CashFlowRE
Sign in Sign up
6198 Oriole Blvd
C Composite 58.34
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 +25.6/30.0
  • DSCR +8.5/10.0
  • 1% rule +7.0/10.0
  • Schools +4.6/10.0
  • ARV discount +4.1/15.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

6198 Oriole Blvd · Englewood, FL 34224
2 bd · 2.0 ba · 1,154 sqft · Manufactured public records · 39 Days on market
Built 1988 8,259 sqft lot Est $138k · 8% over $5/mo HOA

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

Listing remarks MLS

WHAT A GREAT BUY! A LITTLE TLC AND THIS WILL BE A PERFECT 2ND OR RETIREMENT HOME. NEW SHINGLE ROOF `01. LAMINATED WOOD FLOOR IN DINING RM & HALL. EXTRA CABINETS BUILT IN HALL. VAULTED CEILINGS. BREAKFAST BAR. GREAT CORNER LOCATION. PLUMBING HAS BEEN UPDATED. 2 LANAIS, ONE WITH VINYL WINDOWS. MOST FURNISHINGS INCLUDED. MEMBERSHIP TO EDGEWATER CLUB INCLUDED. CERTITIED ADULT PARK. PETS ALLOWED.

Key facts

  • Kitchen cabinetry
  • Bathroom vanities
  • Updated flooring

Tags

CORNER LOTUPDATED FLOORINGKITCHEN CABINETRYBATHROOM VANITIESDOUBLE-PANE WINDOWS

Property features AI

Finance

  • Other: Total annual fees $60
  • Financial info: Lease restrictions apply
  • HOA & community: Has HOA (Lemon Bay Isles Property Owners’ Association Phase) — $60 annually ($5/month equivalent); fee includes pool and recreational facilities; association approval required; Community features: clubhouse, pool, tennis courts, sidewalks, golf carts allowed, buyer approval required; Senior community; Pets allowed

Exterior

  • Parking: Driveway; Off-street parking; 1-car carport
  • Utilities: Public water; Public sewer; Electricity available; Cable available
  • Home design: Manufactured home (double wide); One story; Faces southwest; Residential property
  • Construction: Vinyl siding; Shingle roof; Built on crawlspace and slab foundation
  • Exterior features: Enclosed, screened side porch; Storage shed; Trees and landscaping; Corner lot; Paved road

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Walk-in closets; Double pane windows
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $149k.

Deal economics

  • At list price, monthly cash flow is $284 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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; 18 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 38% 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 $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 39 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 19y 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 $77k; list at $149k implies a 94% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; 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 $144,530 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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. 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
1.20%
Cap rate
9.12%
Cash-on-cash
10.09%
DSCR
1.45
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$138,480
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1513 Blue Heron Dr 0.33mi 2/2.0 1,152 (-0%) 11mo $165,000 $143 75
8443 Albatross Ln 0.30mi 2/1.5 1,160 (+0%) 13mo $139,000 $120 72
1297 Kingfisher Dr 0.66mi 2/2.0 1,176 (+2%) 3mo $105,000 $89 64

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
-7.5%
Equity multiple
0.73×
Total profit
$-11,190
Equity at exit
$22,216
10-year hold
IRR
-2.6%
Equity multiple
0.85×
Total profit
$-6,337
Equity at exit
$12,883

Cash invested: $41,720 (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
6.9×

Monthly cashflow live

Estimated rent
$1,790 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$215 /mo · $2,579/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$5
Vacancy / Maint / Mgmt
$376
Net cashflow
$284

Break-even live

Break-even rent $1,430
Max offer price $149,000
Occupancy floor 79%

Sensitivity live

Price -10% $369 -5% $327 +0% $284 +5% $242 +10% $200
Rent -10% $143 -5% $214 +0% $284 +5% $355 +10% $426
Rate -1.0pp $359 -0.5pp $322 base $284 +0.5pp $246 +1.0pp $206

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
$37,250
Closing costs
$4,470
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9264 Anita Ave Unit A Englewood, FL 2.0 2.0 1008 $1,400 $1.39 22d 1 0.78mi
2643 Lear Rd Englewood, FL 2.0 2.0 1206 $5,800 $4.81 22d 1 0.82mi
9312 Anita Ave Unit B Englewood, FL 2.0 1.0 972 $1,600 $1.65 22d 1 0.85mi
9271 Tacoma Ave Unit B Englewood, FL 2.0 2.0 1206 $1,650 $1.37 22d 1 0.86mi
9322 Anita Ave Englewood, FL 2.0 2.0 1133 $1,495 $1.32 22d 1 0.87mi
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 15d 1 0.92mi
1604 Cardinal Ln Unit 1 Englewood, FL 1.0 1.0 750 $1,300 $1.73 22d 1 1.01mi
9416 Anita Ave Englewood, FL 3.0 2.0 1162 $1,750 $1.51 15d 1 1.02mi
6688 San Casa Dr Englewood, FL 2.0 2.0 1143 $1,600 $1.40 22d 1 1.04mi
6699 San Casa Dr Englewood, FL 2.0 2.0 1028 $1,900 $1.85 22d 1 1.06mi
9410 Tacoma Ave Unit A Englewood, FL 3.0 2.0 1062 $1,600 $1.51 15d 1 1.10mi
9490 Tacoma Ave Unit B Englewood, FL 2.0 1.0 742 $1,349 $1.82 22d 1 1.24mi
9490 Tacoma Ave Unit A Englewood, FL 2.0 1.0 742 $1,395 $1.88 22d 1 1.24mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 22d 1 1.28mi
9372 San Bernandino Ave Englewood, FL 2.0 2.0 1020 $4,666 $4.57 22d 1 1.30mi
8363 Sago Ct Englewood, FL 2.0 2.0 1360 $1,950 $1.43 22d 1 1.32mi
6320 Brookridge St Englewood, FL 3.0 2.0 1445 $5,550 $3.84 22d 1 1.39mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 22d 1 1.49mi

HOA detail

Monthly dues
$5 · $60/yr
Likely covers
water

Listing history 35 events

  1. 2026-06-22
    days on market $149,000 Active 39 DOM
  2. 2026-06-18
    days on market $149,000 Active 36 DOM
  3. 2026-06-17
    days on market $149,000 Active 35 DOM
  4. 2026-06-16
    days on market $149,000 Active 34 DOM
  5. 2026-06-15
    days on market $149,000 Active 33 DOM
  6. 2026-06-14
    days on market $149,000 Active 31 DOM
  7. 2026-06-13
    days on market $149,000 Active 30 DOM
  8. 2026-06-10
    days on market $149,000 Active 28 DOM
  9. 2026-06-09
    days on market $149,000 Active 27 DOM
  10. 2026-06-08
    days on market $149,000 Active 26 DOM
  11. 2026-06-07
    days on market $149,000 Active 25 DOM
  12. 2026-06-05
    days on market $149,000 Active 22 DOM
  13. 2026-06-03
    days on market $149,000 Active 21 DOM
  14. 2026-06-02
    days on market $149,000 Active 20 DOM
  15. 2026-06-01
    days on market $149,000 Active 19 DOM
  16. 2026-05-31
    days on market $149,000 Active 18 DOM
  17. 2026-05-30
    days on market $149,000 Active 17 DOM
  18. 2026-05-13
    listed $149,000 Active
  19. 2025-03-31
    historical
  20. 2025-02-24
    status Active
  21. 2025-02-21
    status Pending
  22. 2024-12-30
    price $159,000
  23. 2024-12-02
    status Active
  24. 2024-12-01
    historical
  25. 2024-10-01
    price $169,000
  26. 2024-08-16
    price $179,000
  27. 2024-05-22
    price $184,500
  28. 2024-04-11
    status Active
  29. 2024-04-05
    status Pending
  30. 2024-03-22
    listed $189,900 Active
  31. 2007-10-11
    soldstatus $77,000
  32. 2007-10-01
    soldstatus $77,000 400-char remark
    Show marketing remark (400 chars)

    WHAT A GREAT BUY! A LITTLE TLC AND THIS WILL BE A PERFECT 2ND OR RETIREMENT HOME. NEW SHINGLE ROOF `01. LAMINATED WOOD FLOOR IN DINING RM & HALL. EXTRA CABINETS BUILT IN HALL. VAULTED CEILINGS. BREAKFAST BAR. GREAT CORNER LOCATION. PLUMBING HAS BEEN UPDATED. 2 LANAIS, ONE WITH VINYL WINDOWS. MOST FURNISHINGS INCLUDED. MEMBERSHIP TO EDGEWATER CLUB INCLUDED. CERTITIED ADULT PARK. PETS ALLOWED.

  33. 2007-08-13
    listed $92,900 400-char remark
    Show marketing remark (400 chars)

    WHAT A GREAT BUY! A LITTLE TLC AND THIS WILL BE A PERFECT 2ND OR RETIREMENT HOME. NEW SHINGLE ROOF `01. LAMINATED WOOD FLOOR IN DINING RM & HALL. EXTRA CABINETS BUILT IN HALL. VAULTED CEILINGS. BREAKFAST BAR. GREAT CORNER LOCATION. PLUMBING HAS BEEN UPDATED. 2 LANAIS, ONE WITH VINYL WINDOWS. MOST FURNISHINGS INCLUDED. MEMBERSHIP TO EDGEWATER CLUB INCLUDED. CERTITIED ADULT PARK. PETS ALLOWED.

  34. 2002-05-10
    soldstatus $70,000
  35. 2001-04-17
    soldstatus $77,900

ⓘ 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
$2,579 · $215/mo
Projected year-2 tax
$2,579 · $215/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 7/10 Severe FEMA zone X (shaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$21,482
− Mortgage interest
−$8,346
− Property taxes
−$2,579
− Insurance
−$1,542
− Repairs & maintenance
−$1,719
− Management
−$1,719
− HOA
−$60
− Depreciation
−$4,335
Taxable income
$1,182
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$284
After-tax cash flow
$3,129/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

+91.3% since first listed
18 events — show timeline
  • 2026-05-13 Listed $149,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-02-24 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-02-21 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-12-30 Price Changed $159,000 Stellar MLS as Distributed by MLS Grid
  • 2024-12-02 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-12-01 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-10-01 Price Changed $169,000 Stellar MLS as Distributed by MLS Grid
  • 2024-08-16 Price Changed $179,000 Stellar MLS as Distributed by MLS Grid
  • 2024-05-22 Price Changed $184,500 Stellar MLS as Distributed by MLS Grid
  • 2024-04-11 Relisted Stellar MLS as Distributed by MLS Grid
  • 2024-04-05 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-03-22 Listed $189,900 Stellar MLS as Distributed by MLS Grid
  • 2007-10-11 Sold (Public Records) $77,000 Public Records
  • 2007-10-01 Sold (MLS) $77,000 Stellar MLS as Distributed by MLS Grid
  • 2007-08-13 Listed $92,900 Stellar MLS as Distributed by MLS Grid
  • 2002-05-10 Sold (Public Records) $70,000 Public Records
  • 2001-04-17 Sold (Public Records) $77,900 Public Records

Property tax history

+9.7%/yr

Latest (2025): $2,579 · -16.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…