CashFlowRE
Sign in Sign up
1349 Seagull Dr
C+ Composite 64.16
Why this score? — see what drove the C+ 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 +28.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Schools +4.6/10.0
  • ARV discount +3.7/15.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

1349 Seagull Dr · Englewood, FL 34224
2 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 85 Days on market
Built 1976 7,920 sqft lot Est $138k · 9% over $10/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious double-wide mobile home in the 55+ adult community of Holiday Mobile Estates. This home comes turnkey furnished and ready to go. ROLL-TOP DESK NOT INCLUDED IN THE SALE.

Key facts

  • New a/c system
  • Clubhouse
  • Turnkey furnished

Tags

BOATING COMMUNITYCOMMUNITY BOAT LAUNCHTURNKEY FURNISHEDCLUBHOUSENEWER ROOFNEW A/C SYSTEM

Property features AI

Finance

  • Other: Total acreage: 0 to less than 1/4 acre
  • Financial info: Lease restrictions apply
  • HOA & community: Has HOA (optional approval required); HOA dues $125 annually (~$10.42/month); HOA covers management and recreational facilities; Community clubhouse; Pickleball courts; Shuffleboard court; Deed restrictions and special community restrictions; Senior community; Pets allowed (cats and dogs, number limit)

Exterior

  • Parking: Has carport (1 space)
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available
  • Home design: Residential mobile home; Double-wide; Single-story
  • Construction: Vinyl siding; Shingle roof; Completed condition
  • Exterior features: Private mailbox; Storage; Workshop; Cleared lot; Landscaped; Paved surfaces

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate; Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Solid wood cabinets; Thermostat; Window treatments; Turnkey (furnished)
  • Laundry & utility: Laundry room; Washer; Dryer; Generator; Irrigation equipment

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 manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $444 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% 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: Myakka River Elementary School (math 65% / reading 60%, grade B, #601 of 2,144 statewide, top 28%, 608 students, 51% FRL); Lemon Bay High School (math 50% / reading 56%, grade C-, #148 of 667 statewide, top 23%, 1,360 students, 28% FRL).
  • 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).
  • This rent runs 42% of the median local income ($57k/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 $1k 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 85 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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 $65k; list at $150k implies a 131% 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→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  8. 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.
  9. 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.
  10. 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
1.34%
Cap rate
10.38%
Cash-on-cash
14.60%
DSCR
1.65
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$138,240
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1297 Kingfisher Dr 0.16mi 2/2.0 1,176 (+2%) 3mo $105,000 $89 87
1513 Blue Heron Dr 0.34mi 2/2.0 1,152 (0%) 11mo $165,000 $143 75
8443 Albatross Ln 0.66mi 2/1.5 1,160 (+1%) 13mo $139,000 $120 55

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
-1.2%
Equity multiple
0.96×
Total profit
$-1,781
Equity at exit
$22,365
10-year hold
IRR
4.8%
Equity multiple
1.30×
Total profit
$12,581
Equity at exit
$12,969

Cash invested: $42,000 (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
6.2×

Monthly cashflow live

Estimated rent
$2,003 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$213 /mo · $2,553/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$10
Vacancy / Maint / Mgmt
$421
Net cashflow
$444

Break-even live

Break-even rent $1,441
Max offer price $150,000
Occupancy floor 73%

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
$37,500
Closing costs
$4,500
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 0.49mi
1604 Cardinal Ln Unit 1 Englewood, FL 1.0 1.0 750 $1,300 $1.73 21d 1 0.52mi
2643 Lear Rd Englewood, FL 2.0 2.0 1206 $5,800 $4.81 21d 1 0.71mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 21d 1 0.74mi
6699 San Casa Dr Englewood, FL 2.0 2.0 1028 $1,900 $1.85 21d 1 0.95mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 21d 1 0.98mi
6688 San Casa Dr Englewood, FL 2.0 2.0 1143 $1,600 $1.40 21d 1 1.00mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 21d 1 1.15mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 21d 1 1.16mi
9264 Anita Ave Unit A Englewood, FL 2.0 2.0 1008 $1,400 $1.39 21d 1 1.22mi
9312 Anita Ave Unit B Englewood, FL 2.0 1.0 972 $1,600 $1.65 21d 1 1.31mi
9322 Anita Ave Englewood, FL 2.0 2.0 1133 $1,495 $1.32 21d 1 1.33mi
9271 Tacoma Ave Unit B Englewood, FL 2.0 2.0 1206 $1,650 $1.37 21d 1 1.37mi
8363 Sago Ct Englewood, FL 2.0 2.0 1360 $1,950 $1.43 21d 1 1.39mi
1435 New Point Comfort Rd Unit B Englewood, FL 1.0 1.0 744 $1,520 $2.04 21d 1 1.43mi
1575 Loralin Dr Englewood, FL 3.0 2.0 1322 $5,000 $3.78 21d 1 1.46mi
9416 Anita Ave Englewood, FL 3.0 2.0 1162 $1,750 $1.51 13d 1 1.50mi

HOA detail

Monthly dues
$10 · $120/yr

Listing history 24 events

  1. 2026-06-18
    days on market $150,000 Active 85 DOM
  2. 2026-06-17
    days on market $150,000 Active 84 DOM
  3. 2026-06-16
    days on market $150,000 Active 83 DOM
  4. 2026-06-15
    days on market $150,000 Active 82 DOM
  5. 2026-06-14
    days on market $150,000 Active 80 DOM
  6. 2026-06-13
    days on market $150,000 Active 79 DOM
  7. 2026-06-10
    days on market $150,000 Active 77 DOM
  8. 2026-06-09
    days on market $150,000 Active 76 DOM
  9. 2026-06-08
    days on market $150,000 Active 75 DOM
  10. 2026-06-07
    days on market $150,000 Active 74 DOM
  11. 2026-06-05
    days on market $150,000 Active 71 DOM
  12. 2026-06-03
    days on market $150,000 Active 70 DOM
  13. 2026-06-02
    days on market $150,000 Active 69 DOM
  14. 2026-06-01
    days on market $150,000 Active 68 DOM
  15. 2026-05-31
    days on market $150,000 Active 67 DOM
  16. 2026-05-30
    days on market $150,000 Active 66 DOM
  17. 2026-03-25
    listed $150,000 Active
  18. 2008-02-27
    soldstatus $65,000 177-char remark
    Show marketing remark (137 chars)

    Spacious double-wide mobile home in the 55+ adult community of Holiday Mobile Estates. This home comes turnkey furnished and ready to go.

  19. 2008-02-27
    soldstatus $65,000 137-char remark
    Show marketing remark (137 chars)

    Spacious double-wide mobile home in the 55+ adult community of Holiday Mobile Estates. This home comes turnkey furnished and ready to go.

  20. 2008-01-16
    historical
  21. 2007-10-27
    listed $67,900 177-char remark
    Show marketing remark (137 chars)

    Spacious double-wide mobile home in the 55+ adult community of Holiday Mobile Estates. This home comes turnkey furnished and ready to go.

  22. 2007-10-27
    listed $67,900 137-char remark
    Show marketing remark (137 chars)

    Spacious double-wide mobile home in the 55+ adult community of Holiday Mobile Estates. This home comes turnkey furnished and ready to go.

  23. 2007-10-27
    listed $75,000
    Show marketing remark (137 chars)

    Spacious double-wide mobile home in the 55+ adult community of Holiday Mobile Estates. This home comes turnkey furnished and ready to go.

  24. 1990-05-01
    soldstatus $57,900

ⓘ 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
$2,553 · $213/mo
Projected year-2 tax
$2,553 · $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) · 96% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 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
$24,042
− Mortgage interest
−$8,402
− Property taxes
−$2,553
− Insurance
−$1,547
− Repairs & maintenance
−$1,923
− Management
−$1,923
− HOA
−$120
− Depreciation
−$4,364
Taxable income
$3,208
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$770
After-tax cash flow
$4,563/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

+159.1% since first listed
8 events — show timeline
  • 2026-03-25 Listed $150,000 Stellar MLS as Distributed by MLS Grid
  • 2008-02-27 Sold (MLS) $65,000 Stellar MLS as Distributed by MLS Grid
  • 2008-02-27 Sold (MLS) $65,000 Stellar MLS as Distributed by MLS Grid
  • 2008-01-16 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2007-10-27 Listed $75,000 Stellar MLS as Distributed by MLS Grid
  • 2007-10-27 Listed $67,900 Stellar MLS as Distributed by MLS Grid
  • 2007-10-27 Listed $67,900 Stellar MLS as Distributed by MLS Grid
  • 1990-05-01 Sold (Public Records) $57,900 Public Records

Property tax history

+7.8%/yr

Latest (2025): $2,553 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…