CashFlowRE
Sign in Sign up
66 Bull Bay Ln
C Composite 57.86
Why this score? — see what drove the C 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 +22.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +7.2/10.0
  • Schools +4.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

66 Bull Bay Ln · Englewood, FL 34224
1 bd · 2.0 ba · 910 sqft · Land public records · 16 Days on market
Built 1985 4,674 sqft lot $120/mo HOA · 7% of rent ↓ 25% since listing

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

Listing remarks MLS

Welcome To Oyster Creek Mobile Home Park! This Waterfront 55+ Community Sits Directly On Oyster Creek With Boating Access To The Intracoastal Waterway And The Gulf Of Mexico. This Remodeled 1 Bedroom 2 Full Bath With Large Family Room Home Would Make The Perfect Winter Retreat Or Year Round Residence. There Is Nothing Left To Be Done But To Relax And Enjoy The Sunshine! The Large Driveway And Carport Gives You And Your Guests Plenty Of Space To Park. New A/C In 2019. Not In A Flood Zone! The Low Monthly HOA Fee Makes This Home Very Affordable. Cruise To The Fabulous Amenities In This Golf Cart Friendly Community Featuring A Large Clubhouse, Shuffleboard, Horse Shoes, Boat Ramp With Kayak Launch, Dock, Storage Area For Boat Trailers, Boats etc. , Or Take The Short Ride Over To The Ann Dever Memorial Park For A Swim In The Pool Or A Walk On The Nature Trails. Minutes To Manasota Key With 4 Gorgeous Public Beaches, And Some Of The Best Boating And Restaurants Around! There's So Much To Do In This Great Town Of Englewood.

Key facts

  • Large family room
  • Oversized bedroom
  • Waterfront community

Tags

WATERFRONT COMMUNITYDIRECT BOATING ACCESSREMODELED HOMETWO SPACIOUS LIVING AREASLARGE FAMILY ROOMOVERSIZED BEDROOM

Property features AI

Finance

  • Other: Lease restrictions apply; Partially furnished
  • Financial info: Total monthly fees $120 (total annual $1,440)
  • HOA & community: Has HOA (monthly fee $120) with required association approval; Association amenities include clubhouse, recreation facilities, shuffleboard court and storage; Association fee covers escrow reserves fund and grounds maintenance; Senior community; Deed restrictions; buyer approval required; Golf carts allowed; Pets allowed with breed restrictions

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Cable available; Phone available; BB/HS internet available; Underground utilities
  • Home design: Manufactured double-wide home; One story; South-facing; Entry level: One
  • Construction: Metal frame and metal siding; Shingle roof; Crawlspace foundation; Built as a double-wide manufactured home
  • Exterior features: Covered, decked and screened patio/porch; Outdoor lighting; Storage (shed)

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 1 bedroom
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Solid wood cabinets; Thermostat; Blinds
  • Laundry & utility: Washer; Dryer; Inside laundry room; Inside utility; Florida room

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 1-bed/2.0-bath land listed at $150k.

Deal economics

  • At list price, monthly cash flow is $257 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.8% in Englewood — 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 73/100 on livability (#321 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, health & safety A; Watch: employment C-, amenities F, commute 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.
  • Zoned schools: Vineland Elementary School (math 74% / reading 67%, grade A-, #333 of 2,144 statewide, top 16%, 579 students, 45% FRL); L. A. Ainger Middle School (math 65% / reading 53%, grade B, #144 of 571 statewide, top 26%, 720 students, 40% FRL); Lemon Bay High School (math 50% / reading 56%, grade C-, #148 of 667 statewide, top 23%, 1,360 students, 28% FRL) — zoned schools average 38% FRL vs 54% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-0.1%/yr); 737 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 38% of the median local income ($57k/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

  • It's been on market 16 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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: moderate 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 $147,750 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.22%
Cap rate
8.35%
Cash-on-cash
7.34%
DSCR
1.33
GRM
6.8

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
-8.9%
Equity multiple
0.69×
Total profit
$-13,199
Equity at exit
$22,365
10-year hold
IRR
-4.6%
Equity multiple
0.74×
Total profit
$-10,719
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 34224

Home prices YoY
-18.9%
Rents YoY
-0.1%
Active inventory
737
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,837 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$225 /mo · $2,702/yr
Insurance
$62
HOA
$120
Vacancy / Maint / Mgmt
$386
Net cashflow
$257

Break-even live

Break-even rent $1,512
Max offer price $150,000
Occupancy floor 81%

Sensitivity live

Price -10% $342 -5% $299 +0% $257 +5% $215 +10% $172
Rent -10% $112 -5% $184 +0% $257 +5% $330 +10% $402
Rate -1.0pp $333 -0.5pp $295 base $257 +0.5pp $218 +1.0pp $179

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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6699 San Casa Dr Englewood, FL 2.0 2.0 1028 $1,900 $1.85 23d 1 0.13mi
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 15d 1 0.69mi
1604 Cardinal Ln Unit 1 Englewood, FL 1.0 1.0 750 $1,300 $1.73 23d 1 0.79mi
9264 Anita Ave Unit A Englewood, FL 2.0 2.0 1008 $1,400 $1.39 23d 1 1.16mi
9312 Anita Ave Unit B Englewood, FL 2.0 1.0 972 $1,600 $1.65 23d 1 1.24mi
9372 San Bernandino Ave Englewood, FL 2.0 2.0 1020 $4,666 $4.57 23d 1 1.42mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 23d 1 1.43mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 23d 1 1.44mi

HOA detail

Monthly dues
$120 · $1,440/yr
Likely covers
waterpool

Listing history 8 events

  1. 2026-05-08
    status Pending
  2. 2026-04-22
    listed $150,000 Active
  3. 2022-03-07
    soldstatus $190,000 Closed 1035-char remark
    Show marketing remark (1035 chars)

    Welcome To Oyster Creek Mobile Home Park! This Waterfront 55+ Community Sits Directly On Oyster Creek With Boating Access To The Intracoastal Waterway And The Gulf Of Mexico. This Remodeled 1 Bedroom 2 Full Bath With Large Family Room Home Would Make The Perfect Winter Retreat Or Year Round Residence. There Is Nothing Left To Be Done But To Relax And Enjoy The Sunshine! The Large Driveway And Carport Gives You And Your Guests Plenty Of Space To Park. New A/C In 2019. Not In A Flood Zone! The Low Monthly HOA Fee Makes This Home Very Affordable. Cruise To The Fabulous Amenities In This Golf Cart Friendly Community Featuring A Large Clubhouse, Shuffleboard, Horse Shoes, Boat Ramp With Kayak Launch, Dock, Storage Area For Boat Trailers, Boats etc. , Or Take The Short Ride Over To The Ann Dever Memorial Park For A Swim In The Pool Or A Walk On The Nature Trails. Minutes To Manasota Key With 4 Gorgeous Public Beaches, And Some Of The Best Boating And Restaurants Around! There's So Much To Do In This Great Town Of Englewood.

  4. 2022-03-07
    soldstatus $190,000
    Show marketing remark (1035 chars)

    Welcome To Oyster Creek Mobile Home Park! This Waterfront 55+ Community Sits Directly On Oyster Creek With Boating Access To The Intracoastal Waterway And The Gulf Of Mexico. This Remodeled 1 Bedroom 2 Full Bath With Large Family Room Home Would Make The Perfect Winter Retreat Or Year Round Residence. There Is Nothing Left To Be Done But To Relax And Enjoy The Sunshine! The Large Driveway And Carport Gives You And Your Guests Plenty Of Space To Park. New A/C In 2019. Not In A Flood Zone! The Low Monthly HOA Fee Makes This Home Very Affordable. Cruise To The Fabulous Amenities In This Golf Cart Friendly Community Featuring A Large Clubhouse, Shuffleboard, Horse Shoes, Boat Ramp With Kayak Launch, Dock, Storage Area For Boat Trailers, Boats etc. , Or Take The Short Ride Over To The Ann Dever Memorial Park For A Swim In The Pool Or A Walk On The Nature Trails. Minutes To Manasota Key With 4 Gorgeous Public Beaches, And Some Of The Best Boating And Restaurants Around! There's So Much To Do In This Great Town Of Englewood.

  5. 2022-02-07
    status Pending 1035-char remark
    Show marketing remark (1035 chars)

    Welcome To Oyster Creek Mobile Home Park! This Waterfront 55+ Community Sits Directly On Oyster Creek With Boating Access To The Intracoastal Waterway And The Gulf Of Mexico. This Remodeled 1 Bedroom 2 Full Bath With Large Family Room Home Would Make The Perfect Winter Retreat Or Year Round Residence. There Is Nothing Left To Be Done But To Relax And Enjoy The Sunshine! The Large Driveway And Carport Gives You And Your Guests Plenty Of Space To Park. New A/C In 2019. Not In A Flood Zone! The Low Monthly HOA Fee Makes This Home Very Affordable. Cruise To The Fabulous Amenities In This Golf Cart Friendly Community Featuring A Large Clubhouse, Shuffleboard, Horse Shoes, Boat Ramp With Kayak Launch, Dock, Storage Area For Boat Trailers, Boats etc. , Or Take The Short Ride Over To The Ann Dever Memorial Park For A Swim In The Pool Or A Walk On The Nature Trails. Minutes To Manasota Key With 4 Gorgeous Public Beaches, And Some Of The Best Boating And Restaurants Around! There's So Much To Do In This Great Town Of Englewood.

  6. 2022-01-13
    status Active 1035-char remark
    Show marketing remark (1035 chars)

    Welcome To Oyster Creek Mobile Home Park! This Waterfront 55+ Community Sits Directly On Oyster Creek With Boating Access To The Intracoastal Waterway And The Gulf Of Mexico. This Remodeled 1 Bedroom 2 Full Bath With Large Family Room Home Would Make The Perfect Winter Retreat Or Year Round Residence. There Is Nothing Left To Be Done But To Relax And Enjoy The Sunshine! The Large Driveway And Carport Gives You And Your Guests Plenty Of Space To Park. New A/C In 2019. Not In A Flood Zone! The Low Monthly HOA Fee Makes This Home Very Affordable. Cruise To The Fabulous Amenities In This Golf Cart Friendly Community Featuring A Large Clubhouse, Shuffleboard, Horse Shoes, Boat Ramp With Kayak Launch, Dock, Storage Area For Boat Trailers, Boats etc. , Or Take The Short Ride Over To The Ann Dever Memorial Park For A Swim In The Pool Or A Walk On The Nature Trails. Minutes To Manasota Key With 4 Gorgeous Public Beaches, And Some Of The Best Boating And Restaurants Around! There's So Much To Do In This Great Town Of Englewood.

  7. 2022-01-06
    status Pending 1035-char remark
    Show marketing remark (1035 chars)

    Welcome To Oyster Creek Mobile Home Park! This Waterfront 55+ Community Sits Directly On Oyster Creek With Boating Access To The Intracoastal Waterway And The Gulf Of Mexico. This Remodeled 1 Bedroom 2 Full Bath With Large Family Room Home Would Make The Perfect Winter Retreat Or Year Round Residence. There Is Nothing Left To Be Done But To Relax And Enjoy The Sunshine! The Large Driveway And Carport Gives You And Your Guests Plenty Of Space To Park. New A/C In 2019. Not In A Flood Zone! The Low Monthly HOA Fee Makes This Home Very Affordable. Cruise To The Fabulous Amenities In This Golf Cart Friendly Community Featuring A Large Clubhouse, Shuffleboard, Horse Shoes, Boat Ramp With Kayak Launch, Dock, Storage Area For Boat Trailers, Boats etc. , Or Take The Short Ride Over To The Ann Dever Memorial Park For A Swim In The Pool Or A Walk On The Nature Trails. Minutes To Manasota Key With 4 Gorgeous Public Beaches, And Some Of The Best Boating And Restaurants Around! There's So Much To Do In This Great Town Of Englewood.

  8. 2021-12-10
    listed $199,900 Active 1035-char remark
    Show marketing remark (1035 chars)

    Welcome To Oyster Creek Mobile Home Park! This Waterfront 55+ Community Sits Directly On Oyster Creek With Boating Access To The Intracoastal Waterway And The Gulf Of Mexico. This Remodeled 1 Bedroom 2 Full Bath With Large Family Room Home Would Make The Perfect Winter Retreat Or Year Round Residence. There Is Nothing Left To Be Done But To Relax And Enjoy The Sunshine! The Large Driveway And Carport Gives You And Your Guests Plenty Of Space To Park. New A/C In 2019. Not In A Flood Zone! The Low Monthly HOA Fee Makes This Home Very Affordable. Cruise To The Fabulous Amenities In This Golf Cart Friendly Community Featuring A Large Clubhouse, Shuffleboard, Horse Shoes, Boat Ramp With Kayak Launch, Dock, Storage Area For Boat Trailers, Boats etc. , Or Take The Short Ride Over To The Ann Dever Memorial Park For A Swim In The Pool Or A Walk On The Nature Trails. Minutes To Manasota Key With 4 Gorgeous Public Beaches, And Some Of The Best Boating And Restaurants Around! There's So Much To Do In This Great Town Of Englewood.

ⓘ 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
$2,702 · $225/mo
Projected year-2 tax
$2,702 · $225/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 5/10 Major FEMA zone X (unshaded) · 45% chance over 30 yrs
  • 🔥 Wildfire 2/10 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 2/10 Low 1 unhealthy d/yr today · 1 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
$22,044
− Mortgage interest
−$8,402
− Property taxes
−$2,702
− Insurance
−$750
− Repairs & maintenance
−$1,764
− Management
−$1,764
− HOA
−$1,440
− Depreciation
−$4,364
Taxable income
$859
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$206
After-tax cash flow
$2,877/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 — Englewood

Score
73/100
State rank
#321
US rank
#5655

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Charlotte County · 196,994 people
City population
35,420
Metro
Punta Gorda, FL
Population (ZIP)
15,536
Household income
$57,281
Rent vs Own
17.8% rent · 82.2% own
Severe rent burden
329.0

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 (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 4% Slovak 4% Lithuanian 4%
Foreign-born
9% · Canada
Languages at home
92% English-only · Other Indo-European 2% Spanish 2% German/W. Germanic 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
▼ -75.76%
Current HPI
325.0345
Rent YoY
▼ -0.11%
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

-25.0% since first listed
8 events — show timeline
  • 2026-05-08 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-22 Listed $150,000 Stellar MLS as Distributed by MLS Grid
  • 2022-03-07 Sold (Public Records) $190,000 Public Records
  • 2022-03-07 Sold (MLS) $190,000 Stellar MLS as Distributed by MLS Grid
  • 2022-02-07 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-01-13 Relisted Stellar MLS as Distributed by MLS Grid
  • 2022-01-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-12-10 Listed $199,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+7.1%/yr

Latest (2025): $2,702 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…