CashFlowRE
Sign in Sign up
4016 Oakview Dr Unit J8 🌊 Lakefront
B- Composite 68.87
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 +29.4/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$135,000

4016 Oakview Dr Unit J8 · Charlotte Harbor, FL 33980
2 bd · 2.0 ba · 893 sqft · Condo public records · 745 Days on market
Built 1989 $360/mo HOA · 16% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Short Sale-Active with Contract. Great 2 bedroom 2 bath condo with beautiful Lake view, solid surface counter tops, updated cabinets, tile floors in living area, all appliances including washer and dryer, large pool and BBQ area and so much more at a great price!Never been a better time to invest in the Florida lifestyle! Enjoy the lake views from your screened lania, lounge by the resort style pool, short ride to some of the best Gulf of Mexico Beaches, minutes from Historical downtown Punta Gorda with it's chic restuarants and shopping! These prices won't last forever.

Key facts

  • No flood zone
  • $360 HOA
  • Parking

Tags

FULLY FURNISHED TURNKEYOPEN SPLIT FLOOR PLANHURRICANE IMPACT WINDOWSSOLID SURFACE COUNTERSASSIGNED CARPORT SPACENO FLOOD ZONE

Property features AI

Finance

  • Other: Association name: Ana Ruzzano; Condo land included
  • Financial info: Total monthly association fee $360 (total annual fees $4,320); Lease restrictions apply
  • HOA & community: HOA required (monthly fee $360) — includes pool, clubhouse, tennis courts, management, maintenance of structure and grounds, sewer, water, trash, and pest control; Buyer approval required; No truck/RV/motorcycle parking permitted; Senior community; Pets allowed with breed restrictions; max pet weight 25 lbs

Exterior

  • Parking: Carport with 1 space
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Residential condominium; Two-story building; unit on second floor; Faces north
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Building/Unit identified as building J
  • Exterior features: Rain gutters; Tennis courts; Lakefront with lake access and lake views (Tala Lake), approximately 100 ft. frontage; Paved road access

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Dryer; Inside laundry in closet; Electric water heater

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 2-bed/2.0-bath condo listed at $135k.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#536 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: employment D+, schools F, amenities 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 falling (-4.0%/yr); 600 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k 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 745 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y ago; this cycle's ask has dropped $54k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; list at $135k implies a 160% 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; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 745 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  9. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  10. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  11. 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.
  12. 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.
  13. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.70%
Cap rate
10.56%
Cash-on-cash
15.23%
DSCR
1.68
GRM
4.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-1.4%
Equity multiple
0.95×
Total profit
$-1,973
Equity at exit
$20,129
10-year hold
IRR
3.3%
Equity multiple
1.20×
Total profit
$7,441
Equity at exit
$11,672

Cash invested: $37,800 (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 33980

Home prices YoY
-5.0%
Rents YoY
-4.0%
Active inventory
600
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$2,300 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$213 /mo · $2,554/yr
Insurance
$56
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$360
Vacancy / Maint / Mgmt
$483
Net cashflow
$413

Break-even live

Break-even rent $1,777
Max offer price $135,000
Occupancy floor 77%

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
$33,750
Closing costs
$4,050
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4024 Oakview Dr Unit I3 Punta Gorda, FL 2.0 2.0 893 $1,900 $2.13 21d 1 0.02mi
4016 Oakview Dr Unit J9 Punta Gorda, FL 2.0 2.0 893 $2,400 $2.69 21d 1 0.02mi
4056 Oakview Dr Unit E7 Punta Gorda, FL 2.0 2.0 892 $3,000 $3.36 21d 1 0.07mi
25068 Harbor View Rd Punta Gorda, FL 2.0 2.0 956 $1,500 $1.57 21d 1 0.59mi
23067 Elmira Blvd Punta Gorda, FL 2.0 2.0 1052 $1,750 $1.66 21d 1 1.44mi

HOA detail condo

Monthly dues
$360 · $4,320/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 14 events

  1. 2026-05-06
    status Pending
  2. 2026-03-25
    price $135,000
  3. 2026-02-07
    status Active
  4. 2026-01-31
    status Pending
  5. 2026-01-23
    price $139,900
  6. 2025-11-10
    price $149,900
  7. 2025-04-29
    price $169,500
  8. 2025-03-08
    price $175,000
  9. 2025-01-02
    price $183,700
  10. 2024-04-14
    listed $188,700 Active
  11. 2013-01-10
    soldstatus $52,000
  12. 2013-01-09
    soldstatus $52,000 577-char remark
    Show marketing remark (577 chars)

    Short Sale-Active with Contract. Great 2 bedroom 2 bath condo with beautiful Lake view, solid surface counter tops, updated cabinets, tile floors in living area, all appliances including washer and dryer, large pool and BBQ area and so much more at a great price!Never been a better time to invest in the Florida lifestyle! Enjoy the lake views from your screened lania, lounge by the resort style pool, short ride to some of the best Gulf of Mexico Beaches, minutes from Historical downtown Punta Gorda with it's chic restuarants and shopping! These prices won't last forever.

  13. 2012-04-16
    listed $52,000 577-char remark
    Show marketing remark (577 chars)

    Short Sale-Active with Contract. Great 2 bedroom 2 bath condo with beautiful Lake view, solid surface counter tops, updated cabinets, tile floors in living area, all appliances including washer and dryer, large pool and BBQ area and so much more at a great price!Never been a better time to invest in the Florida lifestyle! Enjoy the lake views from your screened lania, lounge by the resort style pool, short ride to some of the best Gulf of Mexico Beaches, minutes from Historical downtown Punta Gorda with it's chic restuarants and shopping! These prices won't last forever.

  14. 2004-12-09
    soldstatus $90,000

ⓘ 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
$2,554 · $213/mo
Projected year-2 tax
$2,554 · $213/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 1/10 Low
  • 🌡 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 2 unhealthy d/yr today · 2 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
$27,596
− Mortgage interest
−$7,562
− Property taxes
−$2,554
− Insurance
−$1,472
− Repairs & maintenance
−$2,208
− Management
−$2,208
− HOA
−$4,320
− Depreciation
−$3,927
Taxable income
$3,344
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$803
After-tax cash flow
$4,156/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 — Charlotte Harbor

Score
68/100
State rank
#536
US rank
#10043

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Charlotte Harbor, FL
County
Charlotte County · 196,994 people
Metro
Punta Gorda, FL
Population (ZIP)
13,120
Household income
$63,591
Rent vs Own
24.3% rent · 75.7% own
Severe rent burden
612.0

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 (75%)
Race & ethnicity
White 75% Hispanic / Latino 10% Two or more races 10% Black 9%
Hispanic origin (detail)
Puerto Rican 3% Cuban 2% Dominican 2%
Common ancestry
Romanian 5% Hispanic 4% Slovak 3%
Foreign-born
16% · Canada, Jamaica
Languages at home
85% English-only · Spanish 8% French/Haitian/Cajun 5% 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
▼ -16.02%
Current HPI
306.3331
Rent YoY
▼ -4.04%
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

+50.0% since first listed
14 events — show timeline
  • 2026-05-06 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-03-25 Price Changed $135,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-07 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-31 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-01-23 Price Changed $139,900 Stellar MLS as Distributed by MLS Grid
  • 2025-11-10 Price Changed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2025-04-29 Price Changed $169,500 Stellar MLS as Distributed by MLS Grid
  • 2025-03-08 Price Changed $175,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-02 Price Changed $183,700 Stellar MLS as Distributed by MLS Grid
  • 2024-04-14 Listed $188,700 Stellar MLS as Distributed by MLS Grid
  • 2013-01-10 Sold (Public Records) $52,000 Public Records
  • 2013-01-09 Sold (MLS) $52,000 Stellar MLS as Distributed by MLS Grid
  • 2012-04-16 Listed $52,000 Stellar MLS as Distributed by MLS Grid
  • 2004-12-09 Sold (Public Records) $90,000 Public Records

Property tax history

+7.5%/yr

Latest (2025): $2,554 · +11.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…