10730 Rabbit Grove Trl · Ruskin, FL 34219

$423,990

4 bd · 3.0 ba · 2,756 sqft · Land · 27 Days on market

Built 2026 6,000 sqft lot $223/mo HOA · 6% of rent

---

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 +8.0/30.0
• ARV discount +7.5/15.0
• Schools +4.4/10.0
• Livability +3.6/5.0
• 1% rule +3.1/10.0
• Condition / age +2.5/5.0
• Rent growth +2.3/5.0
• DSCR +2.1/10.0
• Appreciation +0.0/10.0

Listing remarks

Under Construction. Receive up to $15,000 towards closing costs with the use of our preferred lender - Now through Sunday, May 31st. Our Newest Community is Set within Southwest Florida's natural beauty and close to many popular area attractions, just 3 miles from I-75. Oakfield Trails neighborhood will consist of single-family homes all designed to meet the needs of today’s modern family. All of our homes feature all-concrete block construction on the first and second floors and D. R. Horton’s state-of-the-art Smart Home Automation system. Enjoy community-wide trails that connect residents to Lakes and Parks, Clubhouse and Uniquely Designed Public Spaces. A Resort-Style Pool wi

Key facts

• Pickleball courts
• Resort style pool
• Tennis courts

Tags

• SMART HOME AUTOMATION SYSTEM
• COMMUNITY WIDE TRAILS
• RESORT STYLE POOL
• SLIDE TOWER
• PICKLEBALL COURTS
• TENNIS COURTS

Property features AI

Finance

• Other: Home warranty included; Lease restrictions may apply; Directions: From Sarasota take I-75 N to exit 229 toward Parrish; keep right toward Moccasin Wallow Rd, turn left onto Grain Silo Trail
• Financial info: Other annual assessment: $3,129; Total monthly association fees: $223
• HOA & community: HOA managed by ICON Management Services Florida, LLC; Monthly HOA fee $223 (required; approval may be required); Community clubhouse, fitness center, playground, pool, sidewalks; Irrigation with reclaimed water; Pets allowed

Exterior

• Parking: Attached 2-car garage (approx. 18 x 20)
• Utilities: Public water; Public sewer; Underground utilities
• Home design: Single family residence; New construction (projected completion: 2026-09-18); Two levels; Faces southeast; Under construction; Zoned PD-MU
• Construction: Block and stucco construction; Shingle roof; Slab foundation; Built by D.R. Horton (builder model: Coral)
• Exterior features: Sliding doors; Pool (other features)

Interior

• Kitchen: Dishwasher; Microwave; Range
• Bedrooms: 4 bedrooms
• Flooring: Carpet
• Bathrooms: 3 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning
• Interior features: Open floor plan; Bonus room; 9 total rooms
• Laundry & utility: Laundry closet; Dedicated laundry room; Electric water heater

🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

• This is a 4-bed/3.0-bath land listed at $424k.

Deal economics

• At list price, monthly cash flow is $-424 ($-5k/yr) — negative.
• To cash-flow at today's rent, offer at most $363k (14.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $345k (18.5% below list).
• Recommended offer: $345k (18.5% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 71/100 on livability (#392 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute B+; Watch: amenities F, health & safety 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: Virgil Mills Elementary School (math 69% / reading 65%, grade B+, #450 of 2,144 statewide, top 22%, 818 students, 43% FRL); Parrish Community High School (math 47% / reading 57%, grade D+, #160 of 667 statewide, top 25%, 2,017 students, 32% FRL).
• Market conditions: Rents soft (-0.9%/yr); 2170 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 36% 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 27 days — a 2% lower offer ($418k) is reasonable based on typical stale-listing flexibility.

Recommended offer $345,412 (18.5% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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 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: 0.81% ✗
• Cap rate: 5.09%
• Cash-on-cash: -4.29%
• DSCR: 0.81
• GRM: 10.2

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: -27.2%
• Equity multiple: 0.11×
• Total profit: $-105,665
• Equity at exit: $63,218

10-year hold

• IRR: -42.5%
• Equity multiple: -0.39×
• Total profit: $-165,164
• Equity at exit: $36,659

Cash invested: $118,717 (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 34219

• Home prices YoY: -23.7%
• Rents YoY: -0.9%
• Active inventory: 2170
• Price-to-rent: 10.2×

Monthly cashflow live

• Estimated rent: $3,454 high
• Mortgage (P&I): −$2,223
• Tax est. 1.5%: −$530 /mo · $6,360/yr
• Insurance: −$177
• HOA: −$223
• Vacancy / Maint / Mgmt: −$725
• Net cashflow: $-424

Break-even live

Break-even rent $3,991

Max offer price $362,587

Occupancy floor —

Sensitivity live

Price	-10% $-131	-5% $-278	+0% $-424	+5% $-571	+10% $-717
Rent	-10% $-697	-5% $-561	+0% $-424	+5% $-288	+10% $-151
Rate	-1.0pp $-211	-0.5pp $-317	base $-424	+0.5pp $-534	+1.0pp $-646

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: $105,998
• Closing costs: $12,720
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
9544 Sandy Bluffs Cir Parrish, FL	5.0	3.0	2557	$2,950	$1.15	4d	1	0.73mi
11512 Gallatin Trl Parrish, FL	4.0	2.5	1929	$3,300	$1.71	24d	1	0.94mi
11884 Little River Way Parrish, FL	3.0	2.5	2142	$3,250	$1.52	16d	1	1.10mi
10749 Hidden Banks Gln Parrish, FL	5.0	3.0	2447	$2,549	$1.04	24d	1	1.12mi
10225 Daybreak Gln Parrish, FL	4.0	3.0	1978	$2,600	$1.31	4d	1	1.18mi
10935 Gentle Current Way Parrish, FL	5.0	3.0	2605	$3,900	$1.50	24d	1	1.21mi
8031 111th Ter E Parrish, FL	5.0	3.0	3067	$4,150	$1.35	24d	1	1.44mi
8614 Mercator Ct Parrish, FL	4.0	2.5	2910	$3,300	$1.13	24d	1	1.46mi

HOA detail

• Monthly dues: $223 · $2,676/yr
• Likely covers: pool

Listing history 15 events

1. 2026-06-18
   days on market $423,990 Active 27 DOM
2. 2026-06-17
   days on market $423,990 Active 26 DOM
3. 2026-06-16
   days on market $423,990 Active 25 DOM
4. 2026-06-15
   days on market $423,990 Active 24 DOM
5. 2026-06-13
   days on market $423,990 Active 22 DOM
6. 2026-06-13
   days on market $423,990 Active 21 DOM
7. 2026-06-10
   days on market $423,990 Active 19 DOM
8. 2026-06-09
   days on market $423,990 Active 18 DOM
9. 2026-06-08
   days on market $423,990 Active 17 DOM
10. 2026-06-08
    days on market $423,990 Active 16 DOM
11. 2026-06-03
    days on market $423,990 Active 12 DOM
12. 2026-06-02
    days on market $423,990 Active 11 DOM
13. 2026-06-01
    days on market $423,990 Active 10 DOM
14. 2026-05-31
    days on market $423,990 Active 9 DOM
15. 2026-05-22
    listed $423,990 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $41,449
• − Mortgage interest: −$23,750
• − Property taxes: −$6,360
• − Insurance: −$2,120
• − Repairs & maintenance: −$3,316
• − Management: −$3,316
• − HOA: −$2,676
• − Depreciation: −$12,334
• Taxable loss: −$12,423
• Est. tax savings @ 24.0%: +$2,981
• After-tax cash flow: $-2,111/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 — Ruskin

• Score: 71/100
• State rank: #392
• US rank: #6879

Category grades

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

Schools grade is shown separately in the Schools card above.

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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

1 event — show timeline

• 2026-05-22 Listed $423,990 Stellar MLS as Distributed by MLS Grid