CashFlowRE
Sign in Sign up
1363 Seagull Dr
C+ Composite 61.71
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 +25.7/30.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.8/10.0
  • 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

$169,000

1363 Seagull Dr · Englewood, FL 34224
2 bd · 2.0 ba · 960 sqft · Manufactured public records · 314 Days on market
Built 1979 7,920 sqft lot $8/mo HOA

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

Listing remarks MLS

POPULAR HOLIDAY MOBILE ESTATES * * * GREAT BUY * * * SPOTLESS, AIRY & BRIGHT HOME * * * MANY IMPROVEMENTS * * * FURNISHED * * * This home has been well maintained, had new plumbing in 1996, new roof over in 1994, new A/C in 1995, thermal windows in 1997, and driveway culvert in 1999. This home is in great condition! Minutes to area beaches great shopping and restaurants.

Key facts

  • Lemon bay access
  • Boat ramp access
  • Fully furnished

Tags

BOAT RAMP ACCESSLEMON BAY ACCESSFULLY FURNISHED

Property features AI

Finance

  • Other: Directions: Route 776 east to Ibis Ln. left to stop then right to Seagull Dr., turn left; home is on the right
  • Financial info: Lease restrictions apply; Turnkey furnished
  • HOA & community: Has HOA (annual fee $100 / $8.33 monthly); Association amenities include clubhouse, recreation facilities, pickleball and shuffleboard courts; Deed restrictions and community street lights; Golf carts allowed; Senior community; Pets allowed (cats and dogs); Association name listed as Chris Baker

Exterior

  • Parking: Covered parking; Boat parking; 1-car carport
  • Security: Security lights; Smoke detectors
  • Utilities: Public water; Public sewer; High-speed internet/BB/HS available; Cable available; Fiber optics available; Phone available; Sewer connected; Water connected; 1 well on property
  • Home design: Manufactured double-wide home (attached); One level; Faces west
  • Construction: Metal siding; Metal roof; Crawlspace foundation; Built by Schu (make: Schu)
  • Exterior features: Covered patio/porch; Exterior lighting; Rain gutters; Storage shed; Fruit trees and landscaped trees on lot; Flood zone

Interior

  • Kitchen: Convection oven; Dishwasher; Disposal; Exhaust fan; Ice maker; Microwave; Range hood; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile; Hardwood; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Kitchen/family room combo; Open floorplan; Thermostat; Blinds, drapes, rods, shades and shutters on windows; Wood window frames
  • Laundry & utility: Washer hookup; Dryer hookup (electric); Inside laundry room; Inside utility

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/2.0-bath manufactured listed at $169k.

Deal economics

  • At list price, monthly cash flow is $339 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $149k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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: Myakka River Elementary School (math 65% / reading 60%, grade B, #601 of 2,144 statewide, top 28%, 608 students, 51% 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).
  • 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 42% 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 $5k 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 314 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 17y ago; this cycle's ask has dropped $26k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $169k implies a 160% 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; moderate wildfire risk; extreme-heat days projected 7→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $148,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 314 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.18%
Cap rate
9.17%
Cash-on-cash
10.27%
DSCR
1.46
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$47,040
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
426 Camino Real 0.54mi 2/2.0 818 (-15%) 8mo $40,000 $49 44

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
-6.8%
Equity multiple
0.76×
Total profit
$-11,572
Equity at exit
$25,198
10-year hold
IRR
-1.6%
Equity multiple
0.90×
Total profit
$-4,524
Equity at exit
$14,612

Cash invested: $47,320 (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
7.1×

Monthly cashflow live

Estimated rent
$1,986 high interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$199 /mo · $2,393/yr
Insurance
$70
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$8
Vacancy / Maint / Mgmt
$417
Net cashflow
$339

Break-even live

Break-even rent $1,558
Max offer price $169,000
Occupancy floor 78%

Sensitivity live

Price -10% $434 -5% $386 +0% $339 +5% $291 +10% $243
Rent -10% $182 -5% $260 +0% $339 +5% $417 +10% $496
Rate -1.0pp $424 -0.5pp $382 base $339 +0.5pp $295 +1.0pp $250

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
$42,250
Closing costs
$5,070
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
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 15d 1 0.49mi
1604 Cardinal Ln Unit 1 Englewood, FL 1.0 1.0 750 $1,300 $1.73 22d 1 0.52mi
6699 San Casa Dr Englewood, FL 2.0 2.0 1028 $1,900 $1.85 22d 1 0.95mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 22d 1 1.15mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 22d 1 1.16mi
9264 Anita Ave Unit A Englewood, FL 2.0 2.0 1008 $1,400 $1.39 22d 1 1.22mi
9312 Anita Ave Unit B Englewood, FL 2.0 1.0 972 $1,600 $1.65 22d 1 1.31mi
1435 New Point Comfort Rd Unit B Englewood, FL 1.0 1.0 744 $1,520 $2.04 22d 1 1.43mi

HOA detail

Monthly dues
$8 · $96/yr

Listing history 24 events

  1. 2026-06-22
    days on market $169,000 Active 314 DOM
  2. 2026-06-18
    days on market $169,000 Active 311 DOM
  3. 2026-06-17
    days on market $169,000 Active 310 DOM
  4. 2026-06-16
    days on market $169,000 Active 309 DOM
  5. 2026-06-15
    days on market $169,000 Active 308 DOM
  6. 2026-06-14
    days on market $169,000 Active 306 DOM
  7. 2026-06-13
    days on market $169,000 Active 305 DOM
  8. 2026-06-10
    days on market $169,000 Active 303 DOM
  9. 2026-06-09
    days on market $169,000 Active 302 DOM
  10. 2026-06-08
    days on market $169,000 Active 301 DOM
  11. 2026-06-05
    days on market $169,000 Active 297 DOM
  12. 2026-06-02
    days on market $169,000 Active 295 DOM
  13. 2026-06-01
    days on market $169,000 Active 294 DOM
  14. 2026-05-31
    days on market $169,000 Active 293 DOM
  15. 2026-05-30
    days on market $169,000 Active 292 DOM
  16. 2026-04-06
    price $169,000
  17. 2026-03-09
    price $189,000
  18. 2025-08-11
    listed $195,000 Active
  19. 2009-05-13
    soldstatus $65,000
  20. 2009-05-08
    soldstatus $65,000 390-char remark
    Show marketing remark (390 chars)

    POPULAR HOLIDAY MOBILE ESTATES * * * GREAT BUY * * * SPOTLESS, AIRY & BRIGHT HOME * * * MANY IMPROVEMENTS * * * FURNISHED * * * This home has been well maintained, had new plumbing in 1996, new roof over in 1994, new A/C in 1995, thermal windows in 1997, and driveway culvert in 1999. This home is in great condition! Minutes to area beaches great shopping and restaurants.

  21. 2009-02-06
    listed $83,900 390-char remark
    Show marketing remark (390 chars)

    POPULAR HOLIDAY MOBILE ESTATES * * * GREAT BUY * * * SPOTLESS, AIRY & BRIGHT HOME * * * MANY IMPROVEMENTS * * * FURNISHED * * * This home has been well maintained, had new plumbing in 1996, new roof over in 1994, new A/C in 1995, thermal windows in 1997, and driveway culvert in 1999. This home is in great condition! Minutes to area beaches great shopping and restaurants.

  22. 2002-01-28
    soldstatus $64,900
  23. 1990-02-01
    soldstatus $52,000
  24. 1978-03-01
    soldstatus $6,000

ⓘ 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
$2,393 · $199/mo
Projected year-2 tax
$2,393 · $199/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 8/10 Severe FEMA zone X (shaded) · 96% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 30 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
$23,836
− Mortgage interest
−$9,467
− Property taxes
−$2,393
− Insurance
−$1,642
− Repairs & maintenance
−$1,907
− Management
−$1,907
− HOA
−$96
− Depreciation
−$4,916
Taxable income
$1,507
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$362
After-tax cash flow
$3,702/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

Census place
Englewood, FL
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

+2716.7% since first listed
9 events — show timeline
  • 2026-04-06 Price Changed $169,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-09 Price Changed $189,000 Stellar MLS as Distributed by MLS Grid
  • 2025-08-11 Listed $195,000 Stellar MLS as Distributed by MLS Grid
  • 2009-05-13 Sold (Public Records) $65,000 Public Records
  • 2009-05-08 Sold (MLS) $65,000 Stellar MLS as Distributed by MLS Grid
  • 2009-02-06 Listed $83,900 Stellar MLS as Distributed by MLS Grid
  • 2002-01-28 Sold (Public Records) $64,900 Public Records
  • 1990-02-01 Sold (Public Records) $52,000 Public Records
  • 1978-03-01 Sold (Public Records) $6,000 Public Records

Property tax history

+7.2%/yr

Latest (2025): $2,393 · -4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…