CashFlowRE
Sign in Sign up
7443 S Seagrape Rd
D- Composite 39.53
Why this score? — see what drove the D- 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 +12.6/30.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • DSCR +3.8/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$339,990

7443 S Seagrape Rd · Punta Gorda, FL 33955
3 bd · 2.0 ba · 1,952 sqft · Land · 24 Days on market
Built 2025 10,724 sqft lot $24/mo HOA · 1% of rent

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

Listing remarks

Designer-driven and unapologetically distinct. Natural zinc matte flooring pairs with oversized hurricane-grade windows, 9’4” ceilings and a 12’ wide sliding glass door to accentuate a bright, seamless connection to the outdoors. Calacatta bolt quartz countertops and gold brushed finishes deliver a bold, elevated look, while the warm globe pendent lighting add a subtle vintage flare. A luminous flex office space offers versatility, and the extended screened-in lanai and epoxy-finished garage expand functional square footage. Located just 15 minutes from Fisherman’s Village, this is a timeless residence built for forever Southwest Florida living.

Key facts

  • Flex office space
  • Sliding glass door
  • 0.25 acre lot

Tags

NATURAL ZINC MATTE FLOORINGSLIDING GLASS DOORGOLD BRUSHED FINISHESFLEX OFFICE SPACEEXTENDED SCREENED IN LANAIEPOXY FINISHED GARAGE

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 3-bed/2.0-bath land listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-470 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $257k (24.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $249k (26.8% below list).
  • Recommended offer: $249k (26.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% 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; 2 comparable units currently listed for rent nearby; solid renter incomes; 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($77k/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 $2k of loan paydown is wiped out by about $10k 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 24 days — a 2% lower offer ($335k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 8y 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.
  • Current owner paid $42k; list at $340k implies a 711% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $248,710 (26.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.73%
Cap rate
6.14%
Cash-on-cash
-0.55%
DSCR
0.98
GRM
11.4

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
-26.4%
Equity multiple
0.11×
Total profit
$-84,961
Equity at exit
$50,694
10-year hold
IRR
-23.5%
Equity multiple
-0.18×
Total profit
$-112,193
Equity at exit
$29,396

Cash invested: $95,197 (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
11.4×

Monthly cashflow live

Estimated rent
$2,487 medium interval (Pro) →
Mortgage (P&I)
$1,783
Tax from tax record
$60 /mo · $720/yr
Insurance
$142
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$24
Vacancy / Maint / Mgmt
$522
Net cashflow
$-470

Break-even live

Break-even rent $3,083
Max offer price $256,896
Occupancy floor

Sensitivity live

Price -10% $-278 -5% $-374 +0% $-470 +5% $-567 +10% $-1,070
Rent -10% $-667 -5% $-569 +0% $-470 +5% $-372 +10% $-274
Rate -1.0pp $-299 -0.5pp $-384 base $-470 +0.5pp $-558 +1.0pp $-648

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
$84,998
Closing costs
$10,200
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
26162 Stillwater Cir Punta Gorda, FL 2.0 2.0 1266 $2,000 $1.58 21d 1 0.72mi
7361 S Plum Tree Punta Gorda, FL 3.0 2.0 1373 $1,900 $1.38 21d 1 1.11mi

HOA detail

Monthly dues
$24 · $288/yr

Listing history 49 events

  1. 2026-04-27
    status Pending
  2. 2026-04-02
    listed $339,990 Active
  3. 2026-03-22
    historical
  4. 2026-02-19
    price $345,000
  5. 2025-12-17
    status Active
  6. 2025-11-14
    status Pending
  7. 2025-11-05
    price $349,999
  8. 2025-09-19
    price $364,999
  9. 2025-07-07
    price $374,999
  10. 2025-07-05
    historical
  11. 2025-06-13
    price $374,440
  12. 2025-06-04
    price $380,000
  13. 2025-06-04
    price $380,000
  14. 2025-05-31
    price $379,900
  15. 2025-05-31
    price $379,900
  16. 2025-05-16
    price $389,900
  17. 2025-05-12
    price $389,900
  18. 2025-05-03
    price $394,900
  19. 2025-05-03
    price $394,900
  20. 2025-04-25
    listed $399,990 Active
  21. 2025-04-22
    price $399,900
  22. 2025-04-22
    price $409,900
  23. 2025-04-02
    price $414,900
  24. 2025-03-24
    listed $429,900 Active
  25. 2025-02-26
    historical
  26. 2025-02-26
    historical
  27. 2025-02-04
    price $449,990
  28. 2025-02-04
    price $449,990
  29. 2025-01-31
    listed $469,990 Active
  30. 2025-01-31
    listed $469,990 Active
  31. 2024-09-20
    soldstatus $41,900 Closed
  32. 2024-06-03
    status Pending
  33. 2024-05-20
    price $42,000
  34. 2024-05-17
    historical
  35. 2023-11-17
    listed $45,000 Active
  36. 2023-06-21
    historical
  37. 2022-12-21
    listed $49,000 Active
  38. 2022-09-16
    historical
  39. 2022-03-17
    price $49,000
  40. 2022-03-16
    listed $44,900 Active
  41. 2021-05-15
    historical
  42. 2020-05-15
    price $29,000
  43. 2019-11-14
    price $32,000
  44. 2019-04-18
    status Active
  45. 2019-04-03
    status Pending
  46. 2019-02-21
    status Active
  47. 2018-12-14
    status Pending
  48. 2018-11-14
    listed $33,300 Active
  49. 2003-09-09
    soldstatus $16,800

ⓘ 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
$720 · $60/mo
Projected year-2 tax
$2,822 · $235/mo
Expected delta
+$2,102/yr (+$175/mo · 291.7%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 · 2 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
$29,845
− Mortgage interest
−$19,045
− Property taxes
−$720
− Insurance
−$6,818
− Repairs & maintenance
−$2,388
− Management
−$2,388
− HOA
−$288
− Depreciation
−$9,891
Taxable loss
−$11,692
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,806
After-tax cash flow
$-2,838/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

Census place
Punta Gorda, FL
County
Charlotte County · 196,994 people
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

+1923.8% since first listed
49 events — show timeline
  • 2026-04-27 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-02 Listed $339,990 Stellar MLS as Distributed by MLS Grid
  • 2026-03-22 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2026-02-19 Price Changed $345,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-17 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-11-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-11-05 Price Changed $349,999 Stellar MLS as Distributed by MLS Grid
  • 2025-09-19 Price Changed $364,999 Stellar MLS as Distributed by MLS Grid
  • 2025-07-07 Price Changed $374,999 Stellar MLS as Distributed by MLS Grid
  • 2025-07-05 Listing Removed FORTMLS
  • 2025-06-13 Price Changed $374,440 Stellar MLS as Distributed by MLS Grid
  • 2025-06-04 Price Changed $380,000 FORTMLS
  • 2025-06-04 Price Changed $380,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-31 Price Changed $379,900 FORTMLS
  • 2025-05-31 Price Changed $379,900 Stellar MLS as Distributed by MLS Grid
  • 2025-05-16 Price Changed $389,900 FORTMLS
  • 2025-05-12 Price Changed $389,900 Stellar MLS as Distributed by MLS Grid
  • 2025-05-03 Price Changed $394,900 Stellar MLS as Distributed by MLS Grid
  • 2025-05-03 Price Changed $394,900 FORTMLS
  • 2025-04-25 Listed $399,990 FORTMLS
  • 2025-04-22 Price Changed $399,900 Stellar MLS as Distributed by MLS Grid
  • 2025-04-22 Price Changed $409,900 Stellar MLS as Distributed by MLS Grid
  • 2025-04-02 Price Changed $414,900 Stellar MLS as Distributed by MLS Grid
  • 2025-03-24 Listed $429,900 Stellar MLS as Distributed by MLS Grid
  • 2025-02-26 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-02-26 Listing Removed NAPLESMLS
  • 2025-02-04 Price Changed $449,990 NAPLESMLS
  • 2025-02-04 Price Changed $449,990 Stellar MLS as Distributed by MLS Grid
  • 2025-01-31 Listed $469,990 Stellar MLS as Distributed by MLS Grid
  • 2025-01-31 Listed $469,990 NAPLESMLS
  • 2024-09-20 Sold (MLS) $41,900 Stellar MLS as Distributed by MLS Grid
  • 2024-06-03 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-05-20 Price Changed $42,000 Stellar MLS as Distributed by MLS Grid
  • 2024-05-17 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2023-11-17 Listed $45,000 Stellar MLS as Distributed by MLS Grid
  • 2023-06-21 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2022-12-21 Listed $49,000 Stellar MLS as Distributed by MLS Grid
  • 2022-09-16 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2022-03-17 Price Changed $49,000 Stellar MLS as Distributed by MLS Grid
  • 2022-03-16 Listed $44,900 Stellar MLS as Distributed by MLS Grid
  • 2021-05-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2020-05-15 Price Changed $29,000 Stellar MLS as Distributed by MLS Grid
  • 2019-11-14 Price Changed $32,000 Stellar MLS as Distributed by MLS Grid
  • 2019-04-18 Relisted Stellar MLS as Distributed by MLS Grid
  • 2019-04-03 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-02-21 Relisted Stellar MLS as Distributed by MLS Grid
  • 2018-12-14 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-11-14 Listed $33,300 Stellar MLS as Distributed by MLS Grid
  • 2003-09-09 Sold (Public Records) $16,800 Public Records

Property tax history

+14.9%/yr

Latest (2025): $720 · -5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…