CashFlowRE
Sign in Sign up
Turin Plan 🏗️ New Construction
B Composite 70.86
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$329,990

Turin Plan · Punta Gorda, FL 33955
3 bd · 2.0 ba · 1,657 sqft · SingleFamily · 336 Days on market

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

The Turin floorplan by Dream Finders Homes offers 1,657 square feet of smartly designed, single-story living space. This home includes 3 bedrooms, 2 bathrooms, and a 2-car garage, making it an ideal fit for a variety of lifestyles. The open-concept layout features a spacious family room that flows into the dining area and modern kitchen with a center island and walk-in pantry-perfect for both everyday living and entertaining. The primary suite provides a peaceful retreat with a private bath and large walk-in closet. Two additional bedrooms are located in this home, offering privacy and flexibility. A covered lanai extends the living space outdoors.

Key facts

  • Private bath
  • Large walk-in closet
  • Modern kitchen

Tags

OPEN-CONCEPT LAYOUTMODERN KITCHENCENTER ISLANDWALK-IN PANTRYPRIVATE BATHLARGE WALK-IN CLOSET

Property features AI

Finance

  • Other: Address: 13542 Turnleaf Blvd, Punta Gorda FL 33955
  • Financial info: List price $329,990

Exterior

  • Home design: New construction plan named Turin; Single-family plan listing
  • Exterior features: Living area approximately 1657

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: Open living area

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $329,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $289,975.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $330k.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $330k).
  • Recommended offer: $290k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.2% 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; 12 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).
  • At $5,267/mo this rent would consume 82% of the median local household income ($77k/yr) (locally 226% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $81k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 336 days — a 12% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
Recommended offer $290,391 (12.0% below list)

Questions for the listing agent

  1. It's been on market 336 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.82%
Cap rate
15.22%
Cash-on-cash
31.88%
DSCR
2.42
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$289,975
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
26200 Sacred Lotus Ln 0.58mi 3/2.0 1,614 (-3%) 1mo $277,500 $172 68
26587 Jasper Way 0.24mi 3/2.0 1,429 (-14%) 3mo $249,499 $175 64
26598 Wilgrove Pl 0.26mi 3/2.0 1,432 (-14%) 4mo $249,499 $174 62
13162 Turnleaf Blvd 0.48mi 3/2.0 1,429 (-14%) 1mo $249,499 $175 54

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.9%
Equity multiple
2.11×
Total profit
$90,485
Equity at exit
$43,236
10-year hold
IRR
34.4%
Equity multiple
4.15×
Total profit
$256,032
Equity at exit
$25,072

Cash invested: $81,193 (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
5.2×

Monthly cashflow live

Estimated rent
$5,267 high interval (Pro) →
Mortgage (P&I)
$1,521
Tax est. 1.5%
$362 /mo · $4,350/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$1,106
Net cashflow
$2,157

Break-even live

Break-even rent $2,537
Max offer price $289,975
Occupancy floor 54%

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
$72,494
Closing costs
$8,699
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13239 Turnleaf Blvd Punta Gorda, FL 4.0 2.5 1874 $2,300 $1.23 13d 1 0.35mi
25115 Longmeadow Dr Punta Gorda, FL 4.0 2.0 2245 $8,500 $3.79 21d 1 1.14mi
25222 Keygrass Ct Punta Gorda, FL 4.0 3.0 2247 $5,000 $2.23 21d 1 1.20mi
14041 Heritage Landing Blvd #642 Punta Gorda, FL 2.0 2.0 1154 $6,000 $5.20 21d 1 1.27mi
14051 Heritage Landing Blvd Unit Reservation spot 1 Punta Gorda, FL 2.0 2.0 1198 $2,600 $2.17 21d 1 1.30mi
14051 Heritage Landing Blvd Punta Gorda, FL 2.0–3.0 2.0 1280 $6,000 $4.69 21d 2 1.31mi
14061 Heritage Landing Blvd Punta Gorda, FL 2.0–3.0 2.0 1302 $6,500 $4.99 21d 3 1.34mi
14050 Heritage Landing Blvd #226 Punta Gorda, FL 2.0 2.0 1596 $6,500 $4.07 21d 1 1.36mi
14081 Heritage Landing Blvd Punta Gorda, FL 2.0 2.0 1176 $5,750 $4.89 21d 2 1.39mi
14091 Heritage Landing Blvd Punta Gorda, FL 2.0 2.0 1157 $5,000 $4.32 21d 2 1.43mi
14091 Heritage Landing Blvd Unit Reservation spot 1 Punta Gorda, FL 2.0 2.0 1194 $5,000 $4.19 21d 1 1.43mi
14271 Heritage Landing Blvd Punta Gorda, FL 2.0 2.0 1355 $6,500 $4.80 21d 1 1.47mi

Listing history 14 events

  1. 2026-06-18
    days on market $329,990 Active 336 DOM
  2. 2026-06-17
    days on market $329,990 Active 335 DOM
  3. 2026-06-16
    days on market $329,990 Active 334 DOM
  4. 2026-06-15
    days on market $329,990 Active 333 DOM
  5. 2026-06-14
    days on market $329,990 Active 331 DOM
  6. 2026-06-13
    days on market $329,990 Active 330 DOM
  7. 2026-06-10
    days on market $329,990 Active 328 DOM
  8. 2026-06-09
    days on market $329,990 Active 327 DOM
  9. 2026-06-08
    days on market $329,990 Active 326 DOM
  10. 2026-06-05
    days on market $329,990 Active 322 DOM
  11. 2026-06-02
    days on market $329,990 Active 320 DOM
  12. 2026-06-01
    days on market $329,990 Active 319 DOM
  13. 2026-05-31
    days on market $329,990 Active 318 DOM
  14. 2026-05-30
    days on market $329,990 Active 317 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$63,207
− Mortgage interest
−$16,243
− Property taxes
−$4,350
− Insurance
−$1,450
− Repairs & maintenance
−$5,057
− Management
−$5,057
− Depreciation
−$8,436
Taxable income
$22,616
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,428
After-tax cash flow
$20,459/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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…