CashFlowRE
Sign in Sign up
4437 Wynkoop Cir
B- Composite 65.67
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 +24.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.8/10.0
  • Schools +4.6/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$229,000

4437 Wynkoop Cir · Port Charlotte, FL 33948
3 bd · 2.0 ba · 1,489 sqft · SingleFamily public records · 97 Days on market
Built 1993 0.35 ac lot Est $377k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Some photos are virtually staged. 4437 Wynkoop could be the Florida home you’ve been waiting for! This is an inviting 2-bedroom, 2-bath residence with 1,489 sq ft and plenty of room to live, work, and relax. The flexible floorplan features a living room, family room, dining room, and dinette! It'sideal for entertaining, spreading out, or enjoying everyday life comfortably. Recent upgrades add peace of mind: New Roof (2023), New A/C (2022), New Hot Water Heater (2025), and a New Garage Door Opener (2026). Public water and sewer are already in place. The kitchen opens to the family room and dining area, creating an easy, connected space for cooking and conversation. Spacious rooms throughout enhance the airy feel, and the oversized lot offers room to store a boat—perfect for taking advantage of the nearby waterways. This home is being sold furnished, making your move even easier. Conveniently located near a boat launch, shopping, medical facilities, restaurants, and downtown Punta Gorda—everything you love about the area is just minutes away.

Key facts

  • Nearby waterways
  • Boat launch
  • Shopping

Tags

OVERSIZED LOTBOAT LAUNCHNEARBY WATERWAYSSHOPPINGMEDICAL FACILITIESRESTAURANTS

Property features AI

Finance

  • Other: Homestead exempt; Zoned RSF3.5
  • HOA & community: No HOA association indicated

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected
  • Home design: Single family residence; One story; South-facing
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built on a 0.35-acre lot (approx. 106 x 125)
  • Exterior features: Sliding doors; Asphalt road access

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; High ceilings; Living room / dining room combo; Split bedroom layout; Window treatments
  • Laundry & utility: Indoor laundry room

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 single-family listed at $229k.

Deal economics

  • At list price, monthly cash flow is $46 ($551/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $229k).
  • Recommended offer: $208k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% 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: employment D, 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: Meadow Park Elementary School (math 61% / reading 56%, grade B-, #735 of 2,144 statewide, top 35%, 701 students, 59% FRL); Port Charlotte High School (math 23% / reading 38%, grade F, #434 of 667 statewide, top 66%, 1,649 students, 43% FRL) — zoned schools at 51% FRL track the district average.
  • Market conditions: Rents soft (-1.6%/yr); 953 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).
  • At $2,464/mo this rent would consume 47% of the median local household income ($63k/yr) (locally 501% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($208k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $79k; list at $229k implies a 190% 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 $208,390 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.08%
Cap rate
8.77%
Cash-on-cash
8.84%
DSCR
1.39
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$376,717
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18710 Ackerman Ave 0.25mi 3/2.0 1,456 (-2%) 8mo $300,000 $206 78
4334 Wynkoop Cir 0.13mi 2/2.0 (-1) 1,436 (-4%) 10mo $375,000 $261 75
19220 Moore Haven Ct 0.52mi 3/2.0 1,401 (-6%) 1mo $367,500 $262 65
4310 Albacore Cir 0.40mi 2/2.0 (-1) 1,606 (+8%) 2mo $307,000 $191 61
5121 Chaves Cir 0.36mi 3/2.0 1,336 (-10%) 6mo $183,980 $138 61
18486 Briggs Cir 0.45mi 3/2.0 1,430 (-4%) 15mo $360,000 $252 60
4243 Rock Creek Dr 0.50mi 3/2.0 1,521 (+2%) 22mo $385,000 $253 54
4261 Day St 0.64mi 3/2.0 1,396 (-6%) 8mo $130,000 $93 53
18698 Ashcroft Cir 0.61mi 3/2.0 1,666 (+12%) 19mo $251,000 $151 36
4090 Yucatan Cir 0.58mi 3/2.0 1,320 (-11%) 22mo $359,000 $272 35
18361 Hottelet Cir 0.74mi 2/2.0 (-1) 1,288 (-14%) 4mo $525,000 $408 35
19179 Aviation Ct 0.65mi 3/2.0 1,700 (+14%) 14mo $600,000 $353 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-18.9%
Equity multiple
0.36×
Total profit
$-41,173
Equity at exit
$34,145
10-year hold
IRR
-21.2%
Equity multiple
0.08×
Total profit
$-59,049
Equity at exit
$19,800

Cash invested: $64,120 (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 33948

Home prices YoY
-14.9%
Rents YoY
-1.6%
Active inventory
953
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,464 high interval (Pro) →
Mortgage (P&I)
$1,201
Tax from tax record
$178 /mo · $2,131/yr
Insurance
$95
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$517
Net cashflow
$46

Break-even live

Break-even rent $2,406
Max offer price $229,000
Occupancy floor 93%

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
$57,250
Closing costs
$6,870
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4518 Wynkoop Cir Port Charlotte, FL 2.0 2.0 1409 $1,995 $1.42 13d 1 0.13mi
4342 Ewing Cir Port Charlotte, FL 3.0 2.0 1260 $2,500 $1.98 21d 1 0.20mi
4670 Herman Cir Port Charlotte, FL 3.0 2.0 1350 $2,200 $1.63 21d 1 0.27mi
4399 Mundella Cir Port Charlotte, FL 3.0 2.0 1140 $3,200 $2.81 21d 1 0.31mi
18634 Goodman Cir Port Charlotte, FL 3.0 1.5 1182 $1,700 $1.44 13d 1 0.33mi
18493 Lake Worth Blvd Port Charlotte, FL 2.0 2.0 1006 $1,500 $1.49 21d 1 0.38mi
5081 Administration St Port Charlotte, FL 2.0 1.0 900 $1,500 $1.67 21d 1 0.41mi
18625 Alphonse Cir Port Charlotte, FL 2.0 2.0 960 $4,000 $4.17 21d 1 0.44mi
18608 Alphonse Cir Port Charlotte, FL 3.0 2.0 1441 $4,000 $2.78 21d 1 0.44mi
18810 Ashcroft Cir Port Charlotte, FL 3.0 2.0 1387 $3,800 $2.74 21d 1 0.54mi
4123 Michel Tree St Port Charlotte, FL 3.0 2.0 920 $1,750 $1.90 21d 1 0.55mi
18686 Van Nuys Cir Port Charlotte, FL 3.0 2.0 1168 $1,600 $1.37 21d 1 0.72mi
18522 Robinson Ave Port Charlotte, FL 3.0 2.0 1252 $2,000 $1.60 21d 1 0.74mi
4112 Gingold St Port Charlotte, FL 2.0 1.5 1056 $3,300 $3.12 21d 1 0.76mi
18312 Driggers Ave Port Charlotte, FL 3.0 2.0 1428 $5,400 $3.78 21d 1 0.77mi
18310 Burkholder Cir Port Charlotte, FL 3.0 2.0 1753 $3,250 $1.85 21d 1 0.79mi
4192 Gingold St Port Charlotte, FL 3.0 2.0 1127 $4,200 $3.73 21d 1 0.80mi
18289 Wolbrette Cir Port Charlotte, FL 2.0 2.0 1393 $4,000 $2.87 21d 1 0.96mi
262 Grenada St Port Charlotte, FL 3.0 2.0 1650 $1,845 $1.12 21d 1 1.12mi
1148 Salina Ave Port Charlotte, FL 3.0 2.0 1449 $3,000 $2.07 21d 1 1.12mi
18353 Grace Ave Port Charlotte, FL 3.0 2.0 1658 $2,100 $1.27 21d 1 1.12mi
18058 Avonsdale Cir Port Charlotte, FL 3.0 2.0 1453 $4,000 $2.75 21d 1 1.16mi
18019 Avonsdale Cir Port Charlotte, FL 3.0 2.0 1202 $1,900 $1.58 21d 1 1.24mi
285 Millport St NW Port Charlotte, FL 3.0 2.0 1651 $2,200 $1.33 21d 1 1.26mi
326 Millport St NW Port Charlotte, FL 3.0 2.0 1459 $2,400 $1.64 21d 1 1.31mi
334 Millport St NW Port Charlotte, FL 3.0 2.0 1459 $2,400 $1.64 21d 1 1.32mi
342 Millport St NW Port Charlotte, FL 3.0 2.0 1331 $2,250 $1.69 21d 1 1.34mi
1174 Victoria Ave Port Charlotte, FL 2.0 2.0 1092 $1,650 $1.51 21d 1 1.35mi
4306 Joseph St Port Charlotte, FL 4.0 2.0 1636 $2,600 $1.59 13d 1 1.47mi
18423 Elgin Ave Port Charlotte, FL 4.0 2.0 1636 $2,200 $1.34 21d 1 1.48mi

Listing history 15 events

  1. 2026-06-07
    statusdays on market $229,000 Pending 97 DOM
  2. 2026-06-05
    days on market $229,000 Active 96 DOM
  3. 2026-06-03
    days on market $229,000 Active 95 DOM
  4. 2026-06-02
    days on market $229,000 Active 94 DOM
  5. 2026-06-01
    days on market $229,000 Active 93 DOM
  6. 2026-05-31
    days on market $229,000 Active 92 DOM
  7. 2026-05-30
    days on market $229,000 Active 91 DOM
  8. 2026-05-21
    price $229,000 1074-char remark
    Show marketing remark (1074 chars)

    Some photos are virtually staged. 4437 Wynkoop could be the Florida home you’ve been waiting for! This is an inviting 2-bedroom, 2-bath residence with 1,489 sq ft and plenty of room to live, work, and relax. The flexible floorplan features a living room, family room, dining room, and dinette! It'sideal for entertaining, spreading out, or enjoying everyday life comfortably. Recent upgrades add peace of mind: New Roof (2023), New A/C (2022), New Hot Water Heater (2025), and a New Garage Door Opener (2026). Public water and sewer are already in place. The kitchen opens to the family room and dining area, creating an easy, connected space for cooking and conversation. Spacious rooms throughout enhance the airy feel, and the oversized lot offers room to store a boat—perfect for taking advantage of the nearby waterways. This home is being sold furnished, making your move even easier. Conveniently located near a boat launch, shopping, medical facilities, restaurants, and downtown Punta Gorda—everything you love about the area is just minutes away.

  9. 2026-05-21
    price $229,000
    Show marketing remark (1074 chars)

    Some photos are virtually staged. 4437 Wynkoop could be the Florida home you’ve been waiting for! This is an inviting 2-bedroom, 2-bath residence with 1,489 sq ft and plenty of room to live, work, and relax. The flexible floorplan features a living room, family room, dining room, and dinette! It'sideal for entertaining, spreading out, or enjoying everyday life comfortably. Recent upgrades add peace of mind: New Roof (2023), New A/C (2022), New Hot Water Heater (2025), and a New Garage Door Opener (2026). Public water and sewer are already in place. The kitchen opens to the family room and dining area, creating an easy, connected space for cooking and conversation. Spacious rooms throughout enhance the airy feel, and the oversized lot offers room to store a boat—perfect for taking advantage of the nearby waterways. This home is being sold furnished, making your move even easier. Conveniently located near a boat launch, shopping, medical facilities, restaurants, and downtown Punta Gorda—everything you love about the area is just minutes away.

  10. 2026-05-12
    price $239,000
  11. 2026-05-03
    price $249,000
  12. 2026-04-22
    price $255,000
  13. 2026-02-28
    listed $259,000 Active
  14. 2026-02-25
    listed $239,000 Active 1074-char remark
    Show marketing remark (1074 chars)

    Some photos are virtually staged. 4437 Wynkoop could be the Florida home you’ve been waiting for! This is an inviting 2-bedroom, 2-bath residence with 1,489 sq ft and plenty of room to live, work, and relax. The flexible floorplan features a living room, family room, dining room, and dinette! It'sideal for entertaining, spreading out, or enjoying everyday life comfortably. Recent upgrades add peace of mind: New Roof (2023), New A/C (2022), New Hot Water Heater (2025), and a New Garage Door Opener (2026). Public water and sewer are already in place. The kitchen opens to the family room and dining area, creating an easy, connected space for cooking and conversation. Spacious rooms throughout enhance the airy feel, and the oversized lot offers room to store a boat—perfect for taking advantage of the nearby waterways. This home is being sold furnished, making your move even easier. Conveniently located near a boat launch, shopping, medical facilities, restaurants, and downtown Punta Gorda—everything you love about the area is just minutes away.

  15. 1996-01-19
    soldstatus $79,000

ⓘ 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
$2,131 · $178/mo
Projected year-2 tax
$2,131 · $178/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$29,565
− Mortgage interest
−$12,828
− Property taxes
−$2,131
− Insurance
−$6,264
− Repairs & maintenance
−$2,365
− Management
−$2,365
− Depreciation
−$6,662
Taxable loss
−$3,050
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$732
After-tax cash flow
$1,282/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

Census place
Port Charlotte, FL
County
Charlotte County · 196,994 people
City population
102,180
Metro
Punta Gorda, FL
Population (ZIP)
18,696
Household income
$62,744
Rent vs Own
13.8% rent · 86.2% own
Severe rent burden
501.0

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 (79%)
Race & ethnicity
White 79% Two or more races 8% Black 7% Hispanic / Latino 7% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Lithuanian 5% Romanian 4% Iranian 2%
Foreign-born
11% · Canada
Languages at home
88% English-only · Spanish 5% Russian/Polish/Slavic 2% 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
▼ -55.31%
Current HPI
315.0548
Rent YoY
▼ -1.63%
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

+189.9% since first listed
8 events — show timeline
  • 2026-05-21 Price Changed $229,000 FORTMLS
  • 2026-05-21 Price Changed $229,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-12 Price Changed $239,000 Stellar MLS as Distributed by MLS Grid
  • 2026-05-03 Price Changed $249,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-22 Price Changed $255,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-28 Listed $259,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-25 Listed $239,000 FORTMLS
  • 1996-01-19 Sold (Public Records) $79,000 Public Records

Property tax history

+5.4%/yr

Latest (2025): $2,131 · -65.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…