CashFlowRE
Sign in Sign up
6606 Tortoise Trl
F Composite 34.6
Why this score? — see what drove the F 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 +10.4/30.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • DSCR +3.0/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • 1% rule +2.0/10.0
  • Appreciation +0.0/10.0

$434,067

6606 Tortoise Trl · Lakewood Ranch, FL 34219
4 bd · 3.0 ba · 2,566 sqft · Land · 475 Days on market
Built 2025 6,000 sqft lot $93/mo HOA · 3% of rent ↓ 7% since listing

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

Listing remarks MLS

This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

Key facts

  • Covered front porch
  • Open floor plan
  • Large eat island

Tags

COVERED FRONT PORCHOPEN FLOOR PLANGREAT ROOMCOVERED PATIOLARGE EAT ISLAND42-IN UPPER CABINETS

Property features AI

Finance

  • Other: Total acreage: less than 1/4 acre (approx. 0.13 acres); Living area reported by builder (approx. 2,566 sq ft); total building area 3,066 sq ft
  • HOA & community: Homeowner association: Unique Property Services, Inc/Ken Per; Quarterly association fee of $280 (about $93.33/month); Association fee required; Pets allowed

Exterior

  • Parking: Attached 2-car garage (20 x 20)
  • Utilities: Public water; Public sewer; Broadband/high-speed internet available
  • Home design: Single-family residence; Two levels; Residential, completed; Faces west; Platted PD-R zoning
  • Construction: Block, stucco and frame construction; Shingle roof; Slab foundation; New construction; Built by KB HOME (model 2566/H)
  • Exterior features: Covered patio; Patio; Sidewalk; Sliding doors; Cleared lot; Asphalt road access

Interior

  • Kitchen: Dishwasher; Disposal; Range; Range hood
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Open floorplan; Stone countertops; Thermostat; Walk-in closets; ENERGY STAR qualified windows
  • Laundry & utility: Laundry room on upper level

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 4-bed/3.0-bath land listed at $434k.

Deal economics

  • At list price, monthly cash flow is $-229 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $394k (9.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $303k (30.2% below list).
  • Recommended offer: $303k (30.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% 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 F — 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 soft (-0.9%/yr); 2170 active listings in the ZIP; high-income renter base; 7,472 units permitted in Manatee County in 2024 (1,782 in 5+ unit buildings).
  • This rent runs 32% 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 $13k 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 475 days — a 12% lower offer ($382k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $40k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $303,180 (30.2% 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 475 days. Have you received any prior offers? Is the seller open to a 30% 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
0.70%
Cap rate
5.66%
Cash-on-cash
-2.26%
DSCR
0.90
GRM
11.9

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
-23.0%
Equity multiple
0.23×
Total profit
$-93,998
Equity at exit
$64,721
10-year hold
IRR
-26.4%
Equity multiple
-0.12×
Total profit
$-135,727
Equity at exit
$37,530

Cash invested: $121,539 (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 34219

Home prices YoY
-23.7%
Rents YoY
-0.9%
Active inventory
2170
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$3,032 medium interval (Pro) →
Mortgage (P&I)
$2,276
Tax from tax record
$74 /mo · $889/yr
Insurance
$181
HOA
$93
Vacancy / Maint / Mgmt
$637
Net cashflow
$-229

Break-even live

Break-even rent $3,322
Max offer price $393,600
Occupancy floor

Sensitivity live

Price -10% $17 -5% $-106 +0% $-229 +5% $-848 +10% $-998
Rent -10% $-469 -5% $-349 +0% $-229 +5% $-109 +10% $10
Rate -1.0pp $-10 -0.5pp $-119 base $-229 +0.5pp $-342 +1.0pp $-456

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
$108,517
Closing costs
$13,022
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.

HOA detail

Monthly dues
$93 · $1,116/yr
Likely covers
pool

Listing history 33 events

  1. 2026-06-18
    days on market $434,067 Active 475 DOM
  2. 2026-06-17
    days on market $434,067 Active 474 DOM
  3. 2026-06-16
    days on market $434,067 Active 473 DOM
  4. 2026-06-15
    days on market $434,067 Active 472 DOM
  5. 2026-06-13
    days on market $434,067 Active 470 DOM
  6. 2026-06-13
    days on market $434,067 Active 469 DOM
  7. 2026-06-10
    days on market $434,067 Active 467 DOM
  8. 2026-06-09
    days on market $434,067 Active 466 DOM
  9. 2026-06-08
    days on market $434,067 Active 465 DOM
  10. 2026-06-08
    days on market $434,067 Active 464 DOM
  11. 2026-06-03
    days on market $434,067 Active 460 DOM
  12. 2026-06-02
    pricedays on market $434,067 Active 459 DOM
  13. 2026-06-01
    days on market $433,627 Active 458 DOM
  14. 2026-05-31
    days on market $433,627 Active 457 DOM
  15. 2026-04-10
    price $433,627
  16. 2026-03-10
    price $433,627 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

  17. 2026-01-17
    price $429,767 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

  18. 2026-01-16
    price $429,767
  19. 2025-12-30
    price $424,408
  20. 2025-11-19
    price $424,408 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

  21. 2025-08-16
    price $405,990
  22. 2025-08-14
    price $405,990 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

  23. 2025-08-12
    price $410,990 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

  24. 2025-07-30
    price $411,138
  25. 2025-07-29
    price $411,338 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

  26. 2025-05-05
    price $433,138
  27. 2025-05-03
    price $433,138 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

  28. 2025-03-25
    price $448,138 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

  29. 2025-03-24
    price $448,138
  30. 2025-03-14
    price $439,338 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

  31. 2025-02-28
    listed $474,258 Active
  32. 2025-01-31
    price $449,338 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

  33. 2025-01-15
    listed $464,338 Active 768-char remark
    Show marketing remark (768 chars)

    This beautiful, two-story home showcases an inviting covered front porch. Inside, discover an open floor plan with 9-ft. ceilings and an expansive great room that offers access to a covered back patio, which is perfect for hosting family and friends. The kitchen boasts a large eat-in island, pantry, granite countertops, Whirlpool® stainless steel appliances and 42-in. upper cabinets with crown molding. Upstairs, enjoy the convenience of a dedicated laundry room. The primary bedroom features a walk-in closet and connecting bath that includes a linen closet, extended dual-sink vanity, granite countertops and a walk-in shower with tile surround. Community offers no CDD and low HOA. See sales counselor for approximate timing required for move-in ready homes.

ⓘ 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
$889 · $74/mo
Projected year-2 tax
$3,603 · $300/mo
Expected delta
+$2,714/yr (+$226/mo · 305.5%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$36,382
− Mortgage interest
−$24,315
− Property taxes
−$889
− Insurance
−$2,170
− Repairs & maintenance
−$2,911
− Management
−$2,911
− HOA
−$1,116
− Depreciation
−$12,627
Taxable loss
−$10,556
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,533
After-tax cash flow
$-215/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

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

Price history

-6.6% since first listed
19 events — show timeline
  • 2026-04-10 Price Changed $433,627 Stellar MLS as Distributed by MLS Grid
  • 2026-03-10 Price Changed $433,627 Zillow
  • 2026-01-17 Price Changed $429,767 Zillow
  • 2026-01-16 Price Changed $429,767 Stellar MLS as Distributed by MLS Grid
  • 2025-12-30 Price Changed $424,408 Stellar MLS as Distributed by MLS Grid
  • 2025-11-19 Price Changed $424,408 Zillow
  • 2025-08-16 Price Changed $405,990 Stellar MLS as Distributed by MLS Grid
  • 2025-08-14 Price Changed $405,990 Zillow
  • 2025-08-12 Price Changed $410,990 Zillow
  • 2025-07-30 Price Changed $411,138 Stellar MLS as Distributed by MLS Grid
  • 2025-07-29 Price Changed $411,338 Zillow
  • 2025-05-05 Price Changed $433,138 Stellar MLS as Distributed by MLS Grid
  • 2025-05-03 Price Changed $433,138 Zillow
  • 2025-03-25 Price Changed $448,138 Zillow
  • 2025-03-24 Price Changed $448,138 Stellar MLS as Distributed by MLS Grid
  • 2025-03-14 Price Changed $439,338 Zillow
  • 2025-02-28 Listed $474,258 Stellar MLS as Distributed by MLS Grid
  • 2025-01-31 Price Changed $449,338 Zillow
  • 2025-01-15 Listed $464,338 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…