CashFlowRE
Sign in Sign up
No image
B- Composite 66.86
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 +25.5/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.4/10.0
  • ARV discount +7.5/15.0
  • 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

$199,000

1531 Placida Rd Unit 4-103 · Englewood, FL 34223
2 bd · 2.0 ba · 1,056 sqft · Condo · 386 Days on market
Built 1986 $650/mo HOA · 21% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 2 bedroom 2 bath condo overlooking the gorgeous tranquil pool area. This condo is located in the highly sought after Palm Manor complex. The ground floor unit has a lovely tiled lanai and added storage. Upon entering you will immediately be attracted to the large tile that runs throughout. There are upgraded ceiling fans and recessed lighting that add to it's beauty. The natural light flowing into the condo give it a very warm and inviting atmosphere. Located in the heart of Englewood with convenient access to shopping, restaurants, marinas, entertainment, world class beaches and fishing. Palm Manor has many enjoyable activities including tennis courts, a large sparkling pool, shuffle board, the clubhouse, and more. Don't miss this great opportunity to own a wonderful condo. Schedule your private showing today!

Key facts

  • Ground floor unit
  • Turnkey furnished
  • In unit laundry

Tags

GROUND FLOOR UNITIN UNIT LAUNDRYSCREENED IN FRONT PORCHTURNKEY FURNISHEDNEW ROOFASSIGNED PARKING

Property features AI

Finance

  • Other: Turnkey furnished; Lease restrictions apply
  • Financial info: Monthly condo fee: $650 (quarterly payments reported); Total monthly fees shown as $650; total annual fees shown as $7,800; Condo fees listed as $1,950 (term noted as quarterly)
  • HOA & community: Association: PALM MANOR; Quarterly condo/association fees; Condo fees include common area taxes, pool, escrow reserves, insurance, structure and grounds maintenance, management, pest control and recreational facilities; Association amenities: clubhouse, pool, shuffleboard court, tennis courts, community mailbox, street lights; Association approval required; Pets not allowed

Exterior

  • Parking: Assigned parking; Reserved parking; Guest parking
  • Security: Community mailbox (private mailbox)
  • Utilities: Public water; Public sewer; Cable connected; High-speed internet available; Electricity connected; Phone available; Sewer connected; Water connected
  • Home design: Condominium; Residential property; One level; Faces south; 2 total stories in building
  • Construction: Block construction; Shingle roof; Block and slab foundation; Built as part of a multi-unit building (building #4)
  • Exterior features: Covered front porch; Screened porch; Balcony; Exterior lighting; Private mailbox; Tennis courts; Heated in-ground pool; Other exterior features

Interior

  • Kitchen: Cooktop; Range; Microwave; Dishwasher; Disposal; Refrigerator; Exhaust fan; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Living room / dining room combo; Solid surface counters; Thermostat; Other interior features
  • Laundry & utility: Washer; Dryer; Laundry closet / inside laundry

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 condo listed at $199k.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $199k).
  • Recommended offer: $175k (12.0% 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.
  • Market conditions: Rents rising fast (+9.0%/yr); 717 active listings in the ZIP; 14 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).
  • At $3,149/mo this rent would consume 50% of the median local household income ($76k/yr) (locally 290% 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 $1k of loan paydown is wiped out by about $6k 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 $56k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 386 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y ago; this cycle's ask has dropped $21k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $105k; list at $199k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; HOA is 21% of rent.
  • 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 $175,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 386 days. Have you received any prior offers? Is the seller open to a 12% 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. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.58%
Cap rate
9.08%
Cash-on-cash
9.95%
DSCR
1.44
GRM
5.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
4.3%
Equity multiple
1.18×
Total profit
$10,082
Equity at exit
$29,672
10-year hold
IRR
19.3%
Equity multiple
3.13×
Total profit
$118,945
Equity at exit
$17,206

Cash invested: $55,720 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
717
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$3,149 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax est. 1.5%
$249 /mo · $2,985/yr
Insurance
$83
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$650
Vacancy / Maint / Mgmt
$661
Net cashflow
$396

Break-even live

Break-even rent $2,648
Max offer price $199,000
Occupancy floor 82%

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
$49,750
Closing costs
$5,970
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 20d 1 0.04mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 20d 1 0.04mi
1435 New Point Comfort Rd Unit B Englewood, FL 1.0 1.0 744 $1,520 $2.04 20d 1 0.33mi
1575 Loralin Dr Englewood, FL 3.0 2.0 1322 $5,000 $3.78 20d 1 0.48mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 20d 1 0.62mi
1210 S Maryknoll Rd Englewood, FL 2.0 2.0 1063 $2,600 $2.45 20d 1 0.64mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 20d 1 0.67mi
1401 S McCall Rd Unit 301A Englewood, FL 2.0 2.0 1093 $3,300 $3.02 20d 1 0.67mi
1604 Cardinal Ln Unit 1 Englewood, FL 1.0 1.0 750 $1,300 $1.73 20d 1 0.78mi
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 13d 1 0.91mi
1960 Oregon Trl Unit 2A Englewood, FL 2.0 2.0 1360 $3,750 $2.76 20d 1 1.06mi
1970 Georgia Ave Englewood, FL 3.0 2.0 1160 $11,790 $10.16 20d 1 1.30mi
2643 Lear Rd Englewood, FL 2.0 2.0 1206 $5,800 $4.81 20d 1 1.39mi
6699 San Casa Dr Englewood, FL 2.0 2.0 1028 $1,900 $1.85 20d 1 1.46mi

HOA detail condo

Monthly dues
$650 · $7,800/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 8 events

  1. 2026-05-30
    status $199,000 Pending 386 DOM
  2. 2026-03-16
    price $199,000
  3. 2025-05-08
    listed $219,900 Active
  4. 2016-04-28
    soldstatus $105,000 Sold 832-char remark
    Show marketing remark (832 chars)

    Beautiful 2 bedroom 2 bath condo overlooking the gorgeous tranquil pool area. This condo is located in the highly sought after Palm Manor complex. The ground floor unit has a lovely tiled lanai and added storage. Upon entering you will immediately be attracted to the large tile that runs throughout. There are upgraded ceiling fans and recessed lighting that add to it's beauty. The natural light flowing into the condo give it a very warm and inviting atmosphere. Located in the heart of Englewood with convenient access to shopping, restaurants, marinas, entertainment, world class beaches and fishing. Palm Manor has many enjoyable activities including tennis courts, a large sparkling pool, shuffle board, the clubhouse, and more. Don't miss this great opportunity to own a wonderful condo. Schedule your private showing today!

  5. 2016-03-28
    status Pending 832-char remark
    Show marketing remark (832 chars)

    Beautiful 2 bedroom 2 bath condo overlooking the gorgeous tranquil pool area. This condo is located in the highly sought after Palm Manor complex. The ground floor unit has a lovely tiled lanai and added storage. Upon entering you will immediately be attracted to the large tile that runs throughout. There are upgraded ceiling fans and recessed lighting that add to it's beauty. The natural light flowing into the condo give it a very warm and inviting atmosphere. Located in the heart of Englewood with convenient access to shopping, restaurants, marinas, entertainment, world class beaches and fishing. Palm Manor has many enjoyable activities including tennis courts, a large sparkling pool, shuffle board, the clubhouse, and more. Don't miss this great opportunity to own a wonderful condo. Schedule your private showing today!

  6. 2016-02-17
    listed $112,500 Active 832-char remark
    Show marketing remark (832 chars)

    Beautiful 2 bedroom 2 bath condo overlooking the gorgeous tranquil pool area. This condo is located in the highly sought after Palm Manor complex. The ground floor unit has a lovely tiled lanai and added storage. Upon entering you will immediately be attracted to the large tile that runs throughout. There are upgraded ceiling fans and recessed lighting that add to it's beauty. The natural light flowing into the condo give it a very warm and inviting atmosphere. Located in the heart of Englewood with convenient access to shopping, restaurants, marinas, entertainment, world class beaches and fishing. Palm Manor has many enjoyable activities including tennis courts, a large sparkling pool, shuffle board, the clubhouse, and more. Don't miss this great opportunity to own a wonderful condo. Schedule your private showing today!

  7. 2013-11-04
    historical
  8. 2013-02-25
    listed $82,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$37,783
− Mortgage interest
−$11,147
− Property taxes
−$2,985
− Insurance
−$1,792
− Repairs & maintenance
−$3,023
− Management
−$3,023
− HOA
−$7,800
− Depreciation
−$5,789
Taxable income
$2,224
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$534
After-tax cash flow
$4,214/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

+140.0% since first listed
7 events — show timeline
  • 2026-03-16 Price Changed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-08 Listed $219,900 Stellar MLS as Distributed by MLS Grid
  • 2016-04-28 Sold (MLS) $105,000 Stellar MLS as Distributed by MLS Grid
  • 2016-03-28 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-02-17 Listed $112,500 Stellar MLS as Distributed by MLS Grid
  • 2013-11-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2013-02-25 Listed $82,900 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…