CashFlowRE
Sign in Sign up
9307 San Bernandino Ave
D Composite 42.93
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).

  • Cash flow +13.7/30.0
  • ARV discount +8.5/15.0
  • Schools +4.6/10.0
  • DSCR +4.1/10.0
  • Livability +3.7/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

9307 San Bernandino Ave · Englewood, FL 34224
3 bd · 2.0 ba · 1,884 sqft · SingleFamily public records · 9 Days on market
Built 1989 0.54 ac lot Est $358k · at est.

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

Listing remarks MLS

Plenty of room to roam, both inside and out. This property comes with an additional lot behind property (72X125X95X100), which brings this total property size to over 1/2 acre. With no deed restrictions, there is plenty of room for RV, boat, or a futureswimming pool. The home has been totally updated. Just a few of the great features include new metal roof, new low "E" windows, new accoridan hurricane shutters, new soffit, new gutters, and new fascia. The updated kitchen features all new wood cabinets, solid surface counters, and appliances. The inside laundry room is 16X5 and includes loads of cabinets for extra storage. All 3 bedrooms have large walk-in closets for plenty of storage with built-in storage in the master. The bamboo flooring is totallyunique and adds class to this beautiful home. The french doors with the integrated blinds lead from the breakfast nook, formal dining, and the master bedroom to the 26X10 covered/screened porch. The guest bath has been updated with with a whirlpool tuband custom tile work. The HUGE fenced yard can host a family reunion, football game, or invite the entire church over for a BBQ. The 14X10 outdoor vinyl storage shed with a ramp is great for all your lawn equipment. This exquisite home has also just beenpainted inside and out.

Key facts

  • Updated appliances
  • Interior laundry
  • Updated baths

Tags

UPDATED KITCHENUPDATED BATHSUPDATED APPLIANCESTWO OVERSIZED CORNER LOTSSPACIOUS LAYOUTINTERIOR 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 3-bed/2.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $23 ($278/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 $296k (15.5% below list).
  • Recommended offer: $296k (15.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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.
  • 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; 12 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 $2,956/mo this rent would consume 62% 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 18y ago; this cycle's ask has dropped $3.15M (90%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $204k; list at $350k implies a 72% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $295,633 (15.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.84%
Cap rate
6.37%
Cash-on-cash
0.28%
DSCR
1.01
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$357,960
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9363 Steubenville Ave 0.16mi 3/2.0 1,985 (+5%) 6mo $475,000 $239 79
9245 Steubenville Ave 0.17mi 2/2.0 (-1) 1,714 (-9%) 1mo $305,000 $178 72
9015 Anita Ave 0.45mi 3/2.0 1,816 (-4%) 4mo $291,000 $160 69
6778 Greenview Ln 0.64mi 3/2.0 1,970 (+5%) 4mo $385,000 $195 60
9302 Gulfstream Blvd 0.42mi 3/2.0 1,690 (-10%) 5mo $395,000 $234 59
6730 Greenview Ln 0.69mi 3/2.0 1,903 (+1%) 8mo $325,000 $171 59
7048 Inland St 0.57mi 3/2.0 1,827 (-3%) 11mo $290,000 $159 59
7427 Escondido St 0.61mi 3/2.0 1,951 (+4%) 13mo $438,500 $225 55
7078 S Lake Dr 0.75mi 3/2.0 1,949 (+4%) 6mo $370,000 $190 54
6312 Pennell St 0.68mi 3/2.0 1,637 (-13%) 6mo $349,897 $214 42
10107 Bentley Ave 0.63mi 4/2.0 (+1) 2,133 (+13%) 12mo $390,000 $183 33
10107 Tramore Ave 0.74mi 4/4.0 (+1) 2,106 (+12%) 1mo $399,000 $189 32

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
-19.1%
Equity multiple
0.35×
Total profit
$-63,905
Equity at exit
$52,171
10-year hold
IRR
-19.2%
Equity multiple
0.11×
Total profit
$-87,310
Equity at exit
$30,253

Cash invested: $97,972 (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
9.9×

Monthly cashflow live

Estimated rent
$2,956 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$332 /mo · $3,979/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$621
Net cashflow
$23

Break-even live

Break-even rent $2,927
Max offer price $349,900
Occupancy floor 94%

Sensitivity live

Price -10% $221 -5% $122 +0% $23 +5% $-76 +10% $-175
Rent -10% $-210 -5% $-94 +0% $23 +5% $140 +10% $257
Rate -1.0pp $199 -0.5pp $112 base $23 +0.5pp $-67 +1.0pp $-160

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
$87,475
Closing costs
$10,497
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9400 New Martinsville Ave Englewood, FL 3.0 2.0 1879 $3,300 $1.76 23d 1 0.15mi
7160 Carlsbad Ter Englewood, FL 3.0 2.0 2061 $4,500 $2.18 23d 1 0.19mi
7344 Brookhaven Ter Englewood, FL 3.0 2.0 1594 $2,095 $1.31 23d 1 0.49mi
10123 Bay Ave Englewood, FL 3.0 2.0 2010 $2,150 $1.07 23d 1 0.66mi
6320 Brookridge St Englewood, FL 3.0 2.0 1445 $5,550 $3.84 23d 1 0.77mi
502 Sunset Rd N Rotonda West, FL 3.0 2.0 1636 $2,100 $1.28 23d 1 0.85mi
8363 Sago Ct Englewood, FL 2.0 2.0 1360 $1,950 $1.43 23d 1 0.90mi
10136 Willmington Blvd Englewood, FL 3.0 2.0 1598 $2,000 $1.25 23d 1 1.24mi
511 Sweetwater Dr Rotonda West, FL 4.0 2.5 2160 $2,200 $1.02 23d 1 1.26mi
7114 Sunnybrook Blvd Englewood, FL 4.0 2.0 1636 $2,297 $1.40 23d 1 1.44mi
8256 Shore Lake Dr Englewood, FL 3.0 3.0 2201 $2,500 $1.14 23d 1 1.46mi
6305 Shaw St Englewood, FL 3.0 2.0 1525 $2,100 $1.38 23d 1 1.48mi

Listing history 16 events

  1. 2026-04-22
    status Pending
  2. 2026-04-13
    price $349,900
  3. 2026-04-13
    listed $3,499,000 Active
  4. 2025-04-21
    historical
  5. 2025-02-18
    price $379,900
  6. 2024-10-23
    listed $399,900 Active
  7. 2019-05-28
    soldstatus $203,500
  8. 2010-02-09
    soldstatus $164,900
  9. 2010-02-04
    soldstatus $174,900 1300-char remark
    Show marketing remark (1300 chars)

    Plenty of room to roam, both inside and out. This property comes with an additional lot behind property (72X125X95X100), which brings this total property size to over 1/2 acre. With no deed restrictions, there is plenty of room for RV, boat, or a futureswimming pool. The home has been totally updated. Just a few of the great features include new metal roof, new low "E" windows, new accoridan hurricane shutters, new soffit, new gutters, and new fascia. The updated kitchen features all new wood cabinets, solid surface counters, and appliances. The inside laundry room is 16X5 and includes loads of cabinets for extra storage. All 3 bedrooms have large walk-in closets for plenty of storage with built-in storage in the master. The bamboo flooring is totallyunique and adds class to this beautiful home. The french doors with the integrated blinds lead from the breakfast nook, formal dining, and the master bedroom to the 26X10 covered/screened porch. The guest bath has been updated with with a whirlpool tuband custom tile work. The HUGE fenced yard can host a family reunion, football game, or invite the entire church over for a BBQ. The 14X10 outdoor vinyl storage shed with a ramp is great for all your lawn equipment. This exquisite home has also just beenpainted inside and out.

  10. 2009-07-21
    listed $187,900 1300-char remark
    Show marketing remark (1300 chars)

    Plenty of room to roam, both inside and out. This property comes with an additional lot behind property (72X125X95X100), which brings this total property size to over 1/2 acre. With no deed restrictions, there is plenty of room for RV, boat, or a futureswimming pool. The home has been totally updated. Just a few of the great features include new metal roof, new low "E" windows, new accoridan hurricane shutters, new soffit, new gutters, and new fascia. The updated kitchen features all new wood cabinets, solid surface counters, and appliances. The inside laundry room is 16X5 and includes loads of cabinets for extra storage. All 3 bedrooms have large walk-in closets for plenty of storage with built-in storage in the master. The bamboo flooring is totallyunique and adds class to this beautiful home. The french doors with the integrated blinds lead from the breakfast nook, formal dining, and the master bedroom to the 26X10 covered/screened porch. The guest bath has been updated with with a whirlpool tuband custom tile work. The HUGE fenced yard can host a family reunion, football game, or invite the entire church over for a BBQ. The 14X10 outdoor vinyl storage shed with a ramp is great for all your lawn equipment. This exquisite home has also just beenpainted inside and out.

  11. 2008-12-24
    soldstatus $195,000
  12. 2008-12-19
    soldstatus $195,000
  13. 2008-09-19
    listed $199,900
  14. 2008-07-02
    historical
  15. 2008-06-17
    listed $309,900
  16. 2002-02-12
    soldstatus $123,000

ⓘ 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
$3,979 · $332/mo
Projected year-2 tax
$3,979 · $332/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 5/10 Major FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 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
$35,476
− Mortgage interest
−$19,600
− Property taxes
−$3,979
− Insurance
−$1,750
− Repairs & maintenance
−$2,838
− Management
−$2,838
− Depreciation
−$10,179
Taxable loss
−$5,708
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,370
After-tax cash flow
$1,648/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

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

+184.5% since first listed
16 events — show timeline
  • 2026-04-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-04-13 Price Changed $349,900 Stellar MLS as Distributed by MLS Grid
  • 2026-04-13 Listed $3,499,000 Stellar MLS as Distributed by MLS Grid
  • 2025-04-21 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-02-18 Price Changed $379,900 Stellar MLS as Distributed by MLS Grid
  • 2024-10-23 Listed $399,900 Stellar MLS as Distributed by MLS Grid
  • 2019-05-28 Sold (Public Records) $203,500 Public Records
  • 2010-02-09 Sold (Public Records) $164,900 Public Records
  • 2010-02-04 Sold (MLS) $174,900 Stellar MLS as Distributed by MLS Grid
  • 2009-07-21 Listed $187,900 Stellar MLS as Distributed by MLS Grid
  • 2008-12-24 Sold (Public Records) $195,000 Public Records
  • 2008-12-19 Sold (MLS) $195,000 Stellar MLS as Distributed by MLS Grid
  • 2008-09-19 Listed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2008-07-02 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2008-06-17 Listed $309,900 Stellar MLS as Distributed by MLS Grid
  • 2002-02-12 Sold (Public Records) $123,000 Public Records

Property tax history

+7.6%/yr

Latest (2025): $3,979 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…