CashFlowRE
Sign in Sign up
6238 Flagfish Ct
D Composite 41.09
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 +9.2/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Appreciation +4.4/10.0
  • Schools +4.4/10.0
  • DSCR +2.6/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0

$249,000

6238 Flagfish Ct · Lakewood Ranch, FL 34202
3 bd · 2.5 ba · 1,540 sqft · Condo public records · 15 Days on market
Built 2005 $458/mo HOA · 17% of rent

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

Listing remarks MLS

HURRY- this perfect townhouse won't last long! Nestled in the heart of the #1 Master Planned Community in Southwest Florida- Greenbrook Walk is the perfect location, next to top rated LWR schools, a public park and within minutes to new shopping centers full of stores and restuarants. This two story townhouse has been nicely updated! BRAND NEW AC and ALL NEW DUCT WORK! NEW LUXURY VINYL PLANK FLOORING throughout entire home- NO CARPET! NEW Stainless Steel Appliances and brand new garbage disposal! Kitchen cabinets & counters have been resurfaced. Versatile floor plan- with two living areas downstairs, room for a dining room and a kitchen in the center. Half bath downstairs. Laundry conveniently located upstairs! Upstairs, there are two nice sized bedrooms with a shared bathroom with tub/shower combo. Large master bedroom with lots of natural light, large walk in closet and attached bathroom! There is a screened lanai with storage room downstairs and greenspace behind home. Two designated parking spaces right outside your front door. This community has a pool and park for your enjoyment. Monthly HOA fees cover everything but the electric! So move in, save money and leave the worries behind! This townhouse is maintenance free- no exterior maintenance or ground keep up required! Back on market due to buyer unable to qualify for loan.

Key facts

  • End unit location
  • Heated pool and spa
  • Screened in lanai

Tags

END UNIT LOCATIONSCREENED IN LANAIQUARTZ AND GRANITE COUNTERTOPSATTACHED STORAGE CLOSETLAUNDRY ROOM UPSTAIRSHEATED POOL AND SPA

Property features AI

Finance

  • Other: CDD present
  • Financial info: Total monthly fees: $458.42; Total annual fees: $5,501; Lease restrictions apply
  • HOA & community: HOA required; Monthly condo fee: $454; Annual association fee: $53; Association amenities include pool, cable TV, internet, maintenance (grounds & structure), management, pest control, sewer, trash, water, and escrow reserves; Buyer/association approval required; Deed restrictions and community mailbox; Pets allowed with limits; Association recreation owned

Exterior

  • Parking: Assigned parking
  • Utilities: Public water; Public sewer; Electricity connected; Cable and internet available; Sewer connected; Water connected; Underground utilities
  • Home design: Attached condominium; Two-story building; Faces east; Entry on first floor (unit on floor 1)
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Building completed
  • Exterior features: Sidewalks; Paved roads

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms (one on floor 1)
  • Flooring: Tile; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Living room/dining room combo; Walk-in closets; Inside utility room
  • Laundry & utility: Inside laundry; Laundry closet; Upper level laundry location

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 3-bed/2.5-bath condo listed at $249k.

Deal economics

  • At list price, monthly cash flow is $-185 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $216k (13.1% below list).
  • Meets the 1% rule at list price ($3k rent vs $249k).
  • Recommended offer: $216k (13.1% below list) — sets the bar for cash-flow.
  • Cap rate 5.4% 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.
  • Zoned schools: Gilbert W Mcneal Elementary School (math 80% / reading 79%, grade A, #116 of 2,144 statewide, top 6%, 678 students, 20% FRL); R. Dan Nolan Middle School (math 79% / reading 72%, grade A, #38 of 571 statewide, top 7%, 760 students, 28% FRL); Lakewood Ranch High School (math 47% / reading 63%, grade C, #135 of 667 statewide, top 20%, 2,435 students, 22% FRL) — zoned schools average 23% FRL vs 51% district-wide (27 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 70% at this address vs 52% district-wide (+18 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 (-0.5%/yr); 507 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $2k of loan paydown is wiped out by about $3k 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 15 days — a 2% lower offer ($245k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y ago 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $216,394 (13.1% 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. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.05%
Cap rate
5.40%
Cash-on-cash
-3.18%
DSCR
0.86
GRM
7.9

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
-14.0%
Equity multiple
0.43×
Total profit
$-40,053
Equity at exit
$57,739
10-year hold
IRR
-11.2%
Equity multiple
0.14×
Total profit
$-60,238
Equity at exit
$58,636

Cash invested: $69,720 (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
7.9×

Monthly cashflow live

Estimated rent
$2,626 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$391 /mo · $4,695/yr
Insurance
$104
HOA
$458
Vacancy / Maint / Mgmt
$551
Net cashflow
$-185

Break-even live

Break-even rent $2,859
Max offer price $216,394
Occupancy floor

Sensitivity live

Price -10% $-44 -5% $-114 +0% $-185 +5% $-255 +10% $-326
Rent -10% $-392 -5% $-288 +0% $-185 +5% $-81 +10% $23
Rate -1.0pp $-59 -0.5pp $-121 base $-185 +0.5pp $-249 +1.0pp $-315

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
$62,250
Closing costs
$7,470
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6209 Flagfish Ct Lakewood Ranch, FL 3.0 3.0 1276 $1,845 $1.45 17d 1 0.04mi
14909 Skip Jack Loop #102 Lakewood Ranch, FL 2.0 2.5 1160 $2,200 $1.90 23d 1 0.14mi
6209 Flagfish Ct #102 Lakewood Ranch, FL 3.0 2.5 1276 $1,895 $1.49 25d 1 0.15mi
15019 Skip Jack Loop Lakewood Ranch, FL 4.0 2.5 2012 $2,600 $1.29 25d 1 0.21mi
15019 Skip Jack Loop Lakewood Ranch, FL 4.0 2.5 2012 $2,600 $1.29 23d 1 0.21mi
14956 Amberjack Ter #103 Lakewood Ranch, FL 3.0 2.5 1540 $1,975 $1.28 25d 1 0.21mi
15121 Searobbin Dr Lakewood Ranch, FL 4.0 2.5 1868 $2,850 $1.53 25d 1 0.23mi
6258 Blue Runner Ct Lakewood Ranch, FL 3.0 2.0 1275 $2,000 $1.57 17d 1 0.27mi
6246 Blue Runner Ct Lakewood Ranch, FL 3.0 2.0 1556 $2,300 $1.48 17d 1 0.28mi
14505 Westbrook Cir Bradenton, FL 1.0–2.0 1.0–2.0 1016 $1,906 $1.88 5d 10 0.41mi
14367 59th Cir E Bradenton, FL 4.0 2.0 2006 $2,850 $1.42 25d 1 0.56mi
5818 143rd Ct E Bradenton, FL 4.0 2.0 2006 $2,795 $1.39 13d 1 0.63mi
5819 Oak Bridge Ct Bradenton, FL 4.0 2.0 2034 $2,850 $1.40 16d 1 0.66mi
13700 Luxe Ave Bradenton, FL 1.0–3.0 1.0–2.0 1068 $2,205 $2.06 3d 25 0.74mi
15228 Lyla Ter Bradenton, FL 3.0 2.5 1925 $3,000 $1.56 25d 1 0.90mi
15126 Sunny Day Dr Bradenton, FL 3.0 3.0 1879 $2,700 $1.44 25d 1 0.96mi
15035 Sunny Day Dr Bradenton, FL 3.0 2.5 1880 $2,950 $1.57 25d 1 0.98mi
5510 Tidal Breeze Cv Unit 5510 Bradenton, FL 2.0 2.0 1414 $3,495 $2.47 25d 1 1.01mi
5537 Tidal Breeze Cv Bradenton, FL 3.0 2.0 1564 $2,700 $1.73 25d 1 1.02mi
14775 Lyla Ter Bradenton, FL 3.0 2.5 1879 $2,600 $1.38 21d 1 1.03mi
14753 Lyla Ter Bradenton, FL 3.0 2.5 1879 $2,600 $1.38 12d 1 1.04mi
14776 Lyla Ter Bradenton, FL 3.0 2.5 1879 $4,500 $2.39 25d 1 1.05mi
14736 Lyla Ter Bradenton, FL 3.0 2.5 1700 $3,000 $1.76 17d 1 1.07mi
6211 Baywood Ct Bradenton, FL 4.0 3.0 2203 $3,200 $1.45 5d 1 1.15mi
13737 Messina Loop Bradenton, FL 2.0 2.0 1528 $4,750 $3.11 25d 2 1.15mi
13732 Messina Loop #201 Bradenton, FL 2.0 2.0 1528 $2,775 $1.82 17d 1 1.16mi
15018 Oxford Grey Dr Bradenton, FL 4.0 3.0 2032 $5,500 $2.71 25d 1 1.17mi
13823 Messina Loop Bradenton, FL 2.0 2.0 1528 $2,950 $1.93 25d 2 1.19mi
15161 Serene Shores Loop Bradenton, FL 3.0 3.0 1840 $3,800 $2.07 25d 1 1.19mi
15721 Sunny Day Dr Bradenton, FL 2.0 2.0 1580 $6,500 $4.11 25d 1 1.20mi
13725 Messina Loop #201 Bradenton, FL 2.0 2.0 1528 $2,900 $1.90 25d 1 1.20mi
13710 Messina Loop #203 Bradenton, FL 2.0 2.0 1528 $3,200 $2.09 25d 1 1.20mi
13711 Messina Loop #104 Bradenton, FL 2.0 2.0 1528 $2,495 $1.63 25d 1 1.22mi
13711 Messina Loop #203 Bradenton, FL 2.0 2.0 1528 $3,200 $2.09 17d 1 1.22mi
13703 Messina Loop #102 Bradenton, FL 2.0 2.0 1528 $2,750 $1.80 25d 1 1.25mi
13720 Messina Loop Bradenton, FL 2.0 2.0 1528 $4,750 $3.11 25d 2 1.25mi
5316 Crystal Harbor Cv Bradenton, FL 3.0 2.0 1564 $2,700 $1.73 23d 1 1.25mi
5316 Crystal Harbor Cv Bradenton, FL 2.0 2.0 1564 $2,700 $1.73 25d 1 1.25mi
13604 Messina Loop #103 Bradenton, FL 2.0 2.0 1528 $6,000 $3.93 5d 1 1.27mi
5307 Crystal Harbor Cv Bradenton, FL 2.0 2.0 1557 $3,000 $1.93 25d 1 1.30mi

HOA detail condo

Monthly dues
$458 · $5,496/yr
Likely covers
trashelectricexterior maint.pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 11 events

  1. 2026-06-17
    status $249,000 Pending 15 DOM
  2. 2026-06-17
    days on market $249,000 Active 15 DOM
  3. 2026-06-16
    days on market $249,000 Active 14 DOM
  4. 2026-06-15
    days on market $249,000 Active 13 DOM
  5. 2026-06-13
    days on market $249,000 Active 11 DOM
  6. 2026-06-13
    days on market $249,000 Active 10 DOM
  7. 2026-06-10
    days on market $249,000 Active 8 DOM
  8. 2026-06-09
    days on market $249,000 Active 7 DOM
  9. 2026-06-08
    days on market $249,000 Active 6 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    listed $249,000 Active 5 DOM

ⓘ 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
$4,695 · $391/mo
Projected year-2 tax
$4,695 · $391/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 ≥109°F today · 29 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
$31,507
− Mortgage interest
−$13,948
− Property taxes
−$4,695
− Insurance
−$1,245
− Repairs & maintenance
−$2,521
− Management
−$2,521
− HOA
−$5,496
− Depreciation
−$7,244
Taxable loss
−$6,162
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,479
After-tax cash flow
$-736/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

+18.6% since first listed
15 events — show timeline
  • 2026-06-02 Listed $249,000 Stellar MLS as Distributed by MLS Grid
  • 2021-07-26 Sold (Public Records) $235,000 Public Records
  • 2021-07-16 Sold (MLS) $235,000 Stellar MLS as Distributed by MLS Grid
  • 2021-06-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-06-15 Relisted Stellar MLS as Distributed by MLS Grid
  • 2021-06-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-05-28 Price Changed $240,000 Stellar MLS as Distributed by MLS Grid
  • 2021-05-20 Price Changed $250,000 Stellar MLS as Distributed by MLS Grid
  • 2021-05-19 Listed $265,000 Stellar MLS as Distributed by MLS Grid
  • 2020-08-28 Sold (Public Records) $160,000 Public Records
  • 2020-08-28 Sold (MLS) $160,000 Stellar MLS as Distributed by MLS Grid
  • 2020-07-24 Pending Stellar MLS as Distributed by MLS Grid
  • 2020-07-20 Listed $165,000 Stellar MLS as Distributed by MLS Grid
  • 2015-11-03 Sold (Public Records) $147,000 Public Records
  • 2007-01-11 Listed $209,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+7.4%/yr

Latest (2025): $4,695 · -3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…