CashFlowRE
Sign in Sign up
13437 Turnleaf Blvd
B Composite 70.86
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$289,990

13437 Turnleaf Blvd · Punta Gorda, FL 33955
3 bd · 2.0 ba · 1,657 sqft · Land · 45 Days on market
Built 2026 653 sqft lot $23/mo HOA ↓ 22% since listing

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

Listing remarks MLS

One or more photo(s) has been virtually staged. Under Construction. Low- Maintenance 3 bedroom- 2 bath one story home located in Punta Gorda’s newest Resort-Style Community, Turnleaf. This open-concept one story home features a modern kitchen featuring 42 inch upper cabinets, sleek charcoal grey quartz counters, vented microwave, upper and lower cabinet lighting, and walk-in pantry. 12x24 Grey tile throughout kitchen, dining, great room, bathrooms, and laundry. Large Guest bedrooms are separated by a shared bathroom featuring two sinks and tile surround tub/ shower combination. The rear of the home features a two-way slider leading out to your water-view covered lanai. End your day in your Owner’s suite bedroom featuring an oversized walk in closet, and luxury appointed bathroom with two-sink vanity and tile surround, walk-in shower. Conveniently located minutes from historic downtown Punta Gorda, the area’s finest marinas, the area’s top golf courses, Punta Gorda Airport, Peace River Botanical Gardens, Miles of nature trails at Charlotte County Nature Preserve and more!

Key facts

  • Open layout
  • Covered lanai
  • Center island

Tags

OPEN LAYOUTCENTER ISLANDWALK-IN PANTRYCOVERED LANAISPACIOUS WALK-IN CLOSET

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 $290k.

Deal economics

  • At list price, monthly cash flow is $2k ($28k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $290k).
  • Recommended offer: $281k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.8% 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); Punta Gorda Middle School (math 54% / reading 52%, grade C+, #209 of 571 statewide, top 37%, 1,120 students, 41% FRL); Charlotte High School (math 44% / reading 46%, grade D-, #228 of 667 statewide, top 35%, 1,994 students, 41% FRL).
  • Market conditions: 1490 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $5,267/mo this rent would consume 82% of the median local household income ($77k/yr) (locally 226% 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 $9k 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 + 3.0% rent growth), your $81k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $281,290 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.82%
Cap rate
15.84%
Cash-on-cash
34.08%
DSCR
2.52
GRM
4.6

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
29.5%
Equity multiple
2.23×
Total profit
$99,886
Equity at exit
$43,238
10-year hold
IRR
36.8%
Equity multiple
4.40×
Total profit
$276,072
Equity at exit
$25,073

Cash invested: $81,197 (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
1490
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$5,267 high interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$190 /mo · $2,280/yr
Insurance
$121
HOA
$23
Vacancy / Maint / Mgmt
$1,106
Net cashflow
$2,306

Break-even live

Break-even rent $2,348
Max offer price $289,990
Occupancy floor 51%

Sensitivity live

Price -10% $2,470 -5% $2,388 +0% $2,306 +5% $2,224 +10% $2,142
Rent -10% $1,890 -5% $2,098 +0% $2,306 +5% $2,514 +10% $2,722
Rate -1.0pp $2,452 -0.5pp $2,380 base $2,306 +0.5pp $2,231 +1.0pp $2,155

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
$72,498
Closing costs
$8,700
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13239 Turnleaf Blvd Punta Gorda, FL 4.0 2.5 1874 $2,300 $1.23 15d 1 0.28mi
25115 Longmeadow Dr Punta Gorda, FL 4.0 2.0 2245 $8,500 $3.79 22d 1 1.19mi
25222 Keygrass Ct Punta Gorda, FL 4.0 3.0 2247 $5,000 $2.23 22d 1 1.20mi
14041 Heritage Landing Blvd #642 Punta Gorda, FL 2.0 2.0 1154 $6,000 $5.20 22d 1 1.34mi
14051 Heritage Landing Blvd Unit Reservation spot 1 Punta Gorda, FL 2.0 2.0 1198 $2,600 $2.17 22d 1 1.37mi
14051 Heritage Landing Blvd Punta Gorda, FL 2.0–3.0 2.0 1280 $6,000 $4.69 22d 2 1.37mi
14050 Heritage Landing Blvd #226 Punta Gorda, FL 2.0 2.0 1596 $6,500 $4.07 22d 1 1.39mi
14061 Heritage Landing Blvd Punta Gorda, FL 2.0–3.0 2.0 1302 $6,500 $4.99 22d 3 1.40mi
14081 Heritage Landing Blvd Punta Gorda, FL 2.0 2.0 1176 $5,750 $4.89 22d 2 1.45mi
14271 Heritage Landing Blvd Punta Gorda, FL 2.0 2.0 1355 $6,500 $4.80 22d 1 1.46mi
14091 Heritage Landing Blvd Punta Gorda, FL 2.0 2.0 1157 $5,000 $4.32 22d 2 1.48mi
14091 Heritage Landing Blvd Unit Reservation spot 1 Punta Gorda, FL 2.0 2.0 1194 $5,000 $4.19 22d 1 1.48mi
13263 Valrico Ter Punta Gorda, FL 3.0 2.0 1628 $1,500 $0.92 22d 1 1.48mi

HOA detail

Monthly dues
$23 · $276/yr
Likely covers
water

Listing history 9 events

  1. 2026-05-18
    soldstatus $285,990 Closed 1114-char remark
    Show marketing remark (1114 chars)

    One or more photo(s) has been virtually staged. Under Construction. Low- Maintenance 3 bedroom- 2 bath one story home located in Punta Gorda’s newest Resort-Style Community, Turnleaf. This open-concept one story home features a modern kitchen featuring 42 inch upper cabinets, sleek charcoal grey quartz counters, vented microwave, upper and lower cabinet lighting, and walk-in pantry. 12x24 Grey tile throughout kitchen, dining, great room, bathrooms, and laundry. Large Guest bedrooms are separated by a shared bathroom featuring two sinks and tile surround tub/ shower combination. The rear of the home features a two-way slider leading out to your water-view covered lanai. End your day in your Owner’s suite bedroom featuring an oversized walk in closet, and luxury appointed bathroom with two-sink vanity and tile surround, walk-in shower. Conveniently located minutes from historic downtown Punta Gorda, the area’s finest marinas, the area’s top golf courses, Punta Gorda Airport, Peace River Botanical Gardens, Miles of nature trails at Charlotte County Nature Preserve and more!

  2. 2026-03-28
    status Pending
  3. 2026-03-26
    status Pending 1114-char remark
    Show marketing remark (1114 chars)

    One or more photo(s) has been virtually staged. Under Construction. Low- Maintenance 3 bedroom- 2 bath one story home located in Punta Gorda’s newest Resort-Style Community, Turnleaf. This open-concept one story home features a modern kitchen featuring 42 inch upper cabinets, sleek charcoal grey quartz counters, vented microwave, upper and lower cabinet lighting, and walk-in pantry. 12x24 Grey tile throughout kitchen, dining, great room, bathrooms, and laundry. Large Guest bedrooms are separated by a shared bathroom featuring two sinks and tile surround tub/ shower combination. The rear of the home features a two-way slider leading out to your water-view covered lanai. End your day in your Owner’s suite bedroom featuring an oversized walk in closet, and luxury appointed bathroom with two-sink vanity and tile surround, walk-in shower. Conveniently located minutes from historic downtown Punta Gorda, the area’s finest marinas, the area’s top golf courses, Punta Gorda Airport, Peace River Botanical Gardens, Miles of nature trails at Charlotte County Nature Preserve and more!

  4. 2026-03-10
    price $289,990 1114-char remark
    Show marketing remark (1114 chars)

    One or more photo(s) has been virtually staged. Under Construction. Low- Maintenance 3 bedroom- 2 bath one story home located in Punta Gorda’s newest Resort-Style Community, Turnleaf. This open-concept one story home features a modern kitchen featuring 42 inch upper cabinets, sleek charcoal grey quartz counters, vented microwave, upper and lower cabinet lighting, and walk-in pantry. 12x24 Grey tile throughout kitchen, dining, great room, bathrooms, and laundry. Large Guest bedrooms are separated by a shared bathroom featuring two sinks and tile surround tub/ shower combination. The rear of the home features a two-way slider leading out to your water-view covered lanai. End your day in your Owner’s suite bedroom featuring an oversized walk in closet, and luxury appointed bathroom with two-sink vanity and tile surround, walk-in shower. Conveniently located minutes from historic downtown Punta Gorda, the area’s finest marinas, the area’s top golf courses, Punta Gorda Airport, Peace River Botanical Gardens, Miles of nature trails at Charlotte County Nature Preserve and more!

  5. 2026-03-10
    price $289,990
    Show marketing remark (1114 chars)

    One or more photo(s) has been virtually staged. Under Construction. Low- Maintenance 3 bedroom- 2 bath one story home located in Punta Gorda’s newest Resort-Style Community, Turnleaf. This open-concept one story home features a modern kitchen featuring 42 inch upper cabinets, sleek charcoal grey quartz counters, vented microwave, upper and lower cabinet lighting, and walk-in pantry. 12x24 Grey tile throughout kitchen, dining, great room, bathrooms, and laundry. Large Guest bedrooms are separated by a shared bathroom featuring two sinks and tile surround tub/ shower combination. The rear of the home features a two-way slider leading out to your water-view covered lanai. End your day in your Owner’s suite bedroom featuring an oversized walk in closet, and luxury appointed bathroom with two-sink vanity and tile surround, walk-in shower. Conveniently located minutes from historic downtown Punta Gorda, the area’s finest marinas, the area’s top golf courses, Punta Gorda Airport, Peace River Botanical Gardens, Miles of nature trails at Charlotte County Nature Preserve and more!

  6. 2026-02-11
    listed $299,990 Active
  7. 2025-11-06
    price $299,990 1114-char remark
    Show marketing remark (1114 chars)

    One or more photo(s) has been virtually staged. Under Construction. Low- Maintenance 3 bedroom- 2 bath one story home located in Punta Gorda’s newest Resort-Style Community, Turnleaf. This open-concept one story home features a modern kitchen featuring 42 inch upper cabinets, sleek charcoal grey quartz counters, vented microwave, upper and lower cabinet lighting, and walk-in pantry. 12x24 Grey tile throughout kitchen, dining, great room, bathrooms, and laundry. Large Guest bedrooms are separated by a shared bathroom featuring two sinks and tile surround tub/ shower combination. The rear of the home features a two-way slider leading out to your water-view covered lanai. End your day in your Owner’s suite bedroom featuring an oversized walk in closet, and luxury appointed bathroom with two-sink vanity and tile surround, walk-in shower. Conveniently located minutes from historic downtown Punta Gorda, the area’s finest marinas, the area’s top golf courses, Punta Gorda Airport, Peace River Botanical Gardens, Miles of nature trails at Charlotte County Nature Preserve and more!

  8. 2025-10-18
    price $319,990 1114-char remark
    Show marketing remark (1114 chars)

    One or more photo(s) has been virtually staged. Under Construction. Low- Maintenance 3 bedroom- 2 bath one story home located in Punta Gorda’s newest Resort-Style Community, Turnleaf. This open-concept one story home features a modern kitchen featuring 42 inch upper cabinets, sleek charcoal grey quartz counters, vented microwave, upper and lower cabinet lighting, and walk-in pantry. 12x24 Grey tile throughout kitchen, dining, great room, bathrooms, and laundry. Large Guest bedrooms are separated by a shared bathroom featuring two sinks and tile surround tub/ shower combination. The rear of the home features a two-way slider leading out to your water-view covered lanai. End your day in your Owner’s suite bedroom featuring an oversized walk in closet, and luxury appointed bathroom with two-sink vanity and tile surround, walk-in shower. Conveniently located minutes from historic downtown Punta Gorda, the area’s finest marinas, the area’s top golf courses, Punta Gorda Airport, Peace River Botanical Gardens, Miles of nature trails at Charlotte County Nature Preserve and more!

  9. 2025-09-28
    listed $368,014 Active 1114-char remark
    Show marketing remark (1114 chars)

    One or more photo(s) has been virtually staged. Under Construction. Low- Maintenance 3 bedroom- 2 bath one story home located in Punta Gorda’s newest Resort-Style Community, Turnleaf. This open-concept one story home features a modern kitchen featuring 42 inch upper cabinets, sleek charcoal grey quartz counters, vented microwave, upper and lower cabinet lighting, and walk-in pantry. 12x24 Grey tile throughout kitchen, dining, great room, bathrooms, and laundry. Large Guest bedrooms are separated by a shared bathroom featuring two sinks and tile surround tub/ shower combination. The rear of the home features a two-way slider leading out to your water-view covered lanai. End your day in your Owner’s suite bedroom featuring an oversized walk in closet, and luxury appointed bathroom with two-sink vanity and tile surround, walk-in shower. Conveniently located minutes from historic downtown Punta Gorda, the area’s finest marinas, the area’s top golf courses, Punta Gorda Airport, Peace River Botanical Gardens, Miles of nature trails at Charlotte County Nature Preserve and more!

ⓘ 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
$2,280 · $190/mo
Projected year-2 tax
$2,407 · $201/mo
Expected delta
+$127/yr (+$11/mo · 5.6%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$63,203
− Mortgage interest
−$16,244
− Property taxes
−$2,280
− Insurance
−$1,450
− Repairs & maintenance
−$5,056
− Management
−$5,056
− HOA
−$276
− Depreciation
−$8,436
Taxable income
$24,405
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,857
After-tax cash flow
$21,818/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

County
Charlotte County · 196,994 people
City population
68,831
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

-22.3% since first listed
9 events — show timeline
  • 2026-05-18 Sold (MLS) $285,990 Stellar MLS as Distributed by MLS Grid
  • 2026-03-28 Pending FORTMLS
  • 2026-03-26 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-10 Price Changed $289,990 Stellar MLS as Distributed by MLS Grid
  • 2026-03-10 Price Changed $289,990 FORTMLS
  • 2026-02-11 Listed $299,990 FORTMLS
  • 2025-11-06 Price Changed $299,990 Stellar MLS as Distributed by MLS Grid
  • 2025-10-18 Price Changed $319,990 Stellar MLS as Distributed by MLS Grid
  • 2025-09-28 Listed $368,014 Stellar MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…