CashFlowRE
Sign in Sign up
64 Sportsman Ct
C Composite 56.82
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 +15.3/30.0
  • ARV discount +15.0/15.0
  • Appreciation +5.6/10.0
  • DSCR +4.7/10.0
  • Schools +4.6/10.0
  • Livability +3.4/5.0
  • 1% rule +3.3/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0

$375,000

64 Sportsman Ct · Rotonda, FL 33947
3 bd · 3.0 ba · 2,159 sqft · SingleFamily public records · 52 Days on market
Built 1993 0.33 ac lot Est $453k · 17% under $15/mo HOA

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. Virtually Staged. This 3 bedroom, 3 bathroom pool home with a 2-car garage offers 2,159 square feet under air in the highly sought-after golf community of Rotonda West, presenting a great opportunity to enjoy the Florida lifestyle while adding your own personal touches. A traditional split floor plan provides both functionality and privacy, with double glass front doors opening to a welcoming view of the pool and tranquil pond beyond. Cathedral ceilings elevate the main living space, creating an open and airy feel, while the spacious kitchen features a center island and ample room for gathering. The family room is filled with natural light from archit

Key facts

  • Pool bath
  • Split floor plan
  • Cathedral ceilings

Tags

SPLIT FLOOR PLANDOUBLE GLASS FRONT DOORSCATHEDRAL CEILINGSSPACIOUS KITCHENNATURAL LIGHTPOOL BATH

Property features AI

Finance

  • Other: Lot size approximately 0.33 acres (1/4 to less than 1/2 acre); Concrete/paved road access; Lake view with lake access; Living area approximately 2,159 (per public records); Total building area approximately 2,949 (per public records)
  • HOA & community: ROTONDA GRANDE PROPERTY SERVICES HOA; HOA required; $190 annually (approximately $15.83/month); Pets allowed

Exterior

  • Parking: Attached garage; 2-car garage; Garage faces side
  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Single family residence; One story; Residential property; Faces northeast
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built on one level
  • Exterior features: Hurricane shutters; Rain gutters; Private pool with screen enclosure and tile

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Living room/dining room combo; Open floorplan; Vaulted ceilings
  • Laundry & utility: Dedicated laundry room

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/3.0-bath single-family listed at $375k.

Deal economics

  • At list price, monthly cash flow is $139 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $311k (17.0% below list).
  • Recommended offer: $311k (17.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.1% in Rotonda — 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 67/100 on livability (#548 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A-, cost of living B+; Watch: amenities F, commute F, health & safety D-.
  • 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: Vineland Elementary School (math 74% / reading 67%, grade A-, #333 of 2,144 statewide, top 16%, 579 students, 45% FRL); Lemon Bay High School (math 50% / reading 56%, grade C-, #148 of 667 statewide, top 23%, 1,360 students, 28% FRL) — zoned schools average 37% FRL vs 54% district-wide (17 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-0.2%/yr); 863 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $3,112/mo this rent would consume 47% of the median local household income ($80k/yr) (locally 91% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $7k of equity ($3k loan paydown + $5k appreciation (1.2% local appreciation)).
  • Charlotte County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 5, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($364k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $265k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $311,226 (17.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 17% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.83%
Cap rate
6.74%
Cash-on-cash
1.59%
DSCR
1.07
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$453,390
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
46 Sportsman Ct 0.14mi 3/2.0 2,022 (-6%) 3mo $439,000 $217 76
243 Mariner Ln 0.31mi 4/2.0 (+1) 2,169 (+0%) 3mo $358,000 $165 73
32 Sportsman Ter 0.48mi 3/2.0 2,135 (-1%) 3mo $355,000 $166 70
251 Rotonda Blvd N 0.24mi 3/2.0 1,906 (-12%) 1mo $401,000 $210 64
74 Broadmoor Ln 0.32mi 3/2.0 1,866 (-14%) 2mo $425,000 $228 57
231 Broadmoor Ln 0.68mi 4/3.0 (+1) 2,252 (+4%) 1mo $442,500 $196 56
682 Boundary Blvd 0.65mi 3/2.0 2,000 (-7%) 1mo $466,000 $233 53
11058 Gulfstream Blvd 0.55mi 3/2.0 1,934 (-10%) 1mo $365,000 $189 52
44 Sportsman Ln 0.44mi 3/2.0 1,840 (-15%) 2mo $382,000 $208 50
239 Broadmoor Ln 0.68mi 3/2.0 1,900 (-12%) 1mo $495,000 $261 43
11101 Sandrift Ave 0.57mi 3/2.0 1,844 (-15%) 7mo $749,000 $406 40
188 Broadmoor Ln 0.73mi 3/2.0 1,910 (-12%) 6mo $390,000 $204 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.25% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
2.1%
Equity multiple
1.11×
Total profit
$11,255
Equity at exit
$132,921
10-year hold
IRR
4.9%
Equity multiple
1.59×
Total profit
$61,647
Equity at exit
$180,495

Cash invested: $105,000 (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 33947

Home prices YoY
0.4%
Rents YoY
-0.2%
Active inventory
863
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$3,112 high interval (Pro) →
Mortgage (P&I)
$1,967
Tax from tax record
$182 /mo · $2,178/yr
Insurance
$156
HOA
$15
Vacancy / Maint / Mgmt
$654
Net cashflow
$139

Break-even live

Break-even rent $2,936
Max offer price $375,000
Occupancy floor 91%

Sensitivity live

Price -10% $352 -5% $245 +0% $139 +5% $33 +10% $-73
Rent -10% $-107 -5% $16 +0% $139 +5% $262 +10% $385
Rate -1.0pp $328 -0.5pp $235 base $139 +0.5pp $42 +1.0pp $-57

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
$93,750
Closing costs
$11,250
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
589 Rotonda Cir Rotonda West, FL 3.0 2.5 2190 $4,200 $1.92 21d 1 0.27mi
527 Rotonda Cir Rotonda West, FL 3.0 2.0 1586 $2,375 $1.50 21d 1 0.36mi
613 Boundary Blvd Rotonda West, FL 3.0 2.0 2469 $2,900 $1.17 21d 1 0.38mi
114 Albatross Rd Rotonda West, FL 3.0 2.0 1648 $5,300 $3.22 21d 1 0.41mi
30 Pinehurst Pl Rotonda West, FL 3.0 3.0 2461 $3,900 $1.58 21d 1 0.46mi
12 Broadmoor Rd Unit 1 Rotonda West, FL 3.0 2.0 2065 $3,500 $1.69 21d 1 0.65mi
686 Boundary Blvd Rotonda West, FL 3.0 2.5 2282 $2,800 $1.23 21d 1 0.68mi
72 Long Meadow Ln Rotonda West, FL 3.0 2.0 1945 $1,920 $0.99 14d 1 0.75mi
65 Fairway Rd Rotonda West, FL 3.0 2.0 1865 $2,700 $1.45 21d 1 0.93mi
123 Marker Rd Rotonda West, FL 3.0 2.0 2006 $2,400 $1.20 14d 1 0.93mi
72 Long Meadow Ct Rotonda West, FL 3.0 2.0 1570 $5,200 $3.31 21d 1 0.95mi
80 Mariner Ln Rotonda West, FL 3.0 2.0 2052 $4,800 $2.34 21d 1 0.95mi
25 Fairway Rd Rotonda West, FL 3.0 2.0 2068 $2,375 $1.15 21d 1 1.05mi
155 Long Meadow Ln Rotonda West, FL 3.0 2.0 1598 $4,500 $2.82 21d 1 1.09mi
138 Jade St Rotonda West, FL 3.0 2.0 1564 $1,869 $1.20 21d 1 1.09mi
22 Mariner Ln Rotonda West, FL 3.0 2.0 2015 $4,200 $2.08 21d 1 1.10mi
7152 Bougainvillea St Englewood, FL 3.0 3.0 2150 $4,500 $2.09 14d 1 1.14mi
48 Par View Ct Rotonda West, FL 3.0 2.0 2000 $3,500 $1.75 21d 1 1.20mi
7114 Sunnybrook Blvd Englewood, FL 4.0 2.0 1636 $2,297 $1.40 21d 1 1.21mi
285 Mark Twain Ln Rotonda West, FL 3.0 2.0 1759 $1,750 $0.99 21d 1 1.21mi
11268 Oceanspray Blvd Englewood, FL 3.0 2.0 1702 $6,750 $3.97 21d 1 1.21mi
12005 Helicon Ave Port Charlotte, FL 4.0 2.0 1636 $2,800 $1.71 21d 1 1.27mi
36 Bunker Cir Rotonda West, FL 2.0 2.0 1533 $3,999 $2.61 21d 1 1.28mi
127 White Marsh Ln Rotonda West, FL 3.0 2.0 2216 $2,700 $1.22 21d 1 1.30mi
135 David Blvd Rotonda West, FL 3.0 2.0 1880 $2,695 $1.43 14d 1 1.40mi
10123 Bay Ave Englewood, FL 3.0 2.0 2010 $2,150 $1.07 21d 1 1.46mi
289 Antis Dr Rotonda West, FL 3.0 2.0 1648 $2,150 $1.30 21d 1 1.46mi
358 Albatross Rd Rotonda West, FL 4.0 2.0 1664 $2,100 $1.26 21d 1 1.48mi
511 Sweetwater Dr Rotonda West, FL 4.0 2.5 2160 $2,200 $1.02 21d 1 1.50mi

HOA detail

Monthly dues
$15 · $180/yr
Likely covers
pool

Listing history 16 events

  1. 2026-06-13
    statusdays on market $375,000 Pending 52 DOM
  2. 2026-06-10
    days on market $375,000 Active 51 DOM
  3. 2026-06-09
    days on market $375,000 Active 50 DOM
  4. 2026-06-08
    days on market $375,000 Active 49 DOM
  5. 2026-06-07
    days on market $375,000 Active 48 DOM
  6. 2026-06-05
    days on market $375,000 Active 45 DOM
  7. 2026-06-03
    days on market $375,000 Active 44 DOM
  8. 2026-06-03
    price $375,000 Active 43 DOM
  9. 2026-06-02
    days on market $400,000 Active 43 DOM
  10. 2026-06-01
    days on market $400,000 Active 42 DOM
  11. 2026-05-31
    days on market $400,000 Active 41 DOM
  12. 2026-05-30
    days on market $400,000 Active 40 DOM
  13. 2026-05-06
    price $400,000
  14. 2026-04-20
    listed $415,000 Active
  15. 2004-04-13
    soldstatus $264,900
  16. 1997-02-05
    soldstatus $149,700

ⓘ 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
$2,178 · $182/mo
Projected year-2 tax
$3,112 · $259/mo
Expected delta
+$934/yr (+$78/mo · 42.9%)

ⓘ 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 (unshaded) · 57% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$37,347
− Mortgage interest
−$21,006
− Property taxes
−$2,178
− Insurance
−$1,875
− Repairs & maintenance
−$2,988
− Management
−$2,988
− HOA
−$180
− Depreciation
−$10,909
Taxable loss
−$4,777
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,146
After-tax cash flow
$2,819/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 — Rotonda

Score
67/100
State rank
#548
US rank
#10359

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rotonda, FL
County
Charlotte County · 196,994 people
City population
10,490
Metro
Punta Gorda, FL
Population (ZIP)
10,447
Household income
$80,091
Rent vs Own
14.0% rent · 86.0% own
Severe rent burden
91.0

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 (96%)
Race & ethnicity
White 96% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Romanian 5% Lithuanian 4% Slovak 4%
Foreign-born
8% · Canada, Vietnam
Languages at home
93% English-only · Russian/Polish/Slavic 3% 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
▲ 1.25%
Current HPI
311.3231
Rent YoY
▼ -0.22%
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

+167.2% since first listed
4 events — show timeline
  • 2026-05-06 Price Changed $400,000 Stellar MLS as Distributed by MLS Grid
  • 2026-04-20 Listed $415,000 Stellar MLS as Distributed by MLS Grid
  • 2004-04-13 Sold (Public Records) $264,900 Public Records
  • 1997-02-05 Sold (Public Records) $149,700 Public Records

Property tax history

-1.1%/yr

Latest (2025): $2,178 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…