CashFlowRE
Sign in Sign up
26216 Flower Rd
D Composite 44.22
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 +14.7/30.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • DSCR +4.5/10.0
  • 1% rule +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$240,000

26216 Flower Rd · Punta Gorda, FL 33955
3 bd · 2.0 ba · 1,228 sqft · Land public records · 73 Days on market
Built 2024 8,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Why deal with the hassle of building when you can move right into this newly constructed 3 bedroom, 2 bath home in the rural community of South Punta Gorda Heights. This home offers open floor plan with great room concept with wood plank laminate flooring throughout for easy care and maintenance. The kitchen is equipped with stainless appliances, wood cabinetry, granite counters, and opens to the main living area for easy entertaining. The master suite has walk in closet and private en suite bathroom with walk-in custom tiled shower. Other features include dedicated laundry room with utility tub and impact resistant windows. Proximity to waterways, local beaches, dining, shopping, and golf courses makes this property ideal for the Florida lifestyle. Also, easy access to public parks with bike and walking trails and picnic areas, and boat ramps providing access to many waterways, the Peace and Myakka Rivers, beautiful Charlotte Harbor, and the Gulf of Mexico. And quick drive north to historic downtown Punta Gorda and popular Fishermen's Village with quaint shops and cafes, and to the south is Fort Myers, and Naples. South Punta Gorda Heights is a quiet rural community yet all convenience and amenities nearby. And easy access to Interstate 75.

Key facts

  • Walk-in closet
  • Granite countertops
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESWALK-IN CLOSETPRIVATE EN-SUITE BATHHURRICANE-IMPACT WINDOWS

Property features AI

Finance

  • HOA & community: No association; Pets allowed

Exterior

  • Parking: Driveway
  • Utilities: Well water; Septic tank; Electricity connected; Cable available
  • Home design: Single family residence; One story; South facing; Completed new construction
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; New construction
  • Exterior features: Exterior lighting; Rain gutters; Cleared, paved lot; Paved, public maintained road

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Stone counters
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Open floorplan; Living room/dining room combo; Stone counters; Walk-in closet(s); Inside utility room
  • Laundry & utility: Inside laundry room; Electric water heater; Water softener

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 land listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-3 ($-40/yr) — negative.
  • To cash-flow at today's rent, offer at most $239k (0.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (8.8% below list).
  • Recommended offer: $219k (8.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 2.8% in Punta Gorda — 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 76/100 on livability (#225 in FL, #3,567 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, health & safety A+; Watch: cost of living D+, amenities D-, 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: 1481 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($77k/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 73 days — a 6% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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.

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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $218,931 (8.8% 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. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
0.91%
Cap rate
6.61%
Cash-on-cash
1.13%
DSCR
1.05
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-16.4%
Equity multiple
0.42×
Total profit
$-39,022
Equity at exit
$35,785
10-year hold
IRR
-8.0%
Equity multiple
0.50×
Total profit
$-33,931
Equity at exit
$20,751

Cash invested: $67,200 (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 33955

Home prices YoY
-24.5%
Active inventory
1481
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,189 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$308 /mo · $3,694/yr
Insurance
$100
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$460
Net cashflow
$-3

Break-even live

Break-even rent $2,193
Max offer price $239,417
Occupancy floor 95%

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
$60,000
Closing costs
$7,200
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
449 Royal Poinciana #221 Punta Gorda, FL 2.0 2.0 1164 $1,750 $1.50 21d 1 0.57mi
7361 S Plum Tree Punta Gorda, FL 3.0 2.0 1373 $1,900 $1.38 21d 1 0.94mi
26162 Stillwater Cir Punta Gorda, FL 2.0 2.0 1266 $2,000 $1.58 21d 1 1.05mi
15 N Cardinal Unit B15 Punta Gorda, FL 2.0 2.0 960 $1,700 $1.77 21d 1 1.46mi

Listing history 12 events

  1. 2026-05-22
    status Pending
  2. 2026-05-11
    price $240,000
  3. 2026-03-13
    status Active
  4. 2026-03-13
    price $245,000
  5. 2026-02-02
    listed $250,000 Active
  6. 2024-05-29
    soldstatus $280,000 Closed 1261-char remark
    Show marketing remark (1261 chars)

    Why deal with the hassle of building when you can move right into this newly constructed 3 bedroom, 2 bath home in the rural community of South Punta Gorda Heights. This home offers open floor plan with great room concept with wood plank laminate flooring throughout for easy care and maintenance. The kitchen is equipped with stainless appliances, wood cabinetry, granite counters, and opens to the main living area for easy entertaining. The master suite has walk in closet and private en suite bathroom with walk-in custom tiled shower. Other features include dedicated laundry room with utility tub and impact resistant windows. Proximity to waterways, local beaches, dining, shopping, and golf courses makes this property ideal for the Florida lifestyle. Also, easy access to public parks with bike and walking trails and picnic areas, and boat ramps providing access to many waterways, the Peace and Myakka Rivers, beautiful Charlotte Harbor, and the Gulf of Mexico. And quick drive north to historic downtown Punta Gorda and popular Fishermen's Village with quaint shops and cafes, and to the south is Fort Myers, and Naples. South Punta Gorda Heights is a quiet rural community yet all convenience and amenities nearby. And easy access to Interstate 75.

  7. 2024-04-17
    status Pending 1261-char remark
    Show marketing remark (1261 chars)

    Why deal with the hassle of building when you can move right into this newly constructed 3 bedroom, 2 bath home in the rural community of South Punta Gorda Heights. This home offers open floor plan with great room concept with wood plank laminate flooring throughout for easy care and maintenance. The kitchen is equipped with stainless appliances, wood cabinetry, granite counters, and opens to the main living area for easy entertaining. The master suite has walk in closet and private en suite bathroom with walk-in custom tiled shower. Other features include dedicated laundry room with utility tub and impact resistant windows. Proximity to waterways, local beaches, dining, shopping, and golf courses makes this property ideal for the Florida lifestyle. Also, easy access to public parks with bike and walking trails and picnic areas, and boat ramps providing access to many waterways, the Peace and Myakka Rivers, beautiful Charlotte Harbor, and the Gulf of Mexico. And quick drive north to historic downtown Punta Gorda and popular Fishermen's Village with quaint shops and cafes, and to the south is Fort Myers, and Naples. South Punta Gorda Heights is a quiet rural community yet all convenience and amenities nearby. And easy access to Interstate 75.

  8. 2024-04-10
    listed $285,000 Active 1261-char remark
    Show marketing remark (1261 chars)

    Why deal with the hassle of building when you can move right into this newly constructed 3 bedroom, 2 bath home in the rural community of South Punta Gorda Heights. This home offers open floor plan with great room concept with wood plank laminate flooring throughout for easy care and maintenance. The kitchen is equipped with stainless appliances, wood cabinetry, granite counters, and opens to the main living area for easy entertaining. The master suite has walk in closet and private en suite bathroom with walk-in custom tiled shower. Other features include dedicated laundry room with utility tub and impact resistant windows. Proximity to waterways, local beaches, dining, shopping, and golf courses makes this property ideal for the Florida lifestyle. Also, easy access to public parks with bike and walking trails and picnic areas, and boat ramps providing access to many waterways, the Peace and Myakka Rivers, beautiful Charlotte Harbor, and the Gulf of Mexico. And quick drive north to historic downtown Punta Gorda and popular Fishermen's Village with quaint shops and cafes, and to the south is Fort Myers, and Naples. South Punta Gorda Heights is a quiet rural community yet all convenience and amenities nearby. And easy access to Interstate 75.

  9. 2020-01-03
    soldstatus $2,500 Sold 578-char remark
    Show marketing remark (578 chars)

    COMPETITIVELY PRICED 8,000 sq ft (80 x 100) lot in South Punta Gorda Heights on Southwest Florida's welcoming Gulf Coast. Build your dream home in paradise. Renowned Charlotte Harbor is nearby which includes the watersheds of the Peace and Myakka rivers where the fishing is fantastic and is ranked one of the top ten places to sail by Sail magazine, the basin is just 10 miles to the Gulf of Mexico. Charlotte Harbor is the second-largest estuary in Florida, encompassing 270 square miles, yet it is one of the state’s best-kept secrets. Easy access to shopping and I-75.

  10. 2019-12-04
    status Pending 578-char remark
    Show marketing remark (578 chars)

    COMPETITIVELY PRICED 8,000 sq ft (80 x 100) lot in South Punta Gorda Heights on Southwest Florida's welcoming Gulf Coast. Build your dream home in paradise. Renowned Charlotte Harbor is nearby which includes the watersheds of the Peace and Myakka rivers where the fishing is fantastic and is ranked one of the top ten places to sail by Sail magazine, the basin is just 10 miles to the Gulf of Mexico. Charlotte Harbor is the second-largest estuary in Florida, encompassing 270 square miles, yet it is one of the state’s best-kept secrets. Easy access to shopping and I-75.

  11. 2019-11-12
    listed $3,000 Active 578-char remark
    Show marketing remark (578 chars)

    COMPETITIVELY PRICED 8,000 sq ft (80 x 100) lot in South Punta Gorda Heights on Southwest Florida's welcoming Gulf Coast. Build your dream home in paradise. Renowned Charlotte Harbor is nearby which includes the watersheds of the Peace and Myakka rivers where the fishing is fantastic and is ranked one of the top ten places to sail by Sail magazine, the basin is just 10 miles to the Gulf of Mexico. Charlotte Harbor is the second-largest estuary in Florida, encompassing 270 square miles, yet it is one of the state’s best-kept secrets. Easy access to shopping and I-75.

  12. 2005-05-12
    soldstatus $28,000

ⓘ 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
$3,694 · $308/mo
Projected year-2 tax
$3,694 · $308/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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 27 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
$26,272
− Mortgage interest
−$13,444
− Property taxes
−$3,694
− Insurance
−$1,997
− Repairs & maintenance
−$2,102
− Management
−$2,102
− Depreciation
−$6,982
Taxable loss
−$4,049
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$972
After-tax cash flow
$932/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 — Punta Gorda

Score
76/100
State rank
#225
US rank
#3567

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Charlotte County · 196,994 people
City population
68,831
Metro
Punta Gorda, FL
Population (ZIP)
12,399
Household income
$76,943
Rent vs Own
9.5% rent · 90.5% own
Severe rent burden
226.0

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 10% Two or more races 9% Black 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Cuban 4%
Common ancestry
Romanian 5% Italian 3% Serbian 3%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 5% 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
▼ -78.71%
Current HPI
242.9043
Rent YoY
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

+757.1% since first listed
12 events — show timeline
  • 2026-05-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-11 Price Changed $240,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-13 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-02 Listed $250,000 Stellar MLS as Distributed by MLS Grid
  • 2024-05-29 Sold (MLS) $280,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-17 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-04-10 Listed $285,000 Stellar MLS as Distributed by MLS Grid
  • 2020-01-03 Sold (MLS) $2,500 Stellar MLS as Distributed by MLS Grid
  • 2019-12-04 Pending Stellar MLS as Distributed by MLS Grid
  • 2019-11-12 Listed $3,000 Stellar MLS as Distributed by MLS Grid
  • 2005-05-12 Sold (Public Records) $28,000 Public Records

Property tax history

+27.6%/yr

Latest (2025): $3,694 · +743.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…