CashFlowRE
Sign in Sign up
19505 Quesada Ave Unit LL108 🌊 Lakefront
C- Composite 51.11
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 +17.7/30.0
  • 1% rule +8.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • Schools +4.6/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$108,000

19505 Quesada Ave Unit LL108 · Port Charlotte, FL 33948
1 bd · 1.0 ba · 689 sqft · Condo public records · 37 Days on market
Built 1985 $316/mo HOA · 23% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to Oaks IV — a peaceful, oak-canopied condominium community in the heart of Port Charlotte offering relaxed Florida living with resort-style amenities and a beautifully maintained park-like setting. This furnished first-floor 1-bedroom, 1-bath residence is ideally positioned with tranquil brackish canal views, pond views with a lighted fountain, and lush mature landscaping that create a quiet and inviting atmosphere. Inside, you’ll find a bright and recently updated functional floor plan featuring an open living and dining area, updated ceiling fans with remotes, vertical blinds, updated flooring, fresh designer-inspired neutral interior paint, decorative dome-style ceil

Key facts

  • Updated ceiling fans
  • $316 HOA
  • Community pool

Tags

TRANQUIL BRACKISH CANAL VIEWSPOND VIEWS WITH FOUNTAINLUSH MATURE LANDSCAPINGUPDATED CEILING FANSCUSTOM BUILT-IN CABINETRYCERAMIC TILE FLOORING

Property features AI

Finance

  • Other: Furnished; Unit located in building with public records living area of 689 sq ft (building area 899 sq ft)
  • Financial info: Total monthly fees $316; total annual fees $3,792; Lease restrictions apply
  • HOA & community: HOA required; association approval required; Monthly HOA fee $316 (covers structure maintenance, grounds maintenance, pool, recreational facilities, sewer, trash, water); Association amenities: clubhouse, pool, recreation facilities, shuffleboard court, street lights; On-site property manager; Pets allowed with number and size limits

Exterior

  • Parking: Assigned parking; Ground-level parking; Guest parking
  • Security: On-site property manager
  • Utilities: Public water; Canal/lake available for irrigation (brackish canal); Public sewer; Cable available; Electricity connected
  • Home design: Residential condominium; One story; First-floor unit; East-facing
  • Construction: Block, concrete and stucco construction; Shingle roof; Slab foundation; Building LL108
  • Exterior features: Rear screened porch; Sliding doors; Storage; Mature landscaping with trees; Landscaped and paved lot; City limits location; Level lot

Interior

  • Kitchen: Dishwasher; Range; Range hood; Microwave; Refrigerator; Ice maker; Exhaust fan; Electric water heater
  • Bedrooms: 1 bedroom
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Living room/dining room combo; Thermostat; Window treatments; Storm windows; Fire alarm; Smoke detectors
  • Laundry & utility: Washer included; Inside laundry; Accessible washer/dryer

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 1-bed/1.0-bath condo listed at $108k.

Deal economics

  • At list price, monthly cash flow is $87 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $108k).
  • Recommended offer: $105k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% 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; 1 comparable units currently listed for rent nearby; 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $747 of loan paydown is wiped out by about $3k 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 37 days — a 3% lower offer ($105k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 23% of rent.
  • 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 $104,760 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  7. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  8. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  9. 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.
  10. 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.
  11. 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
1.30%
Cap rate
7.26%
Cash-on-cash
3.46%
DSCR
1.15
GRM
6.4

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
-15.3%
Equity multiple
0.48×
Total profit
$-15,859
Equity at exit
$16,103
10-year hold
IRR
-15.6%
Equity multiple
0.28×
Total profit
$-21,741
Equity at exit
$9,338

Cash invested: $30,240 (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
6.4×

Monthly cashflow live

Estimated rent
$1,399 medium interval (Pro) →
Mortgage (P&I)
$566
Tax from tax record
$91 /mo · $1,089/yr
Insurance
$45
HOA
$316
Vacancy / Maint / Mgmt
$294
Net cashflow
$87

Break-even live

Break-even rent $1,289
Max offer price $108,000
Occupancy floor 89%

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
$27,000
Closing costs
$3,240
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19505 Quesada Ave Port Charlotte, FL 1.0–2.0 1.0–2.0 797 $1,150 $1.44 13d 8 0.22mi

HOA detail condo

Monthly dues
$316 · $3,792/yr
Likely covers
landscaping
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 18 events

  1. 2026-06-18
    days on market $108,000 Active 37 DOM
  2. 2026-06-17
    days on market $108,000 Active 36 DOM
  3. 2026-06-16
    days on market $108,000 Active 35 DOM
  4. 2026-06-15
    price $108,000 Active 34 DOM
  5. 2026-06-15
    days on market $121,900 Active 34 DOM
  6. 2026-06-14
    days on market $121,900 Active 32 DOM
  7. 2026-06-13
    days on market $121,900 Active 31 DOM
  8. 2026-06-10
    days on market $121,900 Active 29 DOM
  9. 2026-06-09
    days on market $121,900 Active 28 DOM
  10. 2026-06-08
    days on market $121,900 Active 27 DOM
  11. 2026-06-07
    days on market $121,900 Active 26 DOM
  12. 2026-06-05
    days on market $121,900 Active 23 DOM
  13. 2026-06-03
    days on market $121,900 Active 22 DOM
  14. 2026-06-02
    pricedays on market $121,900 Active 21 DOM
  15. 2026-06-01
    days on market $124,900 Active 20 DOM
  16. 2026-05-31
    days on market $124,900 Active 19 DOM
  17. 2026-05-30
    days on market $124,900 Active 18 DOM
  18. 2026-05-12
    listed $124,900 Active

ⓘ 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
$1,089 · $91/mo
Projected year-2 tax
$1,089 · $91/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) · 69% chance over 30 yrs
  • 🔥 Wildfire 2/10 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
$16,789
− Mortgage interest
−$6,050
− Property taxes
−$1,089
− Insurance
−$540
− Repairs & maintenance
−$1,343
− Management
−$1,343
− HOA
−$3,792
− Depreciation
−$3,142
Taxable loss
−$509
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$122
After-tax cash flow
$1,169/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

1 event — show timeline
  • 2026-05-12 Listed $124,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+1.3%/yr

Latest (2025): $1,089 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…