CashFlowRE
Sign in Sign up
1765 Loralin Dr
B+ Composite 78.61
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +14.1/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Rent growth +4.8/5.0
  • Schools +4.6/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$237,599

1765 Loralin Dr · Englewood, FL 34223
2 bd · 2.0 ba · 1,490 sqft · SingleFamily public records · 114 Days on market
Built 1974 8,925 sqft lot Est $279k · 15% under $4/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This immaculately clean, turn-key furnished 2 bedroom/2 bathroom home is ready for you to enjoy the Florida lifestyle. Talk about a perfect location; this home is just a few minutes’ drive or bike ride to Englewood beaches. This fantastic location is super close to boating, biking, restaurants, shopping, fitness centers, and all of the charms of Englewood. The comfortable home has a nice open split bedroom floor plan offering plenty of space for guests while offering everyone the utmost in privacy. There is new wood look laminate flooring throughout and central vacuum system to clean those new floors. The large open area combines the living and dining room for a modern look and feel. There is also a spacious Florida room that could be used as a family room or den. The master bedroom has plenty of room for a king sized bed and it provides a large walk-in closet. The 2nd bedroom is basically a 2nd master suite and has its own private bathroom which is accessible to the garage for convenience of guests. This wonderful home also has a lanai to enjoy the beautiful sunny weather or just read a book and enjoy the beach breezes. The attached 2 car garage is so large it will actually fit 2 cars and you can still have room for extra storage. This neighborhood is very nice and well maintained. Come and get your Florida getaway home before it is gone!

Key facts

  • Florida room
  • Large walk-in closet
  • Private bathroom

Tags

SPLIT BEDROOM FLOOR PLANFLORIDA ROOMLARGE WALK-IN CLOSETPRIVATE BATHROOMLANAI

Property features AI

Finance

  • Other: Flood zone (flood insurance required); Paved road access
  • HOA & community: Has HOA (Ken Blackshaw) — optional association; $50 annually; Deed restrictions; Pets allowed

Exterior

  • Parking: Attached 2-car garage (21 x 22) with garage door opener
  • Utilities: Public water; Public sewer; Electricity connected; Cable available; Sewer connected
  • Home design: Single family residence; Residential property; One story; North-facing
  • Construction: Block construction; Shingle roof; Slab foundation; Completed condition; Built on 0.2-acre lot
  • Exterior features: Covered enclosed rear porch / Florida room; Exterior lighting; Mature landscaping with trees

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Living room / dining room combo; Open floorplan; Split bedroom layout; Walk-in closet(s); Window treatments
  • Laundry & utility: Washer; Dryer; Laundry located in 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 2-bed/2.0-bath single-family listed at $238k.

Deal economics

  • At list price, monthly cash flow is $780 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $238k).
  • Recommended offer: $216k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% 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: Lemon Bay High School (math 50% / reading 56%, grade C-, #148 of 667 statewide, top 23%, 1,360 students, 28% FRL) — zoned schools average 28% FRL vs 54% district-wide (25 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+9.0%/yr); 717 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $67k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y ago; this cycle's ask has dropped $41k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $177k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $216,215 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — 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
1.40%
Cap rate
12.39%
Cash-on-cash
21.77%
DSCR
1.97
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$278,630
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1220 Greaza St 0.18mi 2/2.0 1,527 (+2%) 17mo $285,500 $187 73
1720 Florence Ave 0.09mi 2/2.0 1,293 (-13%) 14mo $250,000 $193 62
1575 Loralin Dr 0.20mi 3/2.0 (+1) 1,322 (-11%) 22mo $410,000 $310 49
1157 North Ln 0.70mi 2/1.0 1,356 (-9%) 9mo $187,000 $138 41
1665 Manor Rd 0.62mi 2/1.0 1,298 (-13%) 14mo $230,000 $177 34

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
10.4%
Equity multiple
1.44×
Total profit
$28,972
Equity at exit
$35,427
10-year hold
IRR
23.5%
Equity multiple
3.56×
Total profit
$170,067
Equity at exit
$20,543

Cash invested: $66,528 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
717
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$3,331 high interval (Pro) →
Mortgage (P&I)
$1,246
Tax from tax record
$76 /mo · $913/yr
Insurance
$99
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$4
Vacancy / Maint / Mgmt
$700
Net cashflow
$780

Break-even live

Break-even rent $2,344
Max offer price $237,599
Occupancy floor 72%

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
$59,400
Closing costs
$7,128
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
1575 Loralin Dr Englewood, FL 3.0 2.0 1322 $5,000 $3.78 21d 1 0.23mi
1501 Helene Ave Englewood, FL 3.0 2.0 1608 $3,200 $1.99 13d 1 0.31mi
1210 S Maryknoll Rd Englewood, FL 2.0 2.0 1063 $2,600 $2.45 21d 1 0.38mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 21d 1 0.40mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 21d 1 0.40mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 21d 1 0.44mi
1401 S McCall Rd Unit 301A Englewood, FL 2.0 2.0 1093 $3,300 $3.02 21d 1 0.49mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 21d 1 0.54mi
1081 Humboldt St Englewood, FL 3.0 2.0 1838 $2,400 $1.31 21d 1 0.69mi
1375 Beach Rd #311 Englewood, FL 3.0 2.0 1686 $4,950 $2.94 21d 1 0.88mi
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 13d 1 1.13mi
1960 Oregon Trl Unit 2A Englewood, FL 2.0 2.0 1360 $3,750 $2.76 21d 1 1.43mi

HOA detail

Monthly dues
$4 · $48/yr
Likely covers
gym

Listing history 26 events

  1. 2026-06-18
    days on market $237,599 Active 114 DOM
  2. 2026-06-17
    days on market $237,599 Active 113 DOM
  3. 2026-06-16
    days on market $237,599 Active 112 DOM
  4. 2026-06-15
    days on market $237,599 Active 111 DOM
  5. 2026-06-14
    days on market $237,599 Active 109 DOM
  6. 2026-06-13
    days on market $237,599 Active 108 DOM
  7. 2026-06-10
    days on market $237,599 Active 106 DOM
  8. 2026-06-09
    days on market $237,599 Active 105 DOM
  9. 2026-06-08
    days on market $237,599 Active 104 DOM
  10. 2026-06-07
    days on market $237,599 Active 103 DOM
  11. 2026-06-05
    days on market $237,599 Active 100 DOM
  12. 2026-06-03
    days on market $237,599 Active 99 DOM
  13. 2026-06-02
    days on market $237,599 Active 98 DOM
  14. 2026-06-01
    days on market $237,599 Active 97 DOM
  15. 2026-05-31
    days on market $237,599 Active 96 DOM
  16. 2026-05-30
    days on market $237,599 Active 95 DOM
  17. 2026-04-30
    price $237,599
  18. 2026-04-03
    price $249,000
  19. 2026-03-20
    price $259,000
  20. 2026-03-06
    price $269,000
  21. 2026-02-24
    listed $279,000 Active
  22. 2018-05-04
    soldstatus $177,000 Sold 1367-char remark
    Show marketing remark (1367 chars)

    This immaculately clean, turn-key furnished 2 bedroom/2 bathroom home is ready for you to enjoy the Florida lifestyle. Talk about a perfect location; this home is just a few minutes’ drive or bike ride to Englewood beaches. This fantastic location is super close to boating, biking, restaurants, shopping, fitness centers, and all of the charms of Englewood. The comfortable home has a nice open split bedroom floor plan offering plenty of space for guests while offering everyone the utmost in privacy. There is new wood look laminate flooring throughout and central vacuum system to clean those new floors. The large open area combines the living and dining room for a modern look and feel. There is also a spacious Florida room that could be used as a family room or den. The master bedroom has plenty of room for a king sized bed and it provides a large walk-in closet. The 2nd bedroom is basically a 2nd master suite and has its own private bathroom which is accessible to the garage for convenience of guests. This wonderful home also has a lanai to enjoy the beautiful sunny weather or just read a book and enjoy the beach breezes. The attached 2 car garage is so large it will actually fit 2 cars and you can still have room for extra storage. This neighborhood is very nice and well maintained. Come and get your Florida getaway home before it is gone!

  23. 2018-05-04
    soldstatus $177,000
    Show marketing remark (1367 chars)

    This immaculately clean, turn-key furnished 2 bedroom/2 bathroom home is ready for you to enjoy the Florida lifestyle. Talk about a perfect location; this home is just a few minutes’ drive or bike ride to Englewood beaches. This fantastic location is super close to boating, biking, restaurants, shopping, fitness centers, and all of the charms of Englewood. The comfortable home has a nice open split bedroom floor plan offering plenty of space for guests while offering everyone the utmost in privacy. There is new wood look laminate flooring throughout and central vacuum system to clean those new floors. The large open area combines the living and dining room for a modern look and feel. There is also a spacious Florida room that could be used as a family room or den. The master bedroom has plenty of room for a king sized bed and it provides a large walk-in closet. The 2nd bedroom is basically a 2nd master suite and has its own private bathroom which is accessible to the garage for convenience of guests. This wonderful home also has a lanai to enjoy the beautiful sunny weather or just read a book and enjoy the beach breezes. The attached 2 car garage is so large it will actually fit 2 cars and you can still have room for extra storage. This neighborhood is very nice and well maintained. Come and get your Florida getaway home before it is gone!

  24. 2018-04-20
    status Pending 1367-char remark
    Show marketing remark (1367 chars)

    This immaculately clean, turn-key furnished 2 bedroom/2 bathroom home is ready for you to enjoy the Florida lifestyle. Talk about a perfect location; this home is just a few minutes’ drive or bike ride to Englewood beaches. This fantastic location is super close to boating, biking, restaurants, shopping, fitness centers, and all of the charms of Englewood. The comfortable home has a nice open split bedroom floor plan offering plenty of space for guests while offering everyone the utmost in privacy. There is new wood look laminate flooring throughout and central vacuum system to clean those new floors. The large open area combines the living and dining room for a modern look and feel. There is also a spacious Florida room that could be used as a family room or den. The master bedroom has plenty of room for a king sized bed and it provides a large walk-in closet. The 2nd bedroom is basically a 2nd master suite and has its own private bathroom which is accessible to the garage for convenience of guests. This wonderful home also has a lanai to enjoy the beautiful sunny weather or just read a book and enjoy the beach breezes. The attached 2 car garage is so large it will actually fit 2 cars and you can still have room for extra storage. This neighborhood is very nice and well maintained. Come and get your Florida getaway home before it is gone!

  25. 2018-04-13
    listed $179,900 Active 1367-char remark
    Show marketing remark (1367 chars)

    This immaculately clean, turn-key furnished 2 bedroom/2 bathroom home is ready for you to enjoy the Florida lifestyle. Talk about a perfect location; this home is just a few minutes’ drive or bike ride to Englewood beaches. This fantastic location is super close to boating, biking, restaurants, shopping, fitness centers, and all of the charms of Englewood. The comfortable home has a nice open split bedroom floor plan offering plenty of space for guests while offering everyone the utmost in privacy. There is new wood look laminate flooring throughout and central vacuum system to clean those new floors. The large open area combines the living and dining room for a modern look and feel. There is also a spacious Florida room that could be used as a family room or den. The master bedroom has plenty of room for a king sized bed and it provides a large walk-in closet. The 2nd bedroom is basically a 2nd master suite and has its own private bathroom which is accessible to the garage for convenience of guests. This wonderful home also has a lanai to enjoy the beautiful sunny weather or just read a book and enjoy the beach breezes. The attached 2 car garage is so large it will actually fit 2 cars and you can still have room for extra storage. This neighborhood is very nice and well maintained. Come and get your Florida getaway home before it is gone!

  26. 1993-03-17
    soldstatus $65,000

ⓘ 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
$913 · $76/mo
Projected year-2 tax
$1,972 · $164/mo
Expected delta
+$1,060/yr (+$88/mo · 116.1%)

ⓘ 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 2/10 Low
  • 🌡 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
$39,976
− Mortgage interest
−$13,309
− Property taxes
−$913
− Insurance
−$6,306
− Repairs & maintenance
−$3,198
− Management
−$3,198
− HOA
−$48
− Depreciation
−$6,912
Taxable income
$6,091
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,462
After-tax cash flow
$7,900/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
Sarasota County · 448,376 people
City population
35,420
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
19,884
Household income
$76,016
Rent vs Own
12.5% rent · 87.5% own
Severe rent burden
290.0

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 7% Lithuanian 4% Iranian 2%
Foreign-born
9% · Canada
Languages at home
94% English-only · German/W. Germanic 2% Spanish 1% 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
▼ -146.26%
Current HPI
281.0529
Rent YoY
▲ 9.02%
Metro
North Port-Sarasota-Bradenton, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+265.5% since first listed
10 events — show timeline
  • 2026-04-30 Price Changed $237,599 Stellar MLS as Distributed by MLS Grid
  • 2026-04-03 Price Changed $249,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-20 Price Changed $259,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-06 Price Changed $269,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-24 Listed $279,000 Stellar MLS as Distributed by MLS Grid
  • 2018-05-04 Sold (Public Records) $177,000 Public Records
  • 2018-05-04 Sold (MLS) $177,000 Stellar MLS as Distributed by MLS Grid
  • 2018-04-20 Pending Stellar MLS as Distributed by MLS Grid
  • 2018-04-13 Listed $179,900 Stellar MLS as Distributed by MLS Grid
  • 1993-03-17 Sold (Public Records) $65,000 Public Records

Property tax history

-4.8%/yr

Latest (2025): $913 · -57.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…