CashFlowRE
Sign in Sign up
817 E 6th St
B- Composite 65.87
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 +24.4/30.0
  • ARV discount +12.5/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.6/10.0
  • 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

$232,000

817 E 6th St · Englewood, FL 34223
2 bd · 2.0 ba · 768 sqft · SingleFamily public records · 142 Days on market
Built 1969 10,000 sqft lot Est $261k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Under contract-accepting backup offers. Nicely updated 2 Bed, 1 1/2 Bath Ranch home. Great central location in Englewood. Less than 10 min. to Englewood Beach and 5 min. to Englewood Hospital and the YMCA. Also 5 min. to Historic Downtown Dearborn St. with many Restaurants, Shopping and Pioneer Plaza. Updated features include newer Roof, Hurricane Impact Windows (2023), and Gutters (2023). Hurricane rated Garage door (2021). Inside you will find a Living Room that flows into a dining area. The Kitchen has newer appliances including a Range and Refrigerator. The Washer and Dryer are located in the garage as well as a 1/2 bath and an updated Electric Panel Box. The Family Room and Main bedroo

Key facts

  • Englewood beach
  • Newer appliances
  • Englewood hospital

Tags

ENGLEWOOD BEACHENGLEWOOD HOSPITALYMCAHISTORIC DOWNTOWN DEARBORN STNEWER APPLIANCESUPDATED ELECTRIC PANEL BOX

Property features AI

Finance

  • Other: Unfurnished; Property type: Residential, single-family; Lot approximately 0.23 acres (100 x 100)
  • Financial info: No lease restrictions
  • HOA & community: No association; Pets allowed

Exterior

  • Parking: Attached garage (1 car); Bath in garage; Driveway; Garage door opener; RV access/parking; Boat parking
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable connected
  • Home design: Single-family residence; One-story; Faces north; Homesteaded
  • Construction: Block construction; Shingle roof; Slab foundation; Built area reported (per public records)
  • Exterior features: Covered rear porch; Screened porch; Storage shed; Chain link fencing; Level, paved lot; Asphalt road, public maintained

Interior

  • Kitchen: Range; Microwave; Refrigerator; Ice maker
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Electric heating; Heat pump; Radiant ceiling heating; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Thermostat; Window treatments; Blinds; Double-pane / ENERGY STAR qualified / insulated / thermal windows; Ice maker
  • Laundry & utility: Washer; Dryer; Electric water heater; Laundry located in garage

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 single-family listed at $232k.

Deal economics

  • At list price, monthly cash flow is $45 ($535/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $232k).
  • Recommended offer: $204k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% 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; 7 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).
  • This rent runs 39% of the median local income ($76k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 9y ago; this cycle's ask has dropped $13k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $150k; list at $232k implies a 55% gain — meaningful room to come down on a strong offer.

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 $204,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 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 1969 — 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
1.06%
Cap rate
8.73%
Cash-on-cash
8.70%
DSCR
1.39
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$261,120
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1010 Haste Ln 0.45mi 1/1.0 (-1) 858 (+12%) 13mo $292,000 $340 40

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-8.5%
Equity multiple
0.67×
Total profit
$-21,522
Equity at exit
$34,592
10-year hold
IRR
7.3%
Equity multiple
1.69×
Total profit
$45,035
Equity at exit
$20,059

Cash invested: $64,960 (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
7.9×

Monthly cashflow live

Estimated rent
$2,462 high interval (Pro) →
Mortgage (P&I)
$1,217
Tax from tax record
$161 /mo · $1,930/yr
Insurance
$97
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$517
Net cashflow
$45

Break-even live

Break-even rent $2,406
Max offer price $232,000
Occupancy floor 93%

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
$58,000
Closing costs
$6,960
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1210 S Maryknoll Rd Englewood, FL 2.0 2.0 1063 $2,600 $2.45 21d 1 0.53mi
1435 New Point Comfort Rd Unit B Englewood, FL 1.0 1.0 744 $1,520 $2.04 21d 1 0.53mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 21d 1 0.59mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 21d 1 0.59mi
1401 S McCall Rd Unit 301A Englewood, FL 2.0 2.0 1093 $3,300 $3.02 21d 1 0.67mi
1604 Cardinal Ln Unit 1 Englewood, FL 1.0 1.0 750 $1,300 $1.73 21d 1 1.02mi
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 13d 1 1.14mi

Listing history 30 events

  1. 2026-03-02
    price $232,000
  2. 2026-01-31
    price $239,900
  3. 2026-01-05
    listed $244,900 Active
  4. 2025-12-31
    historical
  5. 2025-08-29
    price $249,900
  6. 2025-04-03
    price $255,000
  7. 2025-03-10
    price $267,000
  8. 2025-02-17
    price $274,900
  9. 2025-01-02
    listed $283,500 Active
  10. 2020-10-15
    soldstatus $149,900
  11. 2019-02-04
    historical
  12. 2019-01-08
    listed $159,900 Active
  13. 2017-10-05
    soldstatus $70,000
  14. 2017-09-29
    soldstatus $70,000 Sold
  15. 2017-08-25
    status Pending
  16. 2017-08-25
    price $79,000
  17. 2017-08-25
    status Active
  18. 2017-07-26
    status Pending
  19. 2017-07-26
    historical
  20. 2017-07-25
    price $89,000
  21. 2017-07-25
    status Active
  22. 2017-06-23
    status Pending
  23. 2017-06-23
    historical
  24. 2017-06-01
    price $100,000
  25. 2017-06-01
    status Active
  26. 2017-05-26
    status Pending
  27. 2017-04-12
    price $110,000
  28. 2017-02-13
    listed $115,000 Active
  29. 1983-06-01
    soldstatus $60,000
  30. 1983-05-01
    soldstatus $60,000

ⓘ 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
$1,930 · $161/mo
Projected year-2 tax
$1,930 · $161/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 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
$29,548
− Mortgage interest
−$12,996
− Property taxes
−$1,930
− Insurance
−$6,278
− Repairs & maintenance
−$2,364
− Management
−$2,364
− Depreciation
−$6,749
Taxable loss
−$3,133
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$752
After-tax cash flow
$1,287/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

+286.7% since first listed
30 events — show timeline
  • 2026-03-02 Price Changed $232,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-31 Price Changed $239,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-05 Listed $244,900 Stellar MLS as Distributed by MLS Grid
  • 2025-12-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-08-29 Price Changed $249,900 Stellar MLS as Distributed by MLS Grid
  • 2025-04-03 Price Changed $255,000 Stellar MLS as Distributed by MLS Grid
  • 2025-03-10 Price Changed $267,000 Stellar MLS as Distributed by MLS Grid
  • 2025-02-17 Price Changed $274,900 Stellar MLS as Distributed by MLS Grid
  • 2025-01-02 Listed $283,500 Stellar MLS as Distributed by MLS Grid
  • 2020-10-15 Sold (Public Records) $149,900 Public Records
  • 2019-02-04 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2019-01-08 Listed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2017-10-05 Sold (Public Records) $70,000 Public Records
  • 2017-09-29 Sold (MLS) $70,000 Stellar MLS as Distributed by MLS Grid
  • 2017-08-25 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-08-25 Price Changed $79,000 Stellar MLS as Distributed by MLS Grid
  • 2017-08-25 Relisted Stellar MLS as Distributed by MLS Grid
  • 2017-07-26 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-07-26 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-07-25 Price Changed $89,000 Stellar MLS as Distributed by MLS Grid
  • 2017-07-25 Relisted Stellar MLS as Distributed by MLS Grid
  • 2017-06-23 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-06-23 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2017-06-01 Price Changed $100,000 Stellar MLS as Distributed by MLS Grid
  • 2017-06-01 Relisted Stellar MLS as Distributed by MLS Grid
  • 2017-05-26 Pending Stellar MLS as Distributed by MLS Grid
  • 2017-04-12 Price Changed $110,000 Stellar MLS as Distributed by MLS Grid
  • 2017-02-13 Listed $115,000 Stellar MLS as Distributed by MLS Grid
  • 1983-06-01 Sold (Public Records) $60,000 Public Records
  • 1983-05-01 Sold (Public Records) $60,000 Public Records

Property tax history

+5.4%/yr

Latest (2025): $1,930 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…