CashFlowRE
Sign in Sign up
6315 Rosefinch Ct #101
D- Composite 36.49
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 +7.5/15.0
  • Cash flow +6.6/30.0
  • 1% rule +5.4/10.0
  • Appreciation +4.4/10.0
  • Schools +4.4/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • DSCR +0.8/10.0

$205,000

6315 Rosefinch Ct #101 · Lakewood Ranch, FL 34202
2 bd · 1.0 ba · 982 sqft · Condo public records · 101 Days on market
Built 2002 $544/mo HOA · 26% of rent

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

Listing remarks MLS

Wonderful 2 bed, 2 bath condo in Summerfield Hollows / Riverwalk Village. Entering you are welcomed into the living room, leading into the kitchen and dining area. The kitchen boasts ample cabinet and counter space, with closet pantry, stone countertops and stainless steel appliances. The primary bedroom has an en suite bath and walk-in closet. Outside is a patio overlooking the shared community space. Located in Lakewood Ranch, this home is convenient to shops, restaurants, and I-75 for an easy commute to Tampa, Sarasota and surrounding areas, as well as the beautiful gulf beaches.

Key facts

  • $544 HOA
  • Garage
  • Built 2002

Property features AI

Finance

  • Other: Homestead exempt; Zoned PDR/WP
  • Financial info: Total monthly fees $544; total annual fees $6,528; Lease restrictions apply
  • HOA & community: Monthly association fee of $544 (includes common area taxes, structure maintenance, grounds maintenance, pest control, private road, sewer, trash, water); Association approval required; Association-managed (Shane Raniere, CMCA, AMS / Progressive Community M); Pets allowed with restrictions (cats OK, dogs OK, breed restrictions, number limit); No truck/RV/motorcycle parking; Sidewalks

Exterior

  • Parking: Attached garage; 1 garage space; 1-car carport
  • Utilities: Public water; Public sewer; Water connected
  • Home design: Residential condominium; One-story; Faces north; Entry level: 1
  • Construction: Wood siding; Shingle roof; Concrete perimeter foundation; Built in 6315 (building identifier)
  • Exterior features: Hurricane shutters; Rain gutters; Asphalt road access

Interior

  • Kitchen: Built-in oven; Cooktop; Dishwasher; Disposal; Exhaust fan; Microwave; Refrigerator; Freezer; Electric water heater
  • Bedrooms: 2 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Built-in features; Ceiling fans; Eat-in kitchen; Shutters on windows; Smoke detectors
  • Laundry & utility: Laundry room; Washer and dryer included

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/1.0-bath condo listed at $205k.

Deal economics

  • At list price, monthly cash flow is $-340 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $145k (29.3% below list).
  • Meets the 1% rule at list price ($2k rent vs $205k).
  • Recommended offer: $145k (29.3% below list) — sets the bar for cash-flow.
  • Cap rate 4.3% vs local median 3.3% in Lakewood Ranch — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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.
  • Zoned schools: Braden River Elementary School (math 76% / reading 64%, grade A-, #345 of 2,144 statewide, top 17%, 568 students, 40% FRL); Braden River Middle School (math 54% / reading 47%, grade C, #246 of 571 statewide, top 44%, 810 students, 58% FRL); Lakewood Ranch High School (math 47% / reading 63%, grade C, #135 of 667 statewide, top 20%, 2,435 students, 22% FRL).
  • Market conditions: Rents soft (-0.5%/yr); 507 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k 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 101 days — a 9% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 22y ago; this cycle's ask has dropped $13k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 26% of rent.
  • 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 $144,922 (29.3% 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 101 days. Have you received any prior offers? Is the seller open to a 29% 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. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.04%
Cap rate
4.30%
Cash-on-cash
-7.11%
DSCR
0.68
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.2% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-19.3%
Equity multiple
0.22×
Total profit
$-44,757
Equity at exit
$47,536
10-year hold
IRR
-17.4%
Equity multiple
-0.30×
Total profit
$-74,487
Equity at exit
$48,274

Cash invested: $57,400 (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 34202

Home prices YoY
-0.5%
Rents YoY
-0.5%
Active inventory
507
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,127 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$316 /mo · $3,788/yr
Insurance
$85
HOA
$544
Vacancy / Maint / Mgmt
$447
Net cashflow
$-340

Break-even live

Break-even rent $2,557
Max offer price $144,922
Occupancy floor

Sensitivity live

Price -10% $-224 -5% $-282 +0% $-340 +5% $-398 +10% $-456
Rent -10% $-508 -5% $-424 +0% $-340 +5% $-256 +10% $-172
Rate -1.0pp $-237 -0.5pp $-288 base $-340 +0.5pp $-393 +1.0pp $-447

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
$51,250
Closing costs
$6,150
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11209 Ranch Creek Ter Bradenton, FL 1.0–3.0 1.0–2.0 1099 $2,090 $1.90 3d 30 1.00mi
11140 Lost Creek Ter Bradenton, FL 1.0–2.0 1.0–2.0 1009 $1,785 $1.77 3d 11 1.12mi
5420 122nd Cir E Bradenton, FL 1.0–3.0 1.0–2.0 1012 $2,172 $2.14 4d 28 1.23mi

HOA detail condo

Monthly dues
$544 · $6,528/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 37 events

  1. 2026-06-22
    days on market $205,000 Active 101 DOM
  2. 2026-06-18
    days on market $205,000 Active 98 DOM
  3. 2026-06-17
    days on market $205,000 Active 97 DOM
  4. 2026-06-16
    days on market $205,000 Active 96 DOM
  5. 2026-06-15
    days on market $205,000 Active 95 DOM
  6. 2026-06-13
    days on market $205,000 Active 93 DOM
  7. 2026-06-13
    days on market $205,000 Active 92 DOM
  8. 2026-06-10
    days on market $205,000 Active 90 DOM
  9. 2026-06-09
    days on market $205,000 Active 89 DOM
  10. 2026-06-08
    days on market $205,000 Active 88 DOM
  11. 2026-06-08
    days on market $205,000 Active 87 DOM
  12. 2026-06-03
    days on market $205,000 Active 83 DOM
  13. 2026-06-02
    days on market $205,000 Active 82 DOM
  14. 2026-06-01
    days on market $205,000 Active 81 DOM
  15. 2026-05-31
    days on market $205,000 Active 80 DOM
  16. 2026-05-23
    price $205,000
  17. 2026-03-12
    listed $218,000 Active
  18. 2021-09-08
    soldstatus $210,000
  19. 2021-09-03
    soldstatus $210,000 Closed 589-char remark
    Show marketing remark (589 chars)

    Wonderful 2 bed, 2 bath condo in Summerfield Hollows / Riverwalk Village. Entering you are welcomed into the living room, leading into the kitchen and dining area. The kitchen boasts ample cabinet and counter space, with closet pantry, stone countertops and stainless steel appliances. The primary bedroom has an en suite bath and walk-in closet. Outside is a patio overlooking the shared community space. Located in Lakewood Ranch, this home is convenient to shops, restaurants, and I-75 for an easy commute to Tampa, Sarasota and surrounding areas, as well as the beautiful gulf beaches.

  20. 2021-07-27
    status Pending 589-char remark
    Show marketing remark (589 chars)

    Wonderful 2 bed, 2 bath condo in Summerfield Hollows / Riverwalk Village. Entering you are welcomed into the living room, leading into the kitchen and dining area. The kitchen boasts ample cabinet and counter space, with closet pantry, stone countertops and stainless steel appliances. The primary bedroom has an en suite bath and walk-in closet. Outside is a patio overlooking the shared community space. Located in Lakewood Ranch, this home is convenient to shops, restaurants, and I-75 for an easy commute to Tampa, Sarasota and surrounding areas, as well as the beautiful gulf beaches.

  21. 2021-07-21
    status Active 589-char remark
    Show marketing remark (589 chars)

    Wonderful 2 bed, 2 bath condo in Summerfield Hollows / Riverwalk Village. Entering you are welcomed into the living room, leading into the kitchen and dining area. The kitchen boasts ample cabinet and counter space, with closet pantry, stone countertops and stainless steel appliances. The primary bedroom has an en suite bath and walk-in closet. Outside is a patio overlooking the shared community space. Located in Lakewood Ranch, this home is convenient to shops, restaurants, and I-75 for an easy commute to Tampa, Sarasota and surrounding areas, as well as the beautiful gulf beaches.

  22. 2021-07-09
    status Pending 589-char remark
    Show marketing remark (589 chars)

    Wonderful 2 bed, 2 bath condo in Summerfield Hollows / Riverwalk Village. Entering you are welcomed into the living room, leading into the kitchen and dining area. The kitchen boasts ample cabinet and counter space, with closet pantry, stone countertops and stainless steel appliances. The primary bedroom has an en suite bath and walk-in closet. Outside is a patio overlooking the shared community space. Located in Lakewood Ranch, this home is convenient to shops, restaurants, and I-75 for an easy commute to Tampa, Sarasota and surrounding areas, as well as the beautiful gulf beaches.

  23. 2021-06-25
    price $209,900 589-char remark
    Show marketing remark (589 chars)

    Wonderful 2 bed, 2 bath condo in Summerfield Hollows / Riverwalk Village. Entering you are welcomed into the living room, leading into the kitchen and dining area. The kitchen boasts ample cabinet and counter space, with closet pantry, stone countertops and stainless steel appliances. The primary bedroom has an en suite bath and walk-in closet. Outside is a patio overlooking the shared community space. Located in Lakewood Ranch, this home is convenient to shops, restaurants, and I-75 for an easy commute to Tampa, Sarasota and surrounding areas, as well as the beautiful gulf beaches.

  24. 2021-06-10
    listed $215,100 Active 589-char remark
    Show marketing remark (589 chars)

    Wonderful 2 bed, 2 bath condo in Summerfield Hollows / Riverwalk Village. Entering you are welcomed into the living room, leading into the kitchen and dining area. The kitchen boasts ample cabinet and counter space, with closet pantry, stone countertops and stainless steel appliances. The primary bedroom has an en suite bath and walk-in closet. Outside is a patio overlooking the shared community space. Located in Lakewood Ranch, this home is convenient to shops, restaurants, and I-75 for an easy commute to Tampa, Sarasota and surrounding areas, as well as the beautiful gulf beaches.

  25. 2021-06-04
    soldstatus $189,200
  26. 2021-06-03
    soldstatus $189,200
  27. 2021-06-03
    listed $189,200
  28. 2016-09-14
    soldstatus $143,000
  29. 2016-09-12
    soldstatus $143,000 Sold
  30. 2016-08-11
    status Pending
  31. 2016-08-08
    listed $138,900 Active
  32. 2010-09-08
    soldstatus $80,000
  33. 2010-08-27
    soldstatus $80,000
  34. 2010-05-19
    listed $99,900
  35. 2005-01-24
    soldstatus $167,500
  36. 2005-01-14
    soldstatus $167,500
  37. 2004-11-29
    listed $169,900

ⓘ 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
$3,788 · $316/mo
Projected year-2 tax
$3,788 · $316/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 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°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
$25,520
− Mortgage interest
−$11,483
− Property taxes
−$3,788
− Insurance
−$1,025
− Repairs & maintenance
−$2,042
− Management
−$2,042
− HOA
−$6,528
− Depreciation
−$5,964
Taxable loss
−$7,351
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,764
After-tax cash flow
$-2,317/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)
27,197
Household income
$121,659
Rent vs Own
20.8% rent · 79.2% own
Severe rent burden
574.0

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 (80%)
Race & ethnicity
White 80% Two or more races 10% Hispanic / Latino 9% Asian 3% Black 2%
Hispanic origin (detail)
Puerto Rican 4% Cuban 2%
Common ancestry
Romanian 4% Italian 4% Slovak 3%
Foreign-born
12% · Canada, Vietnam, China
Languages at home
88% English-only · Spanish 5% Arabic 1% 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
▼ -1.20%
Current HPI
240.7087
Rent YoY
▼ -0.54%
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

+20.7% since first listed
22 events — show timeline
  • 2026-05-23 Price Changed $205,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-12 Listed $218,000 Stellar MLS as Distributed by MLS Grid
  • 2021-09-08 Sold (Public Records) $210,000 Public Records
  • 2021-09-03 Sold (MLS) $210,000 Stellar MLS as Distributed by MLS Grid
  • 2021-07-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-07-21 Relisted Stellar MLS as Distributed by MLS Grid
  • 2021-07-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-06-25 Price Changed $209,900 Stellar MLS as Distributed by MLS Grid
  • 2021-06-10 Listed $215,100 Stellar MLS as Distributed by MLS Grid
  • 2021-06-04 Sold (Public Records) $189,200 Public Records
  • 2021-06-03 Listed $189,200 Stellar MLS as Distributed by MLS Grid
  • 2021-06-03 Sold (MLS) $189,200 Stellar MLS as Distributed by MLS Grid
  • 2016-09-14 Sold (Public Records) $143,000 Public Records
  • 2016-09-12 Sold (MLS) $143,000 Stellar MLS as Distributed by MLS Grid
  • 2016-08-11 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-08-08 Listed $138,900 Stellar MLS as Distributed by MLS Grid
  • 2010-09-08 Sold (Public Records) $80,000 Public Records
  • 2010-08-27 Sold (MLS) $80,000 Stellar MLS as Distributed by MLS Grid
  • 2010-05-19 Listed $99,900 Stellar MLS as Distributed by MLS Grid
  • 2005-01-24 Sold (Public Records) $167,500 Public Records
  • 2005-01-14 Sold (MLS) $167,500 Stellar MLS as Distributed by MLS Grid
  • 2004-11-29 Listed $169,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+7.7%/yr

Latest (2025): $3,788 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…