CashFlowRE
Sign in Sign up
1700 Morning Dove Ln
B Composite 72.7
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 +27.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.6/10.0
  • 1% rule +7.5/10.0
  • Schools +4.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

1700 Morning Dove Ln · Englewood, FL 34224
2 bd · 1.0 ba · 1,104 sqft · SingleFamily public records · 603 Days on market
Built 1970 9,520 sqft lot Est $278k · 28% under ↓ 22% since listing

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

Listing remarks

Wonderful opportunity to own your own little slice of Paradise. This home is conveniently situated near the heart of Englewood, in close proximity to beautiful Beaches, numerous golf courses, and world class fishing. From the double car port, with attached storage shed, you can walk right into the utility room containing the washer/dryer, hot water heater, and half bath. The dining room has a unique under the sea wall with vibrant colorful fish, while the backyard contains a pond for real fish as well a a putting green. This home also boasts a 326 sq. ft buildable concrete pad WITH FOOTERS. Come take a look today before its SOLD!

Key facts

  • Putting green
  • 9,520 sq ft lot
  • 2 parking spots

Tags

PUTTING GREENBUILDABLE CONCRETE PAD

Property features AI

Finance

  • Other: Property type: Single Family Residence; Total living area listed as approximately 1,327 (estimated); Building area listed as approximately 1,931 (public records)
  • HOA & community: No HOA association indicated; Pets allowed

Exterior

  • Parking: Carport with space for 2 vehicles
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Single-family home; One story; Faces east; Residential zoning (RSF5)
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built on a 0.22-acre (approx. 85 x 112) lot
  • Exterior features: Covered and screened patio/porch; Exterior lighting

Interior

  • Kitchen: Range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Inside utility/additional room
  • Laundry & utility: Washer; Dryer; Laundry inside

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/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $159 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% 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: Vineland Elementary School (math 74% / reading 67%, grade A-, #333 of 2,144 statewide, top 16%, 579 students, 45% FRL); L. A. Ainger Middle School (math 65% / reading 53%, grade B, #144 of 571 statewide, top 26%, 720 students, 40% 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 38% FRL vs 54% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-0.1%/yr); 737 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).
  • At $2,501/mo this rent would consume 52% of the median local household income ($57k/yr) (locally 329% 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 $1k of loan paydown is wiped out by about $6k 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 603 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $50k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $175,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 603 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  8. 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.
  9. 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
1.25%
Cap rate
9.81%
Cash-on-cash
12.56%
DSCR
1.56
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$278,208
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1785 Morning Dove Ln 0.08mi 2/2.0 996 (-10%) 11mo $188,000 $189 66
1725 Blue Bird Ln 0.13mi 2/2.0 1,238 (+12%) 6mo $215,000 $174 65
1224 Lincoln Dr 0.43mi 2/2.0 1,053 (-5%) 7mo $265,000 $252 62
1060 Haste Ln 0.47mi 2/2.0 1,212 (+10%) 10mo $325,000 $268 49

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.2%
Equity multiple
0.48×
Total profit
$-29,278
Equity at exit
$29,806
10-year hold
IRR
-15.1%
Equity multiple
0.29×
Total profit
$-39,523
Equity at exit
$17,284

Cash invested: $55,972 (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 34224

Home prices YoY
-18.9%
Rents YoY
-0.1%
Active inventory
737
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,501 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$258 /mo · $3,099/yr
Insurance
$83
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$159

Break-even live

Break-even rent $2,299
Max offer price $199,900
Occupancy floor 89%

Sensitivity live

Price -10% $272 -5% $216 +0% $159 +5% $103 +10% $46
Rent -10% $-38 -5% $60 +0% $159 +5% $258 +10% $357
Rate -1.0pp $260 -0.5pp $210 base $159 +0.5pp $107 +1.0pp $55

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
$49,975
Closing costs
$5,997
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1604 Cardinal Ln Unit 1 Englewood, FL 1.0 1.0 750 $1,300 $1.73 22d 1 0.13mi
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 15d 1 0.22mi
2643 Lear Rd Englewood, FL 2.0 2.0 1206 $5,800 $4.81 22d 1 0.68mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 22d 1 0.70mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 22d 1 0.71mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 22d 1 0.75mi
6699 San Casa Dr Englewood, FL 2.0 2.0 1028 $1,900 $1.85 22d 1 0.77mi
6688 San Casa Dr Englewood, FL 2.0 2.0 1143 $1,600 $1.40 22d 1 0.89mi
1960 Oregon Trl Unit 2A Englewood, FL 2.0 2.0 1360 $3,750 $2.76 22d 1 0.91mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 22d 1 0.97mi
1435 New Point Comfort Rd Unit B Englewood, FL 1.0 1.0 744 $1,520 $2.04 22d 1 1.04mi
1970 Georgia Ave Englewood, FL 3.0 2.0 1160 $11,790 $10.16 22d 1 1.11mi
1575 Loralin Dr Englewood, FL 3.0 2.0 1322 $5,000 $3.78 22d 1 1.16mi
8363 Sago Ct Englewood, FL 2.0 2.0 1360 $1,950 $1.43 22d 1 1.30mi
1210 S Maryknoll Rd Englewood, FL 2.0 2.0 1063 $2,600 $2.45 22d 1 1.33mi
1401 S McCall Rd Unit 301A Englewood, FL 2.0 2.0 1093 $3,300 $3.02 22d 1 1.38mi
1915 Pennsylvania Ave Englewood, FL 2.0 2.0 1394 $7,500 $5.38 22d 1 1.45mi

Listing history 25 events

  1. 2026-06-22
    days on market $199,900 Active 603 DOM
  2. 2026-06-18
    days on market $199,900 Active 600 DOM
  3. 2026-06-17
    days on market $199,900 Active 599 DOM
  4. 2026-06-16
    days on market $199,900 Active 598 DOM
  5. 2026-06-15
    days on market $199,900 Active 597 DOM
  6. 2026-06-14
    days on market $199,900 Active 595 DOM
  7. 2026-06-13
    days on market $199,900 Active 594 DOM
  8. 2026-06-10
    days on market $199,900 Active 592 DOM
  9. 2026-06-09
    days on market $199,900 Active 591 DOM
  10. 2026-06-08
    days on market $199,900 Active 590 DOM
  11. 2026-06-05
    days on market $199,900 Active 586 DOM
  12. 2026-06-02
    days on market $199,900 Active 584 DOM
  13. 2026-06-01
    days on market $199,900 Active 583 DOM
  14. 2026-05-31
    days on market $199,900 Active 582 DOM
  15. 2026-05-30
    days on market $199,900 Active 581 DOM
  16. 2026-03-26
    price $199,900
  17. 2026-03-16
    price $200,000
  18. 2025-10-03
    price $220,000
  19. 2025-09-02
    status Active
  20. 2025-08-22
    status Pending
  21. 2025-02-21
    price $245,000
  22. 2024-10-15
    listed $250,000 Active
  23. 2024-04-16
    historical
  24. 2024-03-01
    price $245,000
  25. 2024-01-23
    listed $255,000 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
$3,099 · $258/mo
Projected year-2 tax
$3,099 · $258/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 AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$30,009
− Mortgage interest
−$11,198
− Property taxes
−$3,099
− Insurance
−$6,118
− Repairs & maintenance
−$2,401
− Management
−$2,401
− Depreciation
−$5,815
Taxable loss
−$1,023
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$245
After-tax cash flow
$2,156/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
Charlotte County · 196,994 people
City population
35,420
Metro
Punta Gorda, FL
Population (ZIP)
15,536
Household income
$57,281
Rent vs Own
17.8% rent · 82.2% own
Severe rent burden
329.0

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 (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 4% Slovak 4% Lithuanian 4%
Foreign-born
9% · Canada
Languages at home
92% English-only · Other Indo-European 2% 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
▼ -75.76%
Current HPI
325.0345
Rent YoY
▼ -0.11%
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

-21.6% since first listed
10 events — show timeline
  • 2026-03-26 Price Changed $199,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-16 Price Changed $200,000 Stellar MLS as Distributed by MLS Grid
  • 2025-10-03 Price Changed $220,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-02 Relisted Stellar MLS as Distributed by MLS Grid
  • 2025-08-22 Pending Stellar MLS as Distributed by MLS Grid
  • 2025-02-21 Price Changed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2024-10-15 Listed $250,000 Stellar MLS as Distributed by MLS Grid
  • 2024-04-16 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-03-01 Price Changed $245,000 Stellar MLS as Distributed by MLS Grid
  • 2024-01-23 Listed $255,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+8.2%/yr

Latest (2025): $3,099 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…