CashFlowRE
Sign in Sign up
1377 Ibis Dr
B- Composite 69.68
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 +6.5/15.0
  • Schools +4.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,000

1377 Ibis Dr · Englewood, FL 34224
3 bd · 2.0 ba · 1,296 sqft · Manufactured public records · 18 Days on market
Built 2024 7,565 sqft lot Est $156k · at est. $9/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Holiday Estates, where a fantastic opportunity awaits you! This amazing corner lot is perfectly situated and owner has priced this one to sell quickly! One of the standout features of this property is that there are no deed, rental, lease, or mandatory fees, providing you with the freedom to own your land without any additional financial obligations. Joining the HOA is optional but provides so much for such a small amount. Holiday Estates is an active 55+ community that offers a wide range of amenities and activities to its residents. Whether you're a pickleball enthusiast, enjoy shuffleboard, have a passion for crafts, or want to participate in relaxing yoga sessions, you'll find plenty of opportunities for recreation and socializing. The community also hosts various dinners and occasional dances, providing a vibrant social scene for all to enjoy. Additionally, Holiday Estates 1 & 2 boast a dedicated volunteer Crime Watch group. Optional fees will grant you access to the clubhouse, boat ramp and so much more!

Key facts

  • Owning your land
  • Open floor plan
  • Laminate flooring

Tags

HURRICANE RATED DURABILITYOWNING YOUR LANDOPEN FLOOR PLANLAMINATE FLOORINGWALK IN PANTRYPRIVATE BACKYARD

Property features AI

Finance

  • Other: Total acreage: less than 1/4 acre (approx. 0.17 acres); Living area about 1,296 (public records)
  • HOA & community: Has HOA (optional fees); HOA fee $110 annually (about $9.17/month); Clubhouse, pickleball courts, shuffleboard, recreation facilities; Golf carts allowed; Senior community; Pets allowed

Exterior

  • Utilities: Public water; Public sewer; Other utilities
  • Home design: Manufactured double-wide home; One story; Faces west; New construction
  • Construction: Vinyl siding; Shingle roof; Built by Champion (Lakewood model); Pillar/post/pier foundation
  • Exterior features: Private mailbox; Paved road access; Canal (saltwater) access; Private boat ramp

Interior

  • Kitchen: Dishwasher
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Laundry inside

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 manufactured listed at $159k.

Deal economics

  • At list price, monthly cash flow is $677 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $157k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.9% 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 soft (-0.1%/yr); 734 active listings in the ZIP; 17 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 $2,440/mo this rent would consume 51% of the median local household income ($57k/yr) (locally 329% 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 $5k 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 + 0.0% rent growth), your $45k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($157k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 15y 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 $40k; list at $159k implies a 298% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $156,615 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.53%
Cap rate
11.90%
Cash-on-cash
20.03%
DSCR
1.89
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$155,520
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1297 Kingfisher Dr 0.24mi 2/2.0 (-1) 1,176 (-9%) 3mo $105,000 $89 66
6287 Oriole Blvd 0.64mi 2/2.0 (-1) 1,344 (+4%) 11mo $130,000 $97 49
1513 Blue Heron Dr 0.43mi 2/2.0 (-1) 1,152 (-11%) 11mo $165,000 $143 47
8443 Albatross Ln 0.74mi 2/1.5 (-1) 1,160 (-10%) 13mo $139,000 $120 30

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
6.2%
Equity multiple
1.23×
Total profit
$10,306
Equity at exit
$23,707
10-year hold
IRR
12.4%
Equity multiple
1.84×
Total profit
$37,357
Equity at exit
$13,747

Cash invested: $44,520 (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
734
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,440 high interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$275 /mo · $3,304/yr
Insurance
$66
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$9
Vacancy / Maint / Mgmt
$512
Net cashflow
$677

Break-even live

Break-even rent $1,583
Max offer price $159,000
Occupancy floor 67%

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
$39,750
Closing costs
$4,770
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 13d 1 0.38mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 21d 1 0.65mi
1081 Humboldt St Englewood, FL 3.0 2.0 1838 $2,400 $1.31 21d 1 0.66mi
2643 Lear Rd Englewood, FL 2.0 2.0 1206 $5,800 $4.81 21d 1 0.70mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 21d 1 0.89mi
6699 San Casa Dr Englewood, FL 2.0 2.0 1028 $1,900 $1.85 21d 1 0.92mi
6688 San Casa Dr Englewood, FL 2.0 2.0 1143 $1,600 $1.40 21d 1 0.98mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 21d 1 1.02mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 21d 1 1.02mi
9264 Anita Ave Unit A Englewood, FL 2.0 2.0 1008 $1,400 $1.39 21d 1 1.31mi
1575 Loralin Dr Englewood, FL 3.0 2.0 1322 $5,000 $3.78 21d 1 1.34mi
8363 Sago Ct Englewood, FL 2.0 2.0 1360 $1,950 $1.43 21d 1 1.39mi
9312 Anita Ave Unit B Englewood, FL 2.0 1.0 972 $1,600 $1.65 21d 1 1.40mi
1501 Helene Ave Englewood, FL 3.0 2.0 1608 $3,200 $1.99 13d 1 1.41mi
1960 Oregon Trl Unit 2A Englewood, FL 2.0 2.0 1360 $3,750 $2.76 21d 1 1.42mi
9322 Anita Ave Englewood, FL 2.0 2.0 1133 $1,495 $1.32 21d 1 1.42mi
9271 Tacoma Ave Unit B Englewood, FL 2.0 2.0 1206 $1,650 $1.37 21d 1 1.48mi

HOA detail

Monthly dues
$9 · $108/yr

Listing history 27 events

  1. 2026-06-18
    days on market $159,000 Active 18 DOM
  2. 2026-06-17
    days on market $159,000 Active 17 DOM
  3. 2026-06-16
    status $159,000 Active 16 DOM
  4. 2026-05-06
    status Pending
  5. 2026-04-20
    listed $159,000 Active
  6. 2025-07-31
    historical
  7. 2025-07-15
    price $189,999
  8. 2025-06-21
    price $195,000
  9. 2025-06-09
    price $198,000
  10. 2025-05-14
    price $199,000
  11. 2025-04-24
    status Active
  12. 2025-04-18
    historical
  13. 2025-04-11
    price $209,000
  14. 2025-03-03
    price $229,000
  15. 2025-01-08
    price $239,000
  16. 2024-12-21
    price $249,000
  17. 2024-07-22
    listed $275,000 Active
  18. 2023-11-30
    soldstatus $40,000 Closed 1046-char remark
    Show marketing remark (1046 chars)

    Welcome to Holiday Estates, where a fantastic opportunity awaits you! This amazing corner lot is perfectly situated and owner has priced this one to sell quickly! One of the standout features of this property is that there are no deed, rental, lease, or mandatory fees, providing you with the freedom to own your land without any additional financial obligations. Joining the HOA is optional but provides so much for such a small amount. Holiday Estates is an active 55+ community that offers a wide range of amenities and activities to its residents. Whether you're a pickleball enthusiast, enjoy shuffleboard, have a passion for crafts, or want to participate in relaxing yoga sessions, you'll find plenty of opportunities for recreation and socializing. The community also hosts various dinners and occasional dances, providing a vibrant social scene for all to enjoy. Additionally, Holiday Estates 1 & 2 boast a dedicated volunteer Crime Watch group. Optional fees will grant you access to the clubhouse, boat ramp and so much more!

  19. 2023-09-06
    status Pending 1046-char remark
    Show marketing remark (1046 chars)

    Welcome to Holiday Estates, where a fantastic opportunity awaits you! This amazing corner lot is perfectly situated and owner has priced this one to sell quickly! One of the standout features of this property is that there are no deed, rental, lease, or mandatory fees, providing you with the freedom to own your land without any additional financial obligations. Joining the HOA is optional but provides so much for such a small amount. Holiday Estates is an active 55+ community that offers a wide range of amenities and activities to its residents. Whether you're a pickleball enthusiast, enjoy shuffleboard, have a passion for crafts, or want to participate in relaxing yoga sessions, you'll find plenty of opportunities for recreation and socializing. The community also hosts various dinners and occasional dances, providing a vibrant social scene for all to enjoy. Additionally, Holiday Estates 1 & 2 boast a dedicated volunteer Crime Watch group. Optional fees will grant you access to the clubhouse, boat ramp and so much more!

  20. 2023-07-11
    listed $40,000 Active 1046-char remark
    Show marketing remark (1046 chars)

    Welcome to Holiday Estates, where a fantastic opportunity awaits you! This amazing corner lot is perfectly situated and owner has priced this one to sell quickly! One of the standout features of this property is that there are no deed, rental, lease, or mandatory fees, providing you with the freedom to own your land without any additional financial obligations. Joining the HOA is optional but provides so much for such a small amount. Holiday Estates is an active 55+ community that offers a wide range of amenities and activities to its residents. Whether you're a pickleball enthusiast, enjoy shuffleboard, have a passion for crafts, or want to participate in relaxing yoga sessions, you'll find plenty of opportunities for recreation and socializing. The community also hosts various dinners and occasional dances, providing a vibrant social scene for all to enjoy. Additionally, Holiday Estates 1 & 2 boast a dedicated volunteer Crime Watch group. Optional fees will grant you access to the clubhouse, boat ramp and so much more!

  21. 2016-04-22
    soldstatus $70,000
  22. 2016-04-21
    soldstatus $70,000 Sold
  23. 2016-03-22
    status Pending
  24. 2016-03-10
    listed $75,000 Active
  25. 2012-04-30
    soldstatus $35,000
  26. 2011-06-18
    listed $43,000
  27. 1995-07-21
    soldstatus $34,500

ⓘ 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
$3,304 · $275/mo
Projected year-2 tax
$3,304 · $275/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 8/10 Severe FEMA zone X (shaded) · 97% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 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 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
$29,277
− Mortgage interest
−$8,906
− Property taxes
−$3,304
− Insurance
−$1,592
− Repairs & maintenance
−$2,342
− Management
−$2,342
− HOA
−$108
− Depreciation
−$4,625
Taxable income
$6,056
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,454
After-tax cash flow
$6,665/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

+360.9% since first listed
24 events — show timeline
  • 2026-05-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-20 Listed $159,000 Stellar MLS as Distributed by MLS Grid
  • 2025-07-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-07-15 Price Changed $189,999 Stellar MLS as Distributed by MLS Grid
  • 2025-06-21 Price Changed $195,000 Stellar MLS as Distributed by MLS Grid
  • 2025-06-09 Price Changed $198,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-14 Price Changed $199,000 Stellar MLS as Distributed by MLS Grid
  • 2025-04-24 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-04-18 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-04-11 Price Changed $209,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-03 Price Changed $229,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-08 Price Changed $239,000 Stellar MLS as Distributed by MLS Grid
  • 2024-12-21 Price Changed $249,000 Stellar MLS as Distributed by MLS Grid
  • 2024-07-22 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2023-11-30 Sold (MLS) $40,000 Stellar MLS as Distributed by MLS Grid
  • 2023-09-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2023-07-11 Listed $40,000 Stellar MLS as Distributed by MLS Grid
  • 2016-04-22 Sold (Public Records) $70,000 Public Records
  • 2016-04-21 Sold (MLS) $70,000 Stellar MLS as Distributed by MLS Grid
  • 2016-03-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-03-10 Listed $75,000 Stellar MLS as Distributed by MLS Grid
  • 2012-04-30 Sold (MLS) $35,000 Stellar MLS as Distributed by MLS Grid
  • 2011-06-18 Listed $43,000 Stellar MLS as Distributed by MLS Grid
  • 1995-07-21 Sold (Public Records) $34,500 Public Records

Property tax history

+16.8%/yr

Latest (2025): $3,304 · +259.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…