CashFlowRE
Sign in Sign up
2025 Barksdale St
F Composite 32.09
Why this score? — see what drove the F 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 +13.0/30.0
  • Schools +4.6/10.0
  • DSCR +3.9/10.0
  • Livability +3.2/5.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$230,000

2025 Barksdale St · Port Charlotte, FL 33948
2 bd · 2.0 ba · 1,056 sqft · SingleFamily public records · 30 Days on market
Built 1978 0.26 ac lot Est $193k · 19% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a Super clean move in ready condition home in Port Charlotte this is it. Three bedrooms, two bathrooms, garage with a screened in lanai. Porcelain tile though out main living area on a diagonal, carpet in the bedrooms. Ceiling fans in bedrooms and living room. This property is located in an X flood zone on a over-sized corner lot. There is city water, square D electric panel installed 4/2012, Ac with all duct work installed on 10/2015. This home is close to everything being located in the heart of Port Charlotte.

Key facts

  • No hoa fees
  • New impact windows
  • Mature landscaping

Tags

CORNER LOTMATURE LANDSCAPINGNEW ROOFNEW IMPACT WINDOWSNO HOA FEESHIGHLY DESIRABLE FLOOD ZONE

Property features AI

Finance

  • Other: Homestead exemption; Zoned RSF3.5
  • HOA & community: No association; Pets allowed

Exterior

  • Parking: Attached garage (1 car, approximately 12 x 26); Driveway
  • Utilities: Public water available; Septic tank; Cable available; Electricity connected
  • Home design: Single-family residence; One story; South-facing; Completed condition
  • Construction: Block foundation; Block and stucco construction; Shingle roof; Built on a 90 x 125 lot (approx. 0.26 acres)
  • Exterior features: Rear screened porch; Outdoor lighting; Rain gutters; Corner lot; Paved lot; In-county location; Oak trees

Interior

  • Kitchen: Range; Range hood; Refrigerator; Exhaust fan; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Living room/dining room combo; Thermostat; Window treatments; Blinds; Storm windows; Florida room
  • Laundry & utility: Washer hookup; 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 2-bed/2.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $-79 ($-950/yr) — negative.
  • To cash-flow at today's rent, offer at most $216k (6.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (22.1% below list).
  • Recommended offer: $179k (22.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 4.4% in Port Charlotte — 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 65/100 on livability (#655 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, 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: Liberty Elementary School (math 56% / reading 56%, grade C+, #832 of 2,144 statewide, top 40%, 622 students, 56% FRL); Port Charlotte High School (math 23% / reading 38%, grade F, #434 of 667 statewide, top 66%, 1,649 students, 43% FRL) — zoned schools at 50% FRL track the district average.
  • Market conditions: Rents soft (-1.6%/yr); 953 active listings in the ZIP; 15 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 34% of the median local income ($63k/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 $2k of loan paydown is wiped out by about $7k 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 30 days — a 2% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
  • 5 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 $132k; list at $230k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $179,190 (22.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1978 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.78%
Cap rate
6.23%
Cash-on-cash
-0.24%
DSCR
0.99
GRM
10.7

CMA / ARV

ARV (on-the-fly)
$193,248
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18033 Cochran Blvd 0.33mi 2/1.5 1,090 (+3%) 7mo $185,000 $170 71
2174 Taunt St 0.42mi 3/2.0 (+1) 1,050 (-1%) 5mo $192,000 $183 71
2318 Summit St 0.61mi 2/2.0 968 (-8%) 2mo $224,000 $231 56
2094 Backton St 0.49mi 2/2.0 1,201 (+14%) 1mo $129,000 $107 53
18103 Clanton Ave 0.63mi 2/1.0 1,148 (+9%) 12mo $197,500 $172 42
2341 Granadeer St 0.63mi 3/2.0 (+1) 1,183 (+12%) 5mo $223,000 $189 41
18456 Yarbrough Ave 0.55mi 2/1.0 900 (-15%) 16mo $195,000 $217 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
-22.0%
Equity multiple
0.26×
Total profit
$-47,596
Equity at exit
$34,294
10-year hold
IRR
-24.8%
Equity multiple
-0.06×
Total profit
$-68,362
Equity at exit
$19,886

Cash invested: $64,400 (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 33948

Home prices YoY
-14.9%
Rents YoY
-1.6%
Active inventory
953
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,792 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$126 /mo · $1,516/yr
Insurance
$96
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$-79

Break-even live

Break-even rent $1,892
Max offer price $216,010
Occupancy floor 99%

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
$57,500
Closing costs
$6,900
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2223 Tinker St Port Charlotte, FL 3.0 2.0 1337 $2,400 $1.80 20d 1 0.54mi
1261 Joplin Ave NW Port Charlotte, FL 2.0 2.0 1200 $1,950 $1.62 20d 1 0.75mi
2586 Auburn Blvd Port Charlotte, FL 2.0 2.0 1028 $1,850 $1.80 13d 1 0.76mi
2457 Haven St Port Charlotte, FL 3.0 2.0 1150 $1,775 $1.54 20d 1 0.85mi
17319 Terry Ave Port Charlotte, FL 3.0 2.0 1478 $2,095 $1.42 20d 1 0.89mi
17230 Belmont Ave Port Charlotte, FL 2.0 2.0 1052 $1,375 $1.31 20d 1 0.94mi
2113 Como St Port Charlotte, FL 3.0 2.0 1162 $1,500 $1.29 20d 1 0.95mi
2022 Dorion St Port Charlotte, FL 3.0 2.0 1200 $1,695 $1.41 13d 1 1.02mi
17107 Thompson Ave Unit 17107 Port Charlotte, FL 3.0 2.0 1190 $1,900 $1.60 20d 1 1.18mi
2023 Fraser St Port Charlotte, FL 2.0 2.0 935 $1,450 $1.55 13d 1 1.27mi
2021 Fraser St Port Charlotte, FL 2.0 2.0 935 $1,450 $1.55 13d 1 1.27mi
2046 Hilton St Port Charlotte, FL 2.0 2.0 1052 $1,375 $1.31 20d 1 1.30mi
2084 Hilton St Port Charlotte, FL 2.0 2.0 1052 $1,395 $1.33 13d 1 1.30mi
2233 Fraser St Unit 2235 Port Charlotte, FL 3.0 2.0 1162 $1,647 $1.42 20d 1 1.34mi
1225 Armsdale Ave Port Charlotte, FL 3.0 2.0 1140 $1,525 $1.34 20d 1 1.41mi

Listing history 29 events

  1. 2026-06-18
    days on market $230,000 Active 30 DOM
  2. 2026-06-17
    days on market $230,000 Active 29 DOM
  3. 2026-06-16
    days on market $230,000 Active 28 DOM
  4. 2026-06-15
    days on market $230,000 Active 27 DOM
  5. 2026-06-14
    days on market $230,000 Active 25 DOM
  6. 2026-06-13
    days on market $230,000 Active 24 DOM
  7. 2026-06-10
    days on market $230,000 Active 22 DOM
  8. 2026-06-09
    days on market $230,000 Active 21 DOM
  9. 2026-06-08
    days on market $230,000 Active 20 DOM
  10. 2026-06-07
    days on market $230,000 Active 19 DOM
  11. 2026-06-05
    days on market $230,000 Active 16 DOM
  12. 2026-06-03
    days on market $230,000 Active 15 DOM
  13. 2026-06-02
    days on market $230,000 Active 14 DOM
  14. 2026-06-01
    days on market $230,000 Active 13 DOM
  15. 2026-05-31
    days on market $230,000 Active 12 DOM
  16. 2026-05-30
    days on market $230,000 Active 11 DOM
  17. 2026-05-19
    listed $230,000 Active
  18. 2016-12-30
    soldstatus $131,500
  19. 2016-12-29
    soldstatus $131,500 Sold 531-char remark
    Show marketing remark (531 chars)

    Looking for a Super clean move in ready condition home in Port Charlotte this is it. Three bedrooms, two bathrooms, garage with a screened in lanai. Porcelain tile though out main living area on a diagonal, carpet in the bedrooms. Ceiling fans in bedrooms and living room. This property is located in an X flood zone on a over-sized corner lot. There is city water, square D electric panel installed 4/2012, Ac with all duct work installed on 10/2015. This home is close to everything being located in the heart of Port Charlotte.

  20. 2016-12-07
    status Pending 531-char remark
    Show marketing remark (531 chars)

    Looking for a Super clean move in ready condition home in Port Charlotte this is it. Three bedrooms, two bathrooms, garage with a screened in lanai. Porcelain tile though out main living area on a diagonal, carpet in the bedrooms. Ceiling fans in bedrooms and living room. This property is located in an X flood zone on a over-sized corner lot. There is city water, square D electric panel installed 4/2012, Ac with all duct work installed on 10/2015. This home is close to everything being located in the heart of Port Charlotte.

  21. 2016-11-28
    listed $132,900 Active 531-char remark
    Show marketing remark (531 chars)

    Looking for a Super clean move in ready condition home in Port Charlotte this is it. Three bedrooms, two bathrooms, garage with a screened in lanai. Porcelain tile though out main living area on a diagonal, carpet in the bedrooms. Ceiling fans in bedrooms and living room. This property is located in an X flood zone on a over-sized corner lot. There is city water, square D electric panel installed 4/2012, Ac with all duct work installed on 10/2015. This home is close to everything being located in the heart of Port Charlotte.

  22. 2012-04-13
    historical
  23. 2012-01-26
    soldstatus $35,000
  24. 2011-10-21
    listed $44,900
  25. 2011-10-14
    listed $39,900
  26. 2011-08-18
    historical
  27. 2010-09-20
    listed $34,600
  28. 1997-11-17
    soldstatus $48,000
  29. 1988-03-01
    soldstatus $50,000

ⓘ 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
$1,516 · $126/mo
Projected year-2 tax
$1,909 · $159/mo
Expected delta
+$393/yr (+$33/mo · 25.9%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (shaded) · 73% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 28 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 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
$21,503
− Mortgage interest
−$12,884
− Property taxes
−$1,516
− Insurance
−$1,948
− Repairs & maintenance
−$1,720
− Management
−$1,720
− Depreciation
−$6,691
Taxable loss
−$4,976
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,194
After-tax cash flow
$244/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 — Port Charlotte

Score
65/100
State rank
#655
US rank
#13081

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Port Charlotte, FL
County
Charlotte County · 196,994 people
City population
102,180
Metro
Punta Gorda, FL
Population (ZIP)
18,696
Household income
$62,744
Rent vs Own
13.8% rent · 86.2% own
Severe rent burden
501.0

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 (79%)
Race & ethnicity
White 79% Two or more races 8% Black 7% Hispanic / Latino 7% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Lithuanian 5% Romanian 4% Iranian 2%
Foreign-born
11% · Canada
Languages at home
88% English-only · Spanish 5% Russian/Polish/Slavic 2% Other Indo-European 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
▼ -55.31%
Current HPI
315.0548
Rent YoY
▼ -1.63%
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

+360.0% since first listed
13 events — show timeline
  • 2026-05-19 Listed $230,000 Stellar MLS as Distributed by MLS Grid
  • 2016-12-30 Sold (Public Records) $131,500 Public Records
  • 2016-12-29 Sold (MLS) $131,500 Stellar MLS as Distributed by MLS Grid
  • 2016-12-07 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-11-28 Listed $132,900 Stellar MLS as Distributed by MLS Grid
  • 2012-04-13 Listing Removed MiRealSource-MiMLS
  • 2012-01-26 Sold (MLS) $35,000 Stellar MLS as Distributed by MLS Grid
  • 2011-10-21 Listed $44,900 MiRealSource-MiMLS
  • 2011-10-14 Listed $39,900 Stellar MLS as Distributed by MLS Grid
  • 2011-08-18 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2010-09-20 Listed $34,600 Stellar MLS as Distributed by MLS Grid
  • 1997-11-17 Sold (Public Records) $48,000 Public Records
  • 1988-03-01 Sold (Public Records) $50,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,516 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…