12321 Trailhead Dr · Lakewood Ranch, FL 34211

$310,000

3 bd · 2.5 ba · 1,601 sqft · Townhouse public records · 114 Days on market

Built 2016 3,254 sqft lot Est $325k · at est. $288/mo HOA · 9% of rent ↓ 3% since listing

---

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 +12.5/30.0
• ARV discount +9.6/15.0
• 1% rule +4.8/10.0
• Schools +4.4/10.0
• DSCR +3.7/10.0
• Livability +2.5/5.0
• Condition / age +2.5/5.0
• Rent growth +1.2/5.0
• Appreciation +0.0/10.0

Listing remarks

Located in Harmony at Lakewood Ranch by Mattamy Homes, this desirable end-unit two-story townhome offers lock-and-leave convenience, strong investment potential, and features 3 bedrooms, 2.5 baths, and a 2-car garage with added storage. All bedrooms are situated upstairs and include custom closets, along with a versatile bonus room and a conveniently located laundry room just steps away. Bedroom 2 features a built-in office/study area, providing flexibility to function as a dedicated workspace if desired. The bathrooms are appointed with double-sink vanities and walk-in showers, adding comfort and functionality. The kitchen includes a dedicated dining area and opens to a screened lanai posi

Key facts

• Built-in office
• Double-sink vanities
• End-unit townhome

Tags

• END-UNIT TOWNHOME
• LOCK-AND-LEAVE CONVENIENCE
• CUSTOM CLOSETS
• BUILT-IN OFFICE
• DOUBLE-SINK VANITIES
• WALK-IN SHOWERS

Property features AI

Finance

• Other: Association approval not required for membership
• Financial info: Other annual assessment amount applies; Lease restrictions apply
• HOA & community: HOA managed by Castle Group - Kenneth Warren; Monthly HOA fee of $288; HOA covers common area taxes, pool, structure maintenance, and grounds maintenance; Community amenities: Clubhouse, Fitness Center, Pool, Dog Park, Irrigation (reclaimed water); Pets allowed

Exterior

• Parking: Attached 2-car garage (17x20)
• Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Broadband/high-speed internet available
• Home design: Townhouse; Residential property; Two levels; Faces south; CDD in place; Homestead exempt
• Construction: Stucco construction; Shingle roof; Slab foundation; Built on or before public records indicated year (see listing)
• Exterior features: Exterior lighting; Paved road access

Interior

• Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Eat-in kitchen
• Bedrooms: 3 bedrooms
• Flooring: Carpet; Tile
• Bathrooms: 2 full baths; 1 half bath
• Heating & cooling: Central heating; Central air
• Interior features: Built-in features; Ceiling fans; Eat-in kitchen; Thermostat; Walk-in closets
• Laundry & utility: Inside laundry; Laundry closet; Washer; Dryer

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath townhouse listed at $310k.

Deal economics

• At list price, monthly cash flow is $-44 ($-524/yr) — negative.
• To cash-flow at today's rent, offer at most $302k (2.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $305k (1.8% below list).
• Recommended offer: $282k (9.0% below list) — sets the bar for market timing.
• 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 D — 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 30% 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 $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 114 days — a 9% lower offer ($282k) 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→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $282,100 (9.0% 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 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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: 0.98% ✗
• Cap rate: 6.12%
• Cash-on-cash: -0.60%
• DSCR: 0.97
• GRM: 8.5

CMA / ARV

• ARV (on-the-fly): $325,003
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
12211 Trailhead Dr	0.10mi	3/2.5	1,675 (+5%)	1mo	$340,000	$203	87
12439 Trailhead Dr	0.10mi	3/2.5	1,688 (+5%)	3mo	$343,000	$203	83
12105 Trailhead Dr	0.14mi	3/2.5	1,739 (+9%)	5mo	$390,000	$224	75
11934 Meadowgate Pl	0.14mi	3/3.0	1,758 (+10%)	3mo	$355,000	$202	72
11936 Sky Acres Ter	0.58mi	3/2.5	1,614 (+1%)	2mo	$300,000	$186	70
12630 Sorrento Way #201	0.30mi	2/2.0 (-1)	1,528 (-5%)	2mo	$345,000	$226	70
11828 Meadowgate Pl	0.23mi	3/2.5	1,799 (+12%)	0mo	$325,000	$181	68
11824 Meadowgate Pl	0.24mi	3/2.5	1,799 (+12%)	0mo	$335,700	$187	68
11831 Meadowgate Pl	0.23mi	3/3.0	1,758 (+10%)	4mo	$375,000	$213	68
12710 Sorrento Way #204	0.34mi	2/2.0 (-1)	1,528 (-5%)	3mo	$378,000	$247	67
11736 Meadowgate Pl	0.27mi	3/2.5	1,838 (+15%)	6mo	$373,000	$203	58
5212 Blossom Cv	0.48mi	3/2.5	1,784 (+11%)	5mo	$380,000	$213	55

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: -21.1%
• Equity multiple: 0.29×
• Total profit: $-61,706
• Equity at exit: $46,222

10-year hold

• IRR: -25.6%
• Equity multiple: -0.05×
• Total profit: $-90,853
• Equity at exit: $26,803

Cash invested: $86,800 (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: 8.5×

Monthly cashflow live

• Estimated rent: $3,046 high
• Mortgage (P&I): −$1,626
• Tax from tax record: −$407 /mo · $4,882/yr
• Insurance: −$129
• HOA: −$288
• Vacancy / Maint / Mgmt: −$640
• Net cashflow: $-44

Break-even live

Break-even rent $3,101

Max offer price $302,285

Occupancy floor 96%

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: $77,500
• Closing costs: $9,300
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
11858 Forest Park Cir Bradenton, FL	3.0	2.0	1260	$2,000	$1.59	11d	1	0.06mi
12412 Trailhead Dr Bradenton, FL	3.0	2.5	1619	$1,200	$0.74	19d	1	0.10mi
5015 Sunnyside Ln Bradenton, FL	3.0	2.5	1688	$2,650	$1.57	23d	1	0.11mi
5004 Skyview Ln Bradenton, FL	3.0	2.5	1635	$2,450	$1.50	23d	1	0.13mi
11961 Brookside Dr Bradenton, FL	3.0	2.5	1777	$2,750	$1.55	3d	1	0.14mi
12447 Trailhead Dr Bradenton, FL	3.0	2.0	1749	$2,649	$1.51	3d	1	0.14mi
11790 Forest Park Cir Bradenton, FL	3.0	2.0	1847	$3,950	$2.14	16d	1	0.15mi
12463 Trailhead Dr Bradenton, FL	3.0	2.5	1661	$3,200	$1.93	23d	1	0.16mi
11897 Forest Park Cir Bradenton, FL	4.0	2.0	2032	$3,500	$1.72	23d	1	0.16mi
5037 Skyview Ln Bradenton, FL	3.0	2.5	1673	$2,900	$1.73	23d	1	0.16mi
11737 Brookside Dr Bradenton, FL	3.0	2.5	1904	$3,000	$1.58	21d	1	0.32mi
11634 Piedmont Park Xing Bradenton, FL	4.0	2.0	1877	$3,600	$1.92	23d	1	0.35mi
12720 Sorrento Way Bradenton, FL	2.0	2.0	1572	$3,148	$2.00	23d	2	0.39mi
12730 Sorrento Way Bradenton, FL	2.0	2.0	1528	$3,200	$2.09	2d	2	0.41mi
12730 Sorrento Way #103 Bradenton, FL	2.0	2.0	1528	$3,400	$2.23	23d	1	0.42mi
12740 Sorrento Way Bradenton, FL	2.0	2.0	1572	$4,850	$3.09	14d	2	0.45mi
5420 122nd Cir E Bradenton, FL	1.0–3.0	1.0–2.0	1012	$2,705	$2.67	2d	28	0.52mi
5414 Latches Ln Lakewood Ranch, FL	3.0–4.0	2.5–3.5	2304	$2,743	$1.19	2d	14	0.56mi
11976 Sky Acres Ter Bradenton, FL	3.0	2.5	1614	$2,350	$1.46	2d	1	0.56mi
11927 Sky Acres Ter Bradenton, FL	3.0	2.5	1634	$2,500	$1.53	23d	1	0.61mi
11126 Battery Park Pl Bradenton, FL	3.0	2.0	1495	$2,715	$1.82	2d	1	0.64mi
5336 Vaccaro Ct Bradenton, FL	3.0	2.0	1966	$5,000	$2.54	23d	1	0.64mi
4511 Terrazza Ct Bradenton, FL	2.0	2.0	1868	$5,000	$2.68	23d	1	0.70mi
12326 Amber Creek Cir Bradenton, FL	3.0	2.5	1674	$2,300	$1.37	16d	1	0.76mi
12314 Amber Creek Cir Bradenton, FL	3.0	2.5	1674	$2,350	$1.40	16d	1	0.76mi
12335 Amber Creek Cir Bradenton, FL	3.0	2.0	1674	$2,350	$1.40	23d	1	0.76mi
11140 Lost Creek Ter Bradenton, FL	1.0–2.0	1.0–2.0	1009	$1,785	$1.77	2d	11	0.80mi
11209 Ranch Creek Ter Bradenton, FL	1.0–3.0	1.0–2.0	1099	$2,536	$2.31	1d	30	0.85mi
11502 Echo Lake Cir Bradenton, FL	1.0–3.0	1.0–2.0	1038	$2,235	$2.15	2d	31	1.03mi
4610 Royal Dornoch Cir Bradenton, FL	3.0	3.0	2201	$3,600	$1.64	23d	1	1.04mi
13605 Messina Loop Bradenton, FL	2.0	2.0	1528	$3,450	$2.26	23d	2	1.08mi
13605 Messina Loop #104 Bradenton, FL	2.0	2.0	1632	$2,200	$1.35	19d	1	1.08mi
13605 Messina Loop #104 Bradenton, FL	2.0	2.0	1528	$4,400	$2.88	19d	1	1.08mi
12749 Coastal Breeze Way Bradenton, FL	3.0	2.0	1766	$3,595	$2.04	21d	1	1.08mi
13604 Messina Loop #103 Bradenton, FL	2.0	2.0	1528	$6,000	$3.93	3d	1	1.09mi
11109 Vida Cir Lakewood Ranch, FL	1.0–2.0	1.0–2.0	938	$2,025	$2.16	1d	49	1.10mi
13720 Messina Loop Bradenton, FL	2.0	2.0	1528	$4,750	$3.11	23d	2	1.13mi
13703 Messina Loop #102 Bradenton, FL	2.0	2.0	1528	$2,750	$1.80	23d	1	1.14mi
13710 Messina Loop #203 Bradenton, FL	2.0	2.0	1528	$3,200	$2.09	23d	1	1.18mi
13711 Messina Loop #203 Bradenton, FL	2.0	2.0	1528	$3,200	$2.09	16d	1	1.18mi

HOA detail

• Monthly dues: $288 · $3,456/yr

Listing history 16 events

1. 2026-06-18
   days on market $310,000 Active 114 DOM
2. 2026-06-17
   days on market $310,000 Active 113 DOM
3. 2026-06-16
   days on market $310,000 Active 112 DOM
4. 2026-06-15
   pricedays on market $310,000 Active 111 DOM
5. 2026-06-13
   days on market $336,000 Active 109 DOM
6. 2026-06-13
   days on market $336,000 Active 108 DOM
7. 2026-06-10
   days on market $336,000 Active 106 DOM
8. 2026-06-09
   days on market $336,000 Active 105 DOM
9. 2026-06-08
   days on market $336,000 Active 104 DOM
10. 2026-06-08
    days on market $336,000 Active 103 DOM
11. 2026-06-03
    days on market $336,000 Active 99 DOM
12. 2026-06-02
    pricedays on market $336,000 Active 98 DOM
13. 2026-06-01
    days on market $349,000 Active 97 DOM
14. 2026-05-31
    days on market $349,000 Active 96 DOM
15. 2026-03-24
    price $349,000
16. 2026-02-24
    listed $359,000 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: $4,882 · $407/mo
• Projected year-2 tax: $4,882 · $407/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

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

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 30 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $36,547
• − Mortgage interest: −$17,365
• − Property taxes: −$4,882
• − Insurance: −$1,550
• − Repairs & maintenance: −$2,924
• − Management: −$2,924
• − HOA: −$3,456
• − Depreciation: −$9,018
• Taxable loss: −$5,572
• Est. tax savings @ 24.0%: +$1,337
• After-tax cash flow: $813/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 — 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 · 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

Price history

-2.8% since first listed

2 events — show timeline

• 2026-03-24 Price Changed $349,000 Stellar MLS as Distributed by MLS Grid
• 2026-02-24 Listed $359,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+11.2%/yr

Latest (2025): $4,882 · +0.1% YoY. Source: county tax records.