CashFlowRE
Sign in Sign up
13425 Turnleaf Blvd
C Composite 59.4
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 +24.8/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Schools +4.6/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,990

13425 Turnleaf Blvd · Punta Gorda, FL 33955
4 bd · 2.5 ba · 2,002 sqft · Land · 93 Days on market
Built 2026 653 sqft lot $23/mo HOA · 1% of rent ↓ 9% since listing

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

Listing remarks MLS

Welcome to the Salerno floorplan offers 2,002 square feet of thoughtfully designed living space across two stories. This home features 4 bedrooms, 2.5 bathrooms, and a spacious 2-car garage. The first floor includes an open-concept layout with a large family room, dining area, and gourmet kitchen complete with a center island and walk-in pantry. The primary bedroom is conveniently located on the first floor and features a luxurious bath with dual vanities and a walk-in closet. Upstairs, you’ll find three additional bedrooms and a full bath. A covered lanai extends the living space outdoors.

Key facts

  • Gourmet kitchen
  • Covered lanai
  • Center island

Tags

OPEN-CONCEPT LAYOUTGOURMET KITCHENCENTER ISLANDWALK-IN PANTRYCOVERED LANAI

Property features AI

Finance

  • Other: Home warranty provided; Permit number 2026-169; CDD present
  • Financial info: Other annual assessment amount $1,947; Total monthly HOA amount $264 / Total annual HOA fees $3,168; No lease restrictions indicated
  • HOA & community: HOA managed by First Service Residential; Monthly HOA fee $264 (includes pool, internet, maintenance of grounds, private road, escrow reserves fund); Association amenities: clubhouse, fitness center, park, playground, pool, pickleball courts, community mailbox; fence restrictions; Pets allowed; Deed restrictions; Golf carts allowed; Sidewalks and street lights

Exterior

  • Parking: Attached 2-car garage (18 x 20); Driveway; Garage door opener
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer / sewer connected; Electricity connected; Cable available; Fiber optics available; Fire hydrant; Water available; Sprinkler recycled
  • Home design: Single family residence; Residential property; Two levels; North-facing
  • Construction: Block, cement siding, stucco, and frame construction; Shingle roof; Slab foundation; New construction; Built by DREAM FINDERS HOMES (Model: Salerno)
  • Exterior features: Covered patio; Patio; Rear porch; Hurricane shutters; Exterior lighting; Sidewalk; Sliding doors; Irrigation equipment; Cleared lot; Paved surfaces

Interior

  • Kitchen: Built-in oven; Range; Microwave; Dishwasher; Disposal; Exhaust fan; Electric water heater
  • Bedrooms: 4 bedrooms; Loft (additional room)
  • Flooring: Carpet; Ceramic tile; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Electric heating; Heat pump; Central air conditioning
  • Interior features: Eat-in kitchen; High ceilings; Kitchen/family room combo; Living room/dining room combo; Open floorplan; Split bedroom layout; Thermostat; Walk-in closet(s); Double pane windows
  • Laundry & utility: Laundry inside

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/2.5-bath land listed at $300k.

Deal economics

  • At list price, monthly cash flow is $633 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $300k).
  • Recommended offer: $273k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 2.8% in Punta Gorda — 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 76/100 on livability (#225 in FL, #3,567 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, health & safety A+, housing B; Watch: cost of living D+, amenities D-, 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: East Elementary School (math 67% / reading 68%, grade B+, #435 of 2,144 statewide, top 21%, 761 students, 52% FRL); Charlotte High School (math 44% / reading 46%, grade D-, #228 of 667 statewide, top 35%, 1,994 students, 41% FRL).
  • Market conditions: 1481 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).
  • At $3,220/mo this rent would consume 50% of the median local household income ($77k/yr) (locally 226% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 93 days — a 9% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $272,990 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.07%
Cap rate
8.82%
Cash-on-cash
9.04%
DSCR
1.40
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.6%
Equity multiple
0.90×
Total profit
$-8,350
Equity at exit
$44,729
10-year hold
IRR
7.0%
Equity multiple
1.53×
Total profit
$44,431
Equity at exit
$25,938

Cash invested: $83,997 (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 33955

Home prices YoY
-24.5%
Active inventory
1481
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$3,220 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$190 /mo · $2,280/yr
Insurance
$125
HOA
$23
Vacancy / Maint / Mgmt
$676
Net cashflow
$633

Break-even live

Break-even rent $2,419
Max offer price $299,990
Occupancy floor 75%

Sensitivity live

Price -10% $803 -5% $718 +0% $633 +5% $548 +10% $463
Rent -10% $379 -5% $506 +0% $633 +5% $760 +10% $887
Rate -1.0pp $784 -0.5pp $709 base $633 +0.5pp $555 +1.0pp $476

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
$74,998
Closing costs
$9,000
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13239 Turnleaf Blvd Punta Gorda, FL 4.0 2.5 1874 $2,300 $1.23 14d 1 0.24mi
27117 Treadmill Dr Punta Gorda, FL 5.0 3.0 2300 $3,500 $1.52 22d 1 0.63mi
25228 Longmeadow Dr Punta Gorda, FL 4.0 2.0 2251 $9,500 $4.22 22d 1 1.09mi
25199 Longmeadow Dr Punta Gorda, FL 3.0 3.0 2445 $9,500 $3.89 22d 1 1.14mi
25222 Keygrass Ct Punta Gorda, FL 4.0 3.0 2247 $5,000 $2.23 22d 1 1.24mi
25078 Golden Fern Dr Punta Gorda, FL 4.0 3.0 2477 $13,000 $5.25 22d 1 1.24mi
25115 Longmeadow Dr Punta Gorda, FL 4.0 2.0 2245 $8,500 $3.79 22d 1 1.24mi
25191 Keygrass Ct Punta Gorda, FL 4.0 2.5 2572 $8,500 $3.30 22d 1 1.29mi
25018 Longmeadow Dr Punta Gorda, FL 4.0 3.0 2251 $9,500 $4.22 22d 1 1.41mi
13263 Valrico Ter Punta Gorda, FL 3.0 2.0 1628 $1,500 $0.92 22d 1 1.42mi
14051 Heritage Landing Blvd Punta Gorda, FL 2.0–3.0 2.0 1280 $6,000 $4.69 22d 2 1.43mi
14061 Heritage Landing Blvd Punta Gorda, FL 2.0–3.0 2.0 1302 $6,500 $4.99 22d 3 1.45mi

HOA detail

Monthly dues
$23 · $276/yr

Listing history 9 events

  1. 2026-06-18
    pricedays on marketlisting id $299,990 Pending 93 DOM
  2. 2026-05-15
    status Pending 603-char remark
    Show marketing remark (603 chars)

    Welcome to the Salerno floorplan offers 2,002 square feet of thoughtfully designed living space across two stories. This home features 4 bedrooms, 2.5 bathrooms, and a spacious 2-car garage. The first floor includes an open-concept layout with a large family room, dining area, and gourmet kitchen complete with a center island and walk-in pantry. The primary bedroom is conveniently located on the first floor and features a luxurious bath with dual vanities and a walk-in closet. Upstairs, you’ll find three additional bedrooms and a full bath. A covered lanai extends the living space outdoors.

  3. 2026-05-15
    status Pending
    Show marketing remark (603 chars)

    Welcome to the Salerno floorplan offers 2,002 square feet of thoughtfully designed living space across two stories. This home features 4 bedrooms, 2.5 bathrooms, and a spacious 2-car garage. The first floor includes an open-concept layout with a large family room, dining area, and gourmet kitchen complete with a center island and walk-in pantry. The primary bedroom is conveniently located on the first floor and features a luxurious bath with dual vanities and a walk-in closet. Upstairs, you’ll find three additional bedrooms and a full bath. A covered lanai extends the living space outdoors.

  4. 2026-04-15
    price $289,990
  5. 2026-02-15
    price $299,990
    Show marketing remark (603 chars)

    Welcome to the Salerno floorplan offers 2,002 square feet of thoughtfully designed living space across two stories. This home features 4 bedrooms, 2.5 bathrooms, and a spacious 2-car garage. The first floor includes an open-concept layout with a large family room, dining area, and gourmet kitchen complete with a center island and walk-in pantry. The primary bedroom is conveniently located on the first floor and features a luxurious bath with dual vanities and a walk-in closet. Upstairs, you’ll find three additional bedrooms and a full bath. A covered lanai extends the living space outdoors.

  6. 2026-02-15
    price $299,990 603-char remark
    Show marketing remark (603 chars)

    Welcome to the Salerno floorplan offers 2,002 square feet of thoughtfully designed living space across two stories. This home features 4 bedrooms, 2.5 bathrooms, and a spacious 2-car garage. The first floor includes an open-concept layout with a large family room, dining area, and gourmet kitchen complete with a center island and walk-in pantry. The primary bedroom is conveniently located on the first floor and features a luxurious bath with dual vanities and a walk-in closet. Upstairs, you’ll find three additional bedrooms and a full bath. A covered lanai extends the living space outdoors.

  7. 2026-02-11
    listed $329,990 Active 603-char remark
    Show marketing remark (603 chars)

    Welcome to the Salerno floorplan offers 2,002 square feet of thoughtfully designed living space across two stories. This home features 4 bedrooms, 2.5 bathrooms, and a spacious 2-car garage. The first floor includes an open-concept layout with a large family room, dining area, and gourmet kitchen complete with a center island and walk-in pantry. The primary bedroom is conveniently located on the first floor and features a luxurious bath with dual vanities and a walk-in closet. Upstairs, you’ll find three additional bedrooms and a full bath. A covered lanai extends the living space outdoors.

  8. 2026-02-04
    price $329,990
  9. 2026-02-01
    listed $319,990 Active

ⓘ 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
$2,280 · $190/mo
Projected year-2 tax
$2,490 · $207/mo
Expected delta
+$210/yr (+$18/mo · 9.2%)

ⓘ 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
$38,645
− Mortgage interest
−$16,804
− Property taxes
−$2,280
− Insurance
−$1,500
− Repairs & maintenance
−$3,092
− Management
−$3,092
− HOA
−$276
− Depreciation
−$8,727
Taxable income
$2,875
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$690
After-tax cash flow
$6,905/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 — Punta Gorda

Score
76/100
State rank
#225
US rank
#3567

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Charlotte County · 196,994 people
City population
68,831
Metro
Punta Gorda, FL
Population (ZIP)
12,399
Household income
$76,943
Rent vs Own
9.5% rent · 90.5% own
Severe rent burden
226.0

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 10% Two or more races 9% Black 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Cuban 4%
Common ancestry
Romanian 5% Italian 3% Serbian 3%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 5% 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
▼ -78.71%
Current HPI
242.9043
Rent YoY
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

-9.4% since first listed
8 events — show timeline
  • 2026-05-15 Pending FORTMLS
  • 2026-05-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-15 Price Changed $289,990 Stellar MLS as Distributed by MLS Grid
  • 2026-02-15 Price Changed $299,990 Stellar MLS as Distributed by MLS Grid
  • 2026-02-15 Price Changed $299,990 FORTMLS
  • 2026-02-11 Listed $329,990 FORTMLS
  • 2026-02-04 Price Changed $329,990 Stellar MLS as Distributed by MLS Grid
  • 2026-02-01 Listed $319,990 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…