18. 2026-06-29
    days on market $319,000 Active 51 DOM
  19. 2026-06-28
    days on market $319,000 Active 50 DOM
  20. 2026-06-27
    pricedays on market $319,000 Active 49 DOM
  21. 2026-06-27
    days on market $324,040 Active 48 DOM
  22. 2026-06-25
    pricedays on market $324,040 Active 46 DOM
  23. 2026-06-22
    days on market $323,940 Active 44 DOM
  24. 2026-06-22
    days on market $323,940 Active 43 DOM
  25. 2026-06-18
    days on market $323,940 Active 40 DOM
  26. 2026-06-17
    days on market $323,940 Active 39 DOM
  27. 2026-06-16
    pricedays on market $323,940 Active 38 DOM
  28. 2026-06-15
    days on market $323,840 Active 37 DOM
  29. 2026-06-13
    days on market $323,840 Active 35 DOM
  30. 2026-06-13
    days on market $323,840 Active 34 DOM
  31. 2026-06-10
    days on market $323,840 Active 32 DOM
  32. 2026-06-09
    days on market $323,840 Active 31 DOM
  33. 2026-06-08
    pricedays on market $323,840 Active 30 DOM
  34. 2026-06-08
    price $323,640 Active 29 DOM
  35. 2026-06-01
    days on market $329,540 Active 29 DOM
  36. 2026-05-31
    pricedays on market $329,540 Active 28 DOM

ⓘ 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
$31,493
− Mortgage interest
−$17,852
− Property taxes
−$4,780
− Insurance
−$1,594
− Repairs & maintenance
−$2,519
− Management
−$2,519
− Depreciation
−$9,271
Taxable loss
−$7,043
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,690
After-tax cash flow
$140/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 Est. rehab $9,680–$29,040 screening

This single-story home features an open floor plan with modern finishes and a well-maintained exterior. It is in good condition with minor cosmetic updates needed to enhance its resale and rental value.

Value-add opportunities

  • Resale Paint the exterior siding — Fresh paint can enhance curb appeal and property value.
  • Rental Replace the ceiling fan — A modern ceiling fan can improve the rental appeal and comfort for tenants.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 44/100

Zoned Schools

Elementary James Tillman Elementary Magnet School D FL #1,088/2,144 Nat'l #12,785/41,679 Middle Buffalo Creek Middle School B- FL #180/571 Nat'l #2,482/14,009 High Palmetto High School F FL #456/667 Nat'l #11,621/17,239

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
B Composite livability gradescore 72/100

Livability — Palmetto

Score
72/100
State rank
#346
US rank
#5695

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Manatee County · 447,342 people
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
56,208
Household income
$77,712
Rent vs Own
17.1% rent · 82.9% 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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 59% Hispanic / Latino 22% Black 14% Two or more races 11%
Hispanic origin (detail)
Mexican 14% Puerto Rican 3%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
10% · Canada, Dominican Republic, Jamaica
Languages at home
81% English-only · Spanish 16% Other Indo-European 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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…