CashFlowRE
Sign in Sign up
6071 Ivory Bill Dr
B- Composite 69.03
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 +25.4/30.0
  • ARV discount +14.6/15.0
  • DSCR +8.4/10.0
  • 1% rule +7.4/10.0
  • 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

$190,000

6071 Ivory Bill Dr · Englewood, FL 34224
3 bd · 2.0 ba · 1,736 sqft · Manufactured public records · 17 Days on market
Built 1994 7,800 sqft lot Est $226k · 16% under $58/mo HOA · 2% of rent

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

Listing remarks MLS

SHORT SALE. THIS SPACIOUS HOME OVERLOOKS A FRESHWATER CANAL W/ PRIVATE DOCK. VERY OPEN PLAN W/ A LARGE KITCHEN FEATURING AN ISLAND STOVE & NUMEROUS CABINETS & COUNTER SPACE. CERAMIC TILE IN ALL ROOMS EXCEPT BATHS & KITCHEN. OVERSIZEDLANAI OVERLOOKS THE CANAL & FEATURES ACRYLIC WINDOWS, SEPARATE WALL AIR UNIT & CUSTOM SHADES. SHED IS EXTRA LARGE W/ WORKBENCH. ROOF ALLOWS YOU TO PARK YOUR CAR IN THE SCREENED AREA. CARPORT IS TWO CAR. HOME BEING SOLD FULLY FURNISHED. MEMBERWSHIP TO LAKESIDE CLUB IS INCLUDED WITH A $480 YEARLY FEE. PETS OK.

Key facts

  • New plumbing
  • New kitchen cabinets
  • New appliances

Tags

CANAL VIEWSNEW KITCHEN CABINETSNEW APPLIANCESNEWER WINDOWSNEW ROOFNEW PLUMBING

Property features AI

Finance

  • Other: Lease restrictions apply
  • Financial info: Turnkey / furnished status indicated; Total annual fees and monthly fee breakdown provided
  • HOA & community: Has HOA; annual association fee required ($100 annually); Monthly HOA amount listed ($8.33); Association amenities include clubhouse, pool, tennis courts; Association approval required; Community features: clubhouse, pool, tennis courts, street lights, deed restrictions, buyer approval required, special community restrictions, golf carts allowed; Senior community; Pets allowed with restrictions (breed restrictions, number limit)

Exterior

  • Parking: Covered driveway; Carport with 2 spaces
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available; Broadband/High-speed internet available; Underground utilities
  • Home design: Manufactured double wide home; One level; Faces east; On freshwater canal with water view and access (65 feet of canal frontage)
  • Construction: Vinyl siding; Shingle roof; Crawlspace with pillar/post/pier foundation; Built in — information not provided
  • Exterior features: Covered, enclosed and screened patios/porches; Patio; Side porch; Sliding doors; Storage; Rain gutters; Hurricane shutters; Landscaped lot; Paved areas

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Ceramic tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Built-in features; Cathedral ceilings; Living/dining combination (L Dining); Walk-in closets; Window treatments; Blinds; Smoke detectors
  • Laundry & utility: Washer; Dryer; Laundry located outside

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 $190k.

Deal economics

  • At list price, monthly cash flow is $440 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $187k (1.5% 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 soft (-0.1%/yr); 734 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 $2,349/mo this rent would consume 49% 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 $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.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 16y 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 $109k; list at $190k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $187,150 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.24%
Cap rate
9.07%
Cash-on-cash
9.93%
DSCR
1.44
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$225,680
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6089 Toucan Dr 0.13mi 3/2.0 1,608 (-7%) 10mo $199,900 $124 74
2727 Tanager Ln 0.53mi 3/2.0 1,728 (-0%) 1mo $225,000 $130 73

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
-5.0%
Equity multiple
0.82×
Total profit
$-9,538
Equity at exit
$28,330
10-year hold
IRR
0.5%
Equity multiple
1.03×
Total profit
$1,589
Equity at exit
$16,428

Cash invested: $53,200 (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
6.7×

Monthly cashflow live

Estimated rent
$2,349 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$282 /mo · $3,387/yr
Insurance
$79
HOA
$58
Vacancy / Maint / Mgmt
$493
Net cashflow
$440

Break-even live

Break-even rent $1,792
Max offer price $190,000
Occupancy floor 76%

Sensitivity live

Price -10% $548 -5% $494 +0% $440 +5% $386 +10% $333
Rent -10% $255 -5% $347 +0% $440 +5% $533 +10% $626
Rate -1.0pp $536 -0.5pp $489 base $440 +0.5pp $391 +1.0pp $341

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
$47,500
Closing costs
$5,700
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9271 Tacoma Ave Unit B Englewood, FL 2.0 2.0 1206 $1,650 $1.37 22d 1 0.92mi
9322 Anita Ave Englewood, FL 2.0 2.0 1133 $1,495 $1.32 22d 1 0.99mi
9416 Anita Ave Englewood, FL 3.0 2.0 1162 $1,750 $1.51 14d 1 1.10mi
9410 Tacoma Ave Unit A Englewood, FL 3.0 2.0 1062 $1,600 $1.51 14d 1 1.11mi
2643 Lear Rd Englewood, FL 2.0 2.0 1206 $5,800 $4.81 22d 1 1.12mi
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 14d 1 1.19mi
6688 San Casa Dr Englewood, FL 2.0 2.0 1143 $1,600 $1.40 22d 1 1.34mi
6320 Brookridge St Englewood, FL 3.0 2.0 1445 $5,550 $3.84 22d 1 1.36mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 22d 1 1.40mi
10136 Willmington Blvd Englewood, FL 3.0 2.0 1598 $2,000 $1.25 22d 1 1.41mi
7160 Carlsbad Ter Englewood, FL 3.0 2.0 2061 $4,500 $2.18 22d 1 1.41mi
9400 New Martinsville Ave Englewood, FL 3.0 2.0 1879 $3,300 $1.76 22d 1 1.49mi

HOA detail

Monthly dues
$58 · $696/yr
Likely covers
water

Listing history 7 events

  1. 2026-06-01
    statusdays on market $190,000 Pending 17 DOM
  2. 2026-05-31
    days on market $190,000 Active 16 DOM
  3. 2026-05-30
    days on market $190,000 Active 15 DOM
  4. 2026-05-15
    listed $190,000 Active
  5. 2011-10-20
    soldstatus $109,250 572-char remark
    Show marketing remark (572 chars)

    SHORT SALE. THIS SPACIOUS HOME OVERLOOKS A FRESHWATER CANAL W/ PRIVATE DOCK. VERY OPEN PLAN W/ A LARGE KITCHEN FEATURING AN ISLAND STOVE & NUMEROUS CABINETS & COUNTER SPACE. CERAMIC TILE IN ALL ROOMS EXCEPT BATHS & KITCHEN. OVERSIZEDLANAI OVERLOOKS THE CANAL & FEATURES ACRYLIC WINDOWS, SEPARATE WALL AIR UNIT & CUSTOM SHADES. SHED IS EXTRA LARGE W/ WORKBENCH. ROOF ALLOWS YOU TO PARK YOUR CAR IN THE SCREENED AREA. CARPORT IS TWO CAR. HOME BEING SOLD FULLY FURNISHED. MEMBERWSHIP TO LAKESIDE CLUB IS INCLUDED WITH A $480 YEARLY FEE. PETS OK.

  6. 2010-08-23
    listed $119,000 572-char remark
    Show marketing remark (572 chars)

    SHORT SALE. THIS SPACIOUS HOME OVERLOOKS A FRESHWATER CANAL W/ PRIVATE DOCK. VERY OPEN PLAN W/ A LARGE KITCHEN FEATURING AN ISLAND STOVE & NUMEROUS CABINETS & COUNTER SPACE. CERAMIC TILE IN ALL ROOMS EXCEPT BATHS & KITCHEN. OVERSIZEDLANAI OVERLOOKS THE CANAL & FEATURES ACRYLIC WINDOWS, SEPARATE WALL AIR UNIT & CUSTOM SHADES. SHED IS EXTRA LARGE W/ WORKBENCH. ROOF ALLOWS YOU TO PARK YOUR CAR IN THE SCREENED AREA. CARPORT IS TWO CAR. HOME BEING SOLD FULLY FURNISHED. MEMBERWSHIP TO LAKESIDE CLUB IS INCLUDED WITH A $480 YEARLY FEE. PETS OK.

  7. 1995-02-22
    soldstatus $26,900

ⓘ 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
$3,387 · $282/mo
Projected year-2 tax
$3,387 · $282/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 6/10 Major FEMA zone X (shaded) · 56% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 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
$28,192
− Mortgage interest
−$10,643
− Property taxes
−$3,387
− Insurance
−$950
− Repairs & maintenance
−$2,255
− Management
−$2,255
− HOA
−$696
− Depreciation
−$5,527
Taxable income
$2,478
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$595
After-tax cash flow
$4,688/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
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

+606.3% since first listed
4 events — show timeline
  • 2026-05-15 Listed $190,000 Stellar MLS as Distributed by MLS Grid
  • 2011-10-20 Sold (MLS) $109,250 Stellar MLS as Distributed by MLS Grid
  • 2010-08-23 Listed $119,000 Stellar MLS as Distributed by MLS Grid
  • 1995-02-22 Sold (Public Records) $26,900 Public Records

Property tax history

+4.8%/yr

Latest (2025): $3,387 · -4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…