CashFlowRE
Sign in Sign up
18071 Clanton Ave
B Composite 73.0
Why this score? — see what drove the B 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 +28.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.0/10.0
  • Schools +4.6/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$150,000

18071 Clanton Ave · Port Charlotte, FL 33948
2 bd · 1.0 ba · 1,120 sqft · SingleFamily public records · 14 Days on market
Built 1981 9,999 sqft lot Est $193k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming Port Charlotte Home. Don’t miss this well-kept 3-bedroom, 1-bath home offering 1,120 square feet of living space on a 10,000 sq. ft. lot in a quiet, established neighborhood of Port Charlotte. Built in 1981, this property is packed with value and is conveniently located just minutes from elementary, middle, and high schools, shopping, restaurants, and hospitals. This home comes with all appliances included, featuring a black refrigerator, stove, microwave, washer, and dryer, plus the convenience of an inside laundry room. Step outside and enjoy your own private backyard retreat with a spacious 12x16 back deck, complete with a Softub hot tub and tool closet on the deck. The fu

Key facts

  • 9,999 sq ft lot
  • Pool
  • Built 1981

Property features AI

Finance

  • HOA & community: No association

Exterior

  • Utilities: Public water; Septic sewer; Electricity connected
  • Home design: Single-family residence; One story; North-facing entry
  • Construction: Frame construction; Shingle roof; Slab foundation; Built on site (year not provided)
  • Exterior features: Above-ground private pool; Paved road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air
  • Interior features: Walk-in closet(s)
  • Laundry & utility: Laundry closet; Washer; Dryer; Electric water heater

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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $428 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 10.2% vs local median 4.4% in Port Charlotte — 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 65/100 on livability (#655 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, employment D, amenities F.
  • Charlotte (suburban): math 54% / reading 54% proficiency, ranked #22 of 73 in FL (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-1.6%/yr); 953 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($63k/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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Charlotte County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $46k; list at $150k implies a 230% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; 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 $150,000

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
1.20%
Cap rate
10.25%
Cash-on-cash
14.13%
DSCR
1.63
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$192,640
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18103 Clanton Ave 0.06mi 2/1.0 1,148 (+2%) 12mo $197,500 $172 83
2318 Summit St 0.04mi 2/2.0 968 (-14%) 2mo $224,000 $231 70
18104 Windingvail Ave 0.28mi 2/2.0 1,263 (+13%) 2mo $223,000 $177 60
18033 Cochran Blvd 0.63mi 2/1.5 1,090 (-3%) 7mo $185,000 $170 58
2341 Granadeer St 0.51mi 3/2.0 (+1) 1,183 (+6%) 5mo $223,000 $189 54
18130 Steele Ave 0.33mi 2/2.0 1,241 (+11%) 14mo $212,500 $171 51
2174 Taunt St 0.64mi 3/2.0 (+1) 1,050 (-6%) 5mo $192,000 $183 47
2394 Box St 0.63mi 3/2.0 (+1) 1,012 (-10%) 7mo $156,000 $154 40
18275 Cortland Ave 0.54mi 3/2.0 (+1) 1,273 (+14%) 22mo $170,000 $134 25

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
-1.5%
Equity multiple
0.94×
Total profit
$-2,314
Equity at exit
$22,365
10-year hold
IRR
4.7%
Equity multiple
1.30×
Total profit
$12,710
Equity at exit
$12,969

Cash invested: $42,000 (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 33948

Home prices YoY
-14.9%
Rents YoY
-1.6%
Active inventory
953
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,800 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$79 /mo · $943/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$428

Break-even live

Break-even rent $1,258
Max offer price $150,000
Occupancy floor 71%

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
$37,500
Closing costs
$4,500
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2457 Haven St Port Charlotte, FL 3.0 2.0 1150 $1,775 $1.54 21d 1 0.46mi
2586 Auburn Blvd Port Charlotte, FL 2.0 2.0 1028 $1,850 $1.80 13d 1 0.47mi
17319 Terry Ave Port Charlotte, FL 3.0 2.0 1478 $2,095 $1.42 21d 1 0.56mi
2223 Tinker St Port Charlotte, FL 3.0 2.0 1337 $2,400 $1.80 21d 1 0.64mi
2113 Como St Port Charlotte, FL 3.0 2.0 1162 $1,500 $1.29 21d 1 0.81mi
17230 Belmont Ave Port Charlotte, FL 2.0 2.0 1052 $1,375 $1.31 21d 1 0.92mi
2022 Dorion St Port Charlotte, FL 3.0 2.0 1200 $1,695 $1.41 13d 1 0.99mi
2233 Fraser St Unit 2235 Port Charlotte, FL 3.0 2.0 1162 $1,647 $1.42 21d 1 1.05mi
17107 Thompson Ave Unit 17107 Port Charlotte, FL 3.0 2.0 1190 $1,900 $1.60 21d 1 1.06mi
1261 Joplin Ave NW Port Charlotte, FL 2.0 2.0 1200 $1,950 $1.62 21d 1 1.09mi
2084 Hilton St Port Charlotte, FL 2.0 2.0 1052 $1,395 $1.33 13d 1 1.16mi
2023 Fraser St Port Charlotte, FL 2.0 2.0 935 $1,450 $1.55 13d 1 1.19mi
1225 Armsdale Ave Port Charlotte, FL 3.0 2.0 1140 $1,525 $1.34 21d 1 1.19mi
2046 Hilton St Port Charlotte, FL 2.0 2.0 1052 $1,375 $1.31 21d 1 1.19mi
2021 Fraser St Port Charlotte, FL 2.0 2.0 935 $1,450 $1.55 13d 1 1.20mi
1174 Victoria Ave Port Charlotte, FL 2.0 2.0 1092 $1,650 $1.51 21d 1 1.31mi
2172 Peasley St Port Charlotte, FL 3.0 2.0 1287 $2,100 $1.63 21d 1 1.41mi

Listing history 3 events

  1. 2026-05-19
    status Pending
  2. 2026-05-04
    listed $150,000 Active
  3. 1995-04-25
    soldstatus $45,500

ⓘ 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
$943 · $79/mo
Projected year-2 tax
$1,245 · $104/mo
Expected delta
+$302/yr (+$25/mo · 32.1%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 97% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°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 · 3 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
$21,604
− Mortgage interest
−$8,402
− Property taxes
−$943
− Insurance
−$1,547
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$4,364
Taxable income
$2,891
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$694
After-tax cash flow
$4,444/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
Charlotte
NCES district ID
1200240
Math proficiency
54% ▼ -6.00%
Reading proficiency
54% ▼ -1.00%
Median HH income
$44,864
Composite
45.62/100
National rank
#2586
State rank
#22 of 73 in FL

Livability — Port Charlotte

Score
65/100
State rank
#655
US rank
#13081

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Port Charlotte, FL
County
Charlotte County · 196,994 people
City population
102,180
Metro
Punta Gorda, FL
Population (ZIP)
18,696
Household income
$62,744
Rent vs Own
13.8% rent · 86.2% own
Severe rent burden
501.0

Population outlook (Charlotte County) Hauer SSP2

Today (2025)
198,646 people
By 2030
210,507 · +6.0%
By 2040
230,857 · +16.2%
By 2050
247,148 · +24.4%
By 2075
281,777 · +41.8%
By 2100
293,609 · +47.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Two or more races 8% Black 7% Hispanic / Latino 7% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Lithuanian 5% Romanian 4% Iranian 2%
Foreign-born
11% · Canada
Languages at home
88% English-only · Spanish 5% Russian/Polish/Slavic 2% Other Indo-European 1%

Political lean MEDSL · Charlotte

2024 margin
Solid R (+34.0) · D 32.7% · R 66.7%
2008→2024 swing
-26.7pp toward R · 2008: -7.2pp · 2024: -34.0pp
All cycles
2024: R+34.0 2020: R+26.6 2016: R+27.8 2012: R+14.3 2008: R+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.31%
Current HPI
315.0548
Rent YoY
▼ -1.63%
Metro
Punta Gorda, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+229.7% since first listed
3 events — show timeline
  • 2026-05-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-04 Listed $150,000 Stellar MLS as Distributed by MLS Grid
  • 1995-04-25 Sold (Public Records) $45,500 Public Records

Property tax history

+4.6%/yr

Latest (2025): $943 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…