CashFlowRE
Sign in Sign up
1531 Placida Rd #204
C Composite 59.49
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 +21.4/30.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • Rent growth +4.8/5.0
  • Schools +4.6/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$238,000

1531 Placida Rd #204 · Englewood, FL 34223
2 bd · 2.0 ba · 1,056 sqft · Condo public records · 320 Days on market
Built 1986 $550/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Location, Location. A Oasis feel. Pres-tine, Newly updated. 2/2. Property has a Wow factor for the dollar. Yes. All new granite counter tops withe new appliances and remolded with crown molding etc. .. All tile through out this condo. Conveniently located close to local amenities, beaches, and Tiki Bars and Live entertainment. The best game fishing in the world with off speed boat racing to spring training baseball teams as The Atlanta Braves and Tampa Rays. Just want to go to the beach or go fishing for the day. Great to do it all with whatever you can dream or do as a hobby. Local International Airports: Fort Myers, Sarasota and local Punta Gorda with Allegiant airlines direct. Many outd

Key facts

  • Tile throughout
  • New appliances
  • Local amenities

Tags

NEW GRANITE COUNTER TOPSNEW APPLIANCESCROWN MOLDINGTILE THROUGHOUTCONVENIENTLY LOCATEDLOCAL AMENITIES

Property features AI

Finance

  • Other: Total monthly association fees shown as $550; total annual fees listed as $6,600
  • Financial info: Lease restrictions apply
  • HOA & community: HOA: Palm Manor; Monthly HOA $550 (Quarterly fee $1,650); Association fees include pool maintenance, structure and grounds maintenance, fidelity bond; Community amenities: clubhouse, pool, shuffleboard court, community mailbox, sidewalks; Buyer/association approval required; Vehicle restrictions and deed restrictions apply; Pets not allowed

Exterior

  • Parking: Parking available (building- and community-level parking directions noted)
  • Utilities: Public water; Public sewer; Public utilities; Heated in-ground pool
  • Home design: Condominium; Single-story building; Unit on 2nd floor; East-facing
  • Construction: Concrete construction; Shingle roof; Block foundation; Building identified as #6
  • Exterior features: Covered front porch; Sidewalks; Other exterior details

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Ceiling fans; Crown molding; Open living/dining area; Walk-in closets; Window treatments (blinds, drapes)
  • Laundry & utility: Washer; Dryer; Laundry closet; 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 2-bed/2.0-bath condo listed at $238k.

Deal economics

  • At list price, monthly cash flow is $287 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $238k).
  • Recommended offer: $209k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 3.8% in Englewood — 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 73/100 on livability (#321 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, health & safety A; Watch: employment C-, 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: Lemon Bay High School (math 50% / reading 56%, grade C-, #148 of 667 statewide, top 23%, 1,360 students, 28% FRL) — zoned schools average 28% FRL vs 54% district-wide (25 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+9.0%/yr); 717 active listings in the ZIP; 13 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 $3,161/mo this rent would consume 50% of the median local household income ($76k/yr) (locally 290% 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 $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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $67k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 320 days — a 12% lower offer ($209k) is reasonable based on typical stale-listing flexibility.

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→31/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $209,440 (12.0% below list)

Questions for the listing agent

  1. It's been on market 320 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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 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
1.33%
Cap rate
8.07%
Cash-on-cash
6.36%
DSCR
1.28
GRM
6.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-1.2%
Equity multiple
0.95×
Total profit
$-3,198
Equity at exit
$35,487
10-year hold
IRR
14.2%
Equity multiple
2.48×
Total profit
$98,370
Equity at exit
$20,578

Cash invested: $66,640 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
717
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$3,161 high interval (Pro) →
Mortgage (P&I)
$1,248
Tax from tax record
$246 /mo · $2,957/yr
Insurance
$99
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$550
Vacancy / Maint / Mgmt
$664
Net cashflow
$287

Break-even live

Break-even rent $2,798
Max offer price $238,000
Occupancy floor 86%

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
$59,500
Closing costs
$7,140
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 21d 1 0.06mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 21d 1 0.07mi
1435 New Point Comfort Rd Unit B Englewood, FL 1.0 1.0 744 $1,520 $2.04 21d 1 0.28mi
1575 Loralin Dr Englewood, FL 3.0 2.0 1322 $5,000 $3.78 21d 1 0.43mi
1210 S Maryknoll Rd Englewood, FL 2.0 2.0 1063 $2,600 $2.45 21d 1 0.60mi
1401 S McCall Rd Unit 301A Englewood, FL 2.0 2.0 1093 $3,300 $3.02 21d 1 0.62mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 21d 1 0.67mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 21d 1 0.69mi
1604 Cardinal Ln Unit 1 Englewood, FL 1.0 1.0 750 $1,300 $1.73 21d 1 0.84mi
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 13d 1 0.97mi
1960 Oregon Trl Unit 2A Englewood, FL 2.0 2.0 1360 $3,750 $2.76 21d 1 1.08mi
1970 Georgia Ave Englewood, FL 3.0 2.0 1160 $11,790 $10.16 21d 1 1.32mi
2643 Lear Rd Englewood, FL 2.0 2.0 1206 $5,800 $4.81 21d 1 1.45mi

HOA detail condo

Monthly dues
$550 · $6,600/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 32 events

  1. 2026-06-18
    days on market $238,000 Active 320 DOM
  2. 2026-06-17
    days on market $238,000 Active 319 DOM
  3. 2026-06-16
    days on market $238,000 Active 318 DOM
  4. 2026-06-15
    days on market $238,000 Active 317 DOM
  5. 2026-06-14
    days on market $238,000 Active 315 DOM
  6. 2026-06-13
    days on market $238,000 Active 314 DOM
  7. 2026-06-10
    days on market $238,000 Active 312 DOM
  8. 2026-06-09
    days on market $238,000 Active 311 DOM
  9. 2026-06-08
    pricedays on market $238,000 Active 310 DOM
  10. 2026-06-05
    days on market $239,900 Active 306 DOM
  11. 2026-06-02
    days on market $239,900 Active 304 DOM
  12. 2026-06-01
    days on market $239,900 Active 303 DOM
  13. 2026-05-31
    days on market $239,900 Active 302 DOM
  14. 2026-05-30
    days on market $239,900 Active 301 DOM
  15. 2026-02-26
    price $239,900
  16. 2026-01-25
    price $249,900
  17. 2026-01-21
    price $252,000
  18. 2026-01-05
    price $253,000
  19. 2025-12-26
    price $254,000
  20. 2025-12-19
    price $255,000
  21. 2025-12-17
    price $255,500
  22. 2025-12-13
    price $256,000
  23. 2025-12-11
    price $256,400
  24. 2025-12-09
    price $256,900
  25. 2025-12-06
    price $257,000
  26. 2025-12-04
    price $257,500
  27. 2025-11-22
    price $258,000
  28. 2025-11-19
    price $258,500
  29. 2025-11-18
    price $259,000
  30. 2025-08-02
    listed $259,900 Active
  31. 2022-05-19
    soldstatus $220,000
  32. 2001-10-19
    soldstatus $59,000

ⓘ 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
$2,957 · $246/mo
Projected year-2 tax
$2,957 · $246/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 7/10 Severe FEMA zone X (shaded) · 96% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 31 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
$37,929
− Mortgage interest
−$13,332
− Property taxes
−$2,957
− Insurance
−$1,988
− Repairs & maintenance
−$3,034
− Management
−$3,034
− HOA
−$6,600
− Depreciation
−$6,924
Taxable income
$60
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$14
After-tax cash flow
$3,428/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 — Englewood

Score
73/100
State rank
#321
US rank
#5655

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Englewood, FL
County
Sarasota County · 448,376 people
City population
35,420
Metro
North Port-Sarasota-Bradenton, FL
Population (ZIP)
19,884
Household income
$76,016
Rent vs Own
12.5% rent · 87.5% own
Severe rent burden
290.0

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 7% Lithuanian 4% Iranian 2%
Foreign-born
9% · Canada
Languages at home
94% English-only · German/W. Germanic 2% Spanish 1% 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
▼ -146.26%
Current HPI
281.0529
Rent YoY
▲ 9.02%
Metro
North Port-Sarasota-Bradenton, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+306.6% since first listed
18 events — show timeline
  • 2026-02-26 Price Changed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-25 Price Changed $249,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-21 Price Changed $252,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-05 Price Changed $253,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-26 Price Changed $254,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-19 Price Changed $255,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-17 Price Changed $255,500 Stellar MLS as Distributed by MLS Grid
  • 2025-12-13 Price Changed $256,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-11 Price Changed $256,400 Stellar MLS as Distributed by MLS Grid
  • 2025-12-09 Price Changed $256,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-06 Price Changed $257,000 Stellar MLS as Distributed by MLS Grid
  • 2025-12-04 Price Changed $257,500 Stellar MLS as Distributed by MLS Grid
  • 2025-11-22 Price Changed $258,000 Stellar MLS as Distributed by MLS Grid
  • 2025-11-19 Price Changed $258,500 Stellar MLS as Distributed by MLS Grid
  • 2025-11-18 Price Changed $259,000 Stellar MLS as Distributed by MLS Grid
  • 2025-08-02 Listed $259,900 Stellar MLS as Distributed by MLS Grid
  • 2022-05-19 Sold (Public Records) $220,000 Public Records
  • 2001-10-19 Sold (Public Records) $59,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $2,957 · -10.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…