1000 Kings Hwy #70 · Port Charlotte, FL 33980

$145,000

2 bd · 2.0 ba · 1,056 sqft · Manufactured public records · 55 Days on market

Built 2005 1,866 sqft lot Est $165k · 12% under $320/mo HOA · 17% of rent

---

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 +20.8/30.0
• ARV discount +12.9/15.0
• 1% rule +8.4/10.0
• DSCR +6.6/10.0
• Schools +4.6/10.0
• Livability +3.2/5.0
• Condition / age +2.5/5.0
• Rent growth +1.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Under contract-accepting backup offers. Motivated Seller . This well-maintained 2-bedroom, 2-bathroom manufactured Cavalier home offers 1,056 square feet of comfortable living space in the sought-after resident-owned community of Port Charlotte Village—and is located in a non-flood zone for added peace of mind. Inside, you’ll find updated bamboo-style flooring throughout, adding a modern touch, along with a roof replaced in 2023 for long-term value. The layout is thoughtfully designed, featuring a bright kitchen with a breakfast bar that opens to the dining and living areas, creating a natural flow for both everyday living and entertaining. The primary bedroom is generously size

Key facts

• Walk-in closet
• Walk-in shower
• Private bathroom

Tags

• UPDATED BAMBOO-STYLE FLOORING
• ROOF REPLACED IN 2023
• BREAKFAST BAR
• WALK-IN CLOSET
• PRIVATE BATHROOM
• WALK-IN SHOWER

Property features AI

Finance

• Other: Senior community; Community features: clubhouse, community mailbox, dog park, pool, street lights, golf carts OK; Pets allowed (cats and dogs) with weight limit up to 25 lbs and number limits; Buyer approval required
• Financial info: Total monthly fees $320; total annual fees $3,840; Lease restrictions apply
• HOA & community: Has HOA (monthly fee $320) with mandatory approval required; HOA amenities: clubhouse, pool, recreation facilities, shuffleboard court, storage, maintenance, wheelchair access; HOA fee includes cable TV, internet, pool, sewer, water, trash, common area taxes, maintenance (structure & grounds), management, private road, recreational facilities, escrow reserves

Exterior

• Parking: Carport with 2 spaces
• Utilities: Public water; Public sewer; Electricity available and connected; Cable available and connected; High-speed internet / broadband available; Fiber optics available; Underground utilities; Water and sewer connected
• Home design: Manufactured home (Cavalier double wide); One story; Faces northwest
• Construction: Vinyl siding; Shingle roof; Crawl space foundation; Built as double wide manufactured home
• Exterior features: Lighting; Rain gutters; Shed(s) / storage; Landscaped with trees; Corner lot; Asphalt road

Interior

• Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
• Bedrooms: 2 bedrooms
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central heating (electric); Central air conditioning
• Interior features: Ceiling fans; Blinds; Storage rooms
• Laundry & utility: Washer; Dryer; Inside laundry room

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $145k.

Deal economics

• At list price, monthly cash flow is $198 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $145k).
• Recommended offer: $141k (3.0% below list) — sets the bar for market timing.
• Cap rate 7.9% 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 falling (-4.0%/yr); 600 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 37% of the median local income ($64k/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 55 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts 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.
• Current owner paid $70k; list at $145k implies a 109% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $140,650 (3.0% below list)

Questions for the listing agent

1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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.
6. 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.
7. 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: 1.34% ✓
• Cap rate: 7.93%
• Cash-on-cash: 5.86%
• DSCR: 1.26
• GRM: 6.2

CMA / ARV

• ARV (on-the-fly): $164,736
• Comps found: 2

Show comp detail 2 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1000 Kings Hwy #432	0.11mi	2/2.0	1,056 (0%)	4mo	$164,500	$156	92
1000 Kings Hwy #472	0.16mi	2/2.0	1,100 (+4%)	7mo	$135,000	$123	80

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: -11.5%
• Equity multiple: 0.60×
• Total profit: $-16,322
• Equity at exit: $21,620

10-year hold

• IRR: -9.1%
• Equity multiple: 0.53×
• Total profit: $-18,968
• Equity at exit: $12,537

Cash invested: $40,600 (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 33980

• Home prices YoY: -5.0%
• Rents YoY: -4.0%
• Active inventory: 600
• Price-to-rent: 6.2×

Monthly cashflow live

• Estimated rent: $1,938 high
• Mortgage (P&I): −$760
• Tax from tax record: −$192 /mo · $2,306/yr
• Insurance: −$60
• HOA: −$320
• Vacancy / Maint / Mgmt: −$407
• Net cashflow: $198

Break-even live

Break-even rent $1,687

Max offer price $145,000

Occupancy floor 85%

Sensitivity live

Price	-10% $280	-5% $239	+0% $198	+5% $157	+10% $116
Rent	-10% $45	-5% $122	+0% $198	+5% $275	+10% $351
Rate	-1.0pp $271	-0.5pp $235	base $198	+0.5pp $161	+1.0pp $122

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: $36,250
• Closing costs: $4,350
• Reserves months: —
• Total cash needed: —

Rent comps 19 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
24484 Zephyr Ct Unit 24484 Punta Gorda, FL	3.0	2.0	1255	$1,695	$1.35	22d	1	0.31mi
1670 Royal Ct Punta Gorda, FL	2.0	2.0	1393	$2,400	$1.72	22d	1	0.47mi
1717 Sunderland Dr Punta Gorda, FL	2.0	2.0	1402	$2,800	$2.00	22d	1	0.50mi
24151 Beatrix Blvd Port Charlotte, FL	3.0	1.0–2.0	990	$1,955	$1.97	14d	28	0.56mi
1200 Loveland Blvd Punta Gorda, FL	1.0–3.0	1.0–2.0	1151	$2,030	$1.76	14d	276	0.61mi
24401 Manchester Trl Punta Gorda, FL	2.0	2.0	1382	$2,000	$1.45	22d	1	0.62mi
25100 Sandhill Blvd Port Charlotte, FL	2.0	2.0	860	$1,788	$2.08	22d	2	0.62mi
25050 Sandhill Blvd Unit 5B1 Punta Gorda, FL	2.0	2.0	900	$1,500	$1.67	22d	1	0.63mi
24472 Manchester Trl Punta Gorda, FL	2.0	2.0	1373	$1,900	$1.38	22d	1	0.74mi
24150 Beatrix Blvd Port Charlotte, FL	3.0	1.0–2.0	866	$1,735	$2.00	14d	42	0.78mi
1999 Kings Hwy Port Charlotte, FL	2.0	1.0–2.0	906	$1,800	$1.99	22d	2	0.79mi
1471 Capricorn Blvd Unit A Punta Gorda, FL	3.0	2.0	1450	$1,900	$1.31	14d	1	0.82mi
24001 Madaca Ln Port Charlotte, FL	1.0–3.0	1.0–2.0	1179	$1,720	$1.46	14d	26	0.86mi
1499 Capricorn Blvd Port Charlotte, FL	2.0	2.0	980	$1,495	$1.53	22d	1	0.86mi
175 Kings Hwy Port Charlotte, FL	2.0	2.0	1219	$1,398	$1.15	22d	3	0.98mi
175 Kings Hwy Unit A8 Punta Gorda, FL	2.0	2.0	1228	$1,700	$1.38	22d	1	1.08mi
25225 Rampart Blvd Punta Gorda, FL	2.0	2.0	886	$1,925	$2.17	22d	5	1.15mi
25230 Campos Dr Punta Gorda, FL	3.0	2.0	1460	$1,750	$1.20	22d	1	1.18mi
23184 Glory Ave Port Charlotte, FL	2.0	2.0	1370	$2,000	$1.46	22d	1	1.32mi

HOA detail

• Monthly dues: $320 · $3,840/yr

Listing history 30 events

1. 2026-06-19
   status $145,000 Pending 55 DOM
2. 2026-06-18
   days on market $145,000 Active 55 DOM
3. 2026-06-17
   days on market $145,000 Active 54 DOM
4. 2026-06-16
   days on market $145,000 Active 53 DOM
5. 2026-06-15
   days on market $145,000 Active 52 DOM
6. 2026-06-14
   days on market $145,000 Active 50 DOM
7. 2026-06-13
   days on market $145,000 Active 49 DOM
8. 2026-06-10
   days on market $145,000 Active 47 DOM
9. 2026-06-09
   days on market $145,000 Active 46 DOM
10. 2026-06-08
    days on market $145,000 Active 45 DOM
11. 2026-06-07
    days on market $145,000 Active 44 DOM
12. 2026-06-05
    days on market $145,000 Active 41 DOM
13. 2026-06-03
    days on market $145,000 Active 40 DOM
14. 2026-06-02
    days on market $145,000 Active 39 DOM
15. 2026-06-01
    days on market $145,000 Active 38 DOM
16. 2026-05-31
    days on market $145,000 Active 37 DOM
17. 2026-05-30
    days on market $145,000 Active 36 DOM
18. 2026-04-24
    listed $145,000 Active
19. 2026-04-16
    historical
20. 2026-01-27
    price $140,000
21. 2025-12-22
    price $150,000
22. 2025-11-10
    price $155,000
23. 2025-07-24
    status Active
24. 2025-07-21
    historical
25. 2025-06-20
    price $163,000
26. 2025-05-21
    price $170,000
27. 2025-03-07
    price $175,000
28. 2025-01-21
    price $178,000
29. 2025-01-21
    listed $187,000 Active
30. 2015-06-03
    soldstatus $69,500

ⓘ 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: $2,306 · $192/mo
• Projected year-2 tax: $2,306 · $192/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
• 🔥 Wildfire 2/10 Low
• 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 27 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $23,259
• − Mortgage interest: −$8,122
• − Property taxes: −$2,306
• − Insurance: −$725
• − Repairs & maintenance: −$1,861
• − Management: −$1,861
• − HOA: −$3,840
• − Depreciation: −$4,218
• Taxable income: $325
• Est. tax owed @ 24.0%: −$78
• After-tax cash flow: $2,300/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

• County: Charlotte County · 196,994 people
• City population: 102,180
• Metro: Punta Gorda, FL
• Population (ZIP): 13,120
• Household income: $63,591
• Rent vs Own: 24.3% rent · 75.7% own
• Severe rent burden: 612.0

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 (75%)
• Race & ethnicity: White 75% Hispanic / Latino 10% Two or more races 10% Black 9%
• Hispanic origin (detail): Puerto Rican 3% Cuban 2% Dominican 2%
• Common ancestry: Romanian 5% Hispanic 4% Slovak 3%
• Foreign-born: 16% · Canada, Jamaica
• Languages at home: 85% English-only · Spanish 8% French/Haitian/Cajun 5% 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: ▼ -16.02%
• Current HPI: 306.3331
• Rent YoY: ▼ -4.04%
• Metro: Punta Gorda, 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

+108.6% since first listed

13 events — show timeline

• 2026-04-24 Listed $145,000 Stellar MLS as Distributed by MLS Grid
• 2026-04-16 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2026-01-27 Price Changed $140,000 Stellar MLS as Distributed by MLS Grid
• 2025-12-22 Price Changed $150,000 Stellar MLS as Distributed by MLS Grid
• 2025-11-10 Price Changed $155,000 Stellar MLS as Distributed by MLS Grid
• 2025-07-24 Relisted — Stellar MLS as Distributed by MLS Grid
• 2025-07-21 Listing Removed — Stellar MLS as Distributed by MLS Grid
• 2025-06-20 Price Changed $163,000 Stellar MLS as Distributed by MLS Grid
• 2025-05-21 Price Changed $170,000 Stellar MLS as Distributed by MLS Grid
• 2025-03-07 Price Changed $175,000 Stellar MLS as Distributed by MLS Grid
• 2025-01-21 Price Changed $178,000 Stellar MLS as Distributed by MLS Grid
• 2025-01-21 Listed $187,000 Stellar MLS as Distributed by MLS Grid
• 2015-06-03 Sold (Public Records) $69,500 Public Records

Property tax history

+8.7%/yr

Latest (2025): $2,306 · +134.7% YoY. Source: county tax records.