CashFlowRE
Sign in Sign up
11068 Jacqueline Ave
D+ Composite 47.51
Why this score? — see what drove the D+ 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).

  • ARV discount +14.4/15.0
  • Cash flow +13.3/30.0
  • Schools +4.6/10.0
  • DSCR +4.0/10.0
  • Livability +3.4/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$339,900

11068 Jacqueline Ave · Rotonda, FL 34224
3 bd · 3.0 ba · 1,894 sqft · SingleFamily public records · 352 Days on market
Built 1988 0.46 ac lot Est $402k · 15% under ↓ 16% since listing

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

Listing remarks

Back on the Market, buyer did not qualify for financing! Welcome to the vibrant Florida lifestyle at your fingertips! This 4-bedroom/3 bathroom home on a double lot is perfect for a large family. Many recent updates - new roof for durability and peace of mind; exterior paint for a clean, modern aesthetic; refreshed pool area with a new pool cage and pool pump; hurricane-impact windows to provide safety and energy efficiency; and updated plumbing. The heart of the home, the kitchen, boasts durable granite-surfaced countertops and stainless steel appliances. Built-in cabinet lighting creates a warm ambiance and enhances usability. The home is dotted with a number of built-ins to maximize spa

Key facts

  • Refreshed pool area
  • Double lot
  • New roof

Tags

DOUBLE LOTNEW ROOFREFRESHED POOL AREAHURRICANE-IMPACT WINDOWSUPDATED PLUMBINGGRANITE-SURFACED COUNTERTOPS

Property features AI

Finance

  • Other: Property type: Residential, single-family; Zoning: RSF3.5; Lot size: approximately 0.46 acres (1/4 to less than 1/2 acre); Living area about 1,894 sq ft (building area total 2,302 sq ft)
  • Financial info: No lease restrictions noted; Homestead exemption indicated
  • HOA & community: No association indicated; Pets allowed

Exterior

  • Parking: Attached garage (1 space)
  • Security: Private mailbox (mail security feature)
  • Utilities: Public water available/connected; Septic tank sewer; Electricity connected; Cable available; Phone available
  • Home design: Single-family residence; One story; Faces south
  • Construction: Concrete and stucco construction; Shingle roof; Concrete perimeter foundation; Built in approximately (year not provided)
  • Exterior features: Patio with screened area; Private pool (gunite, in-ground); Rain gutters; Private mailbox; Exterior lighting; Paved public-maintained road access; Lot dimensions approximately 160 x 125

Interior

  • Kitchen: Range; Refrigerator; Dishwasher (not explicitly listed but common—omitted since not in data)
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Built-in features; Lighting (interior/exterior noted under exterior features)
  • Laundry & utility: Washer hookup inside; 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 3-bed/3.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $3 ($31/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $267k (21.3% below list).
  • Recommended offer: $267k (21.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.1% in Rotonda — 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 67/100 on livability (#548 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A-, cost of living B+; Watch: amenities F, commute F, health & safety D-.
  • 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: Vineland Elementary School (math 74% / reading 67%, grade A-, #333 of 2,144 statewide, top 16%, 579 students, 45% 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) — zoned schools average 38% FRL vs 54% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-0.1%/yr); 737 active listings in the ZIP; 33 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).
  • At $2,673/mo this rent would consume 56% 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 $2k of loan paydown is wiped out by about $10k 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 352 days — a 12% lower offer ($299k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $75k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $267,344 (21.3% below list)

Questions for the listing agent

  1. It's been on market 352 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.79%
Cap rate
6.30%
Cash-on-cash
0.03%
DSCR
1.00
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$401,528
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11058 Gulfstream Blvd 0.17mi 3/2.0 1,934 (+2%) 2mo $365,000 $189 83
11101 Sandrift Ave 0.16mi 3/2.0 1,844 (-3%) 7mo $749,000 $406 79
11085 Sunnydale Ave 0.04mi 3/2.0 1,794 (-5%) 14mo $350,000 $195 74
7385 Regina Dr 0.31mi 3/2.0 1,793 (-5%) 2mo $205,500 $115 71
10436 Gulfstream Blvd 0.35mi 3/2.0 1,690 (-11%) 5mo $395,000 $234 58
11330 Seabreeze Ave 0.50mi 3/2.0 1,752 (-8%) 9mo $319,900 $183 52
10349 Greenway Ave 0.54mi 3/2.0 1,693 (-11%) 1mo $297,900 $176 52
11149 Oceanspray Blvd 0.34mi 3/2.0 1,640 (-13%) 9mo $354,000 $216 50
7429 Watson Ln 0.48mi 3/2.0 1,630 (-14%) 1mo $350,000 $215 50
7371 Mullen Ln 0.61mi 3/2.0 1,685 (-11%) 0mo $300,000 $178 49
7125 Fancy St 0.50mi 4/2.0 (+1) 2,032 (+7%) 9mo $431,000 $212 48
7401 Teaberry St 0.59mi 3/2.0 1,645 (-13%) 0mo $448,455 $273 46

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
-19.4%
Equity multiple
0.34×
Total profit
$-62,856
Equity at exit
$50,680
10-year hold
IRR
-19.1%
Equity multiple
0.10×
Total profit
$-85,236
Equity at exit
$29,388

Cash invested: $95,172 (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
10.6×

Monthly cashflow live

Estimated rent
$2,673 high interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$185 /mo · $2,224/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$561
Net cashflow
$3

Break-even live

Break-even rent $2,670
Max offer price $339,900
Occupancy floor 95%

Sensitivity live

Price -10% $195 -5% $99 +0% $3 +5% $-94 +10% $-190
Rent -10% $-209 -5% $-103 +0% $3 +5% $108 +10% $214
Rate -1.0pp $174 -0.5pp $89 base $3 +0.5pp $-86 +1.0pp $-175

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
$84,975
Closing costs
$10,197
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
114 Albatross Rd Rotonda West, FL 3.0 2.0 1648 $5,300 $3.22 22d 1 0.34mi
527 Rotonda Cir Rotonda West, FL 3.0 2.0 1586 $2,375 $1.50 22d 1 0.44mi
613 Boundary Blvd Rotonda West, FL 3.0 2.0 2469 $2,900 $1.17 22d 1 0.45mi
7152 Bougainvillea St Englewood, FL 3.0 3.0 2150 $4,500 $2.09 15d 1 0.47mi
589 Rotonda Cir Rotonda West, FL 3.0 2.5 2190 $4,200 $1.92 22d 1 0.49mi
7114 Sunnybrook Blvd Englewood, FL 4.0 2.0 1636 $2,297 $1.40 22d 1 0.52mi
107 Cottage Pl Rotonda West, FL 3.0 2.0 1397 $5,000 $3.58 22d 1 0.53mi
7352 Bolten Ln Port Charlotte, FL 3.0 2.0 1225 $2,319 $1.89 15d 1 0.55mi
11268 Oceanspray Blvd Englewood, FL 3.0 2.0 1702 $6,750 $3.97 22d 1 0.57mi
30 Pinehurst Pl Rotonda West, FL 3.0 3.0 2461 $3,900 $1.58 22d 1 0.81mi
11138 Pendleton Ave Unit 11136 Englewood, FL 3.0 2.0 1247 $1,495 $1.20 15d 1 0.82mi
6967 Crown Dr Unit B Englewood, FL 2.0 2.0 1272 $1,800 $1.42 22d 1 0.92mi
12005 Helicon Ave Port Charlotte, FL 4.0 2.0 1636 $2,800 $1.71 22d 1 0.94mi
11383 Baggot Ave Englewood, FL 3.0 2.0 1535 $2,000 $1.30 22d 1 0.94mi
686 Boundary Blvd Rotonda West, FL 3.0 2.5 2282 $2,800 $1.23 22d 1 0.98mi
10123 Bay Ave Englewood, FL 3.0 2.0 2010 $2,150 $1.07 22d 1 0.99mi
4414 N Access Rd Englewood, FL 2.0 2.0 1635 $1,900 $1.16 22d 1 1.01mi
12114 Clarendon Ave Port Charlotte, FL 3.0 2.0 1270 $2,400 $1.89 22d 1 1.12mi
6305 Shaw St Englewood, FL 3.0 2.0 1525 $2,100 $1.38 22d 1 1.18mi
6460 Blueberry Dr Englewood, FL 3.0 2.0 1672 $1,800 $1.08 22d 1 1.22mi
11065 Waterford Ave Englewood, FL 2.0 2.0 1271 $2,400 $1.89 22d 1 1.25mi
12073 Henley Ave Port Charlotte, FL 3.0 2.0 1263 $1,795 $1.42 22d 1 1.28mi
12 Broadmoor Rd Unit 1 Rotonda West, FL 3.0 2.0 2065 $3,500 $1.69 22d 1 1.34mi
25 Fairway Rd Rotonda West, FL 3.0 2.0 2068 $2,375 $1.15 22d 1 1.34mi
65 Fairway Rd Rotonda West, FL 3.0 2.0 1865 $2,700 $1.45 22d 1 1.37mi
22 Mariner Ln Rotonda West, FL 3.0 2.0 2015 $4,200 $2.08 22d 1 1.38mi
72 Long Meadow Ln Rotonda West, FL 3.0 2.0 1945 $1,920 $0.99 15d 1 1.39mi
138 Jade St Rotonda West, FL 3.0 2.0 1564 $1,869 $1.20 22d 1 1.39mi
80 Mariner Ln Rotonda West, FL 3.0 2.0 2052 $4,800 $2.34 22d 1 1.44mi
502 Sunset Rd N Rotonda West, FL 3.0 2.0 1636 $2,100 $1.28 22d 1 1.44mi
285 Mark Twain Ln Rotonda West, FL 3.0 2.0 1759 $1,750 $0.99 22d 1 1.46mi
135 David Blvd Rotonda West, FL 3.0 2.0 1880 $2,695 $1.43 15d 1 1.47mi
9400 New Martinsville Ave Englewood, FL 3.0 2.0 1879 $3,300 $1.76 22d 1 1.49mi

Listing history 24 events

  1. 2026-06-22
    pricedays on market $339,900 Active 352 DOM
  2. 2026-06-18
    days on market $350,000 Active 349 DOM
  3. 2026-06-17
    days on market $350,000 Active 348 DOM
  4. 2026-06-16
    days on market $350,000 Active 347 DOM
  5. 2026-06-15
    days on market $350,000 Active 346 DOM
  6. 2026-06-14
    days on market $350,000 Active 344 DOM
  7. 2026-06-13
    days on market $350,000 Active 343 DOM
  8. 2026-06-10
    days on market $350,000 Active 341 DOM
  9. 2026-06-09
    days on market $350,000 Active 340 DOM
  10. 2026-06-08
    days on market $350,000 Active 339 DOM
  11. 2026-06-05
    days on market $350,000 Active 335 DOM
  12. 2026-06-02
    days on market $350,000 Active 333 DOM
  13. 2026-06-01
    days on market $350,000 Active 332 DOM
  14. 2026-05-31
    days on market $350,000 Active 331 DOM
  15. 2026-05-30
    days on market $350,000 Active 330 DOM
  16. 2026-04-22
    price $350,000
  17. 2026-03-22
    status Active
  18. 2026-03-12
    status Pending
  19. 2026-03-09
    price $360,000
  20. 2025-11-25
    price $370,000
  21. 2025-10-08
    price $380,000
  22. 2025-08-16
    price $390,000
  23. 2025-07-16
    price $400,000
  24. 2025-06-24
    listed $415,000 Active

ⓘ 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
$2,224 · $185/mo
Projected year-2 tax
$2,821 · $235/mo
Expected delta
+$597/yr (+$50/mo · 26.8%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 40% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 26 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
$32,081
− Mortgage interest
−$19,040
− Property taxes
−$2,224
− Insurance
−$1,700
− Repairs & maintenance
−$2,567
− Management
−$2,567
− Depreciation
−$9,888
Taxable loss
−$5,903
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,417
After-tax cash flow
$1,448/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 — Rotonda

Score
67/100
State rank
#548
US rank
#10359

Category grades

Amenities F Commute F Cost of living B+ Crime A+ Employment C+ Housing A- Health & safety D- User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Charlotte County · 196,994 people
City population
10,490
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

-15.7% since first listed
9 events — show timeline
  • 2026-04-22 Price Changed $350,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-22 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-03-12 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-09 Price Changed $360,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-25 Price Changed $370,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-08 Price Changed $380,000 Stellar MLS as Distributed by MLS Grid
  • 2025-08-16 Price Changed $390,000 Stellar MLS as Distributed by MLS Grid
  • 2025-07-16 Price Changed $400,000 Stellar MLS as Distributed by MLS Grid
  • 2025-06-24 Listed $415,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+3.8%/yr

Latest (2025): $2,224 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…