CashFlowRE
Sign in Sign up
1740 Loralin Dr
A- Composite 80.47
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$175,000

1740 Loralin Dr · Englewood, FL 34223
3 bd · 2.0 ba · 1,406 sqft · SingleFamily public records · 1 Days on market
Built 1973 Est $271k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Att Investors! Opportunities await in this partially rehabbed spacious home in a prime location in Englewood. Nice neighborhood and close to everything! Sold as is!

Key facts

  • Partially rehabbed
  • Nice neighborhood
  • Prime location

Tags

PARTIALLY REHABBEDPRIME LOCATIONNICE NEIGHBORHOOD

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/2.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $175k).
  • Cap rate 17.8% 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.
  • Market conditions: Rents rising fast (+9.0%/yr); 717 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 $3,517/mo this rent would consume 56% 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 $1k of loan paydown is wiped out by about $5k 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 $49k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $62k; list at $175k implies a 184% 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→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,000

Questions for the listing agent

  1. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
2.01%
Cap rate
17.76%
Cash-on-cash
40.94%
DSCR
2.82
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$271,358
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1740 Edith Ave 0.05mi 2/2.0 (-1) 1,219 (-13%) 6mo $215,000 $176 66
1720 Florence Ave 0.10mi 2/2.0 (-1) 1,293 (-8%) 14mo $250,000 $193 65
1575 Loralin Dr 0.17mi 3/2.0 1,322 (-6%) 22mo $410,000 $310 64
6 Cove Ln 0.54mi 4/2.5 (+1) 1,400 (-0%) 7mo $430,000 $307 62
1220 Greaza St 0.15mi 2/2.0 (-1) 1,527 (+9%) 17mo $285,500 $187 60
1157 North Ln 0.74mi 2/1.0 (-1) 1,356 (-4%) 9mo $187,000 $138 43
1665 Manor Rd 0.65mi 2/1.0 (-1) 1,298 (-8%) 14mo $230,000 $177 36
1060 Haste Ln 0.59mi 2/2.0 (-1) 1,212 (-14%) 10mo $325,000 $268 36

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
31.5%
Equity multiple
2.42×
Total profit
$69,777
Equity at exit
$26,093
10-year hold
IRR
41.6%
Equity multiple
6.07×
Total profit
$248,479
Equity at exit
$15,131

Cash invested: $49,000 (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 34223

Home prices YoY
-34.2%
Rents YoY
9.0%
Active inventory
717
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$3,517 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$116 /mo · $1,391/yr
Insurance
$73
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$738
Net cashflow
$1,245

Break-even live

Break-even rent $1,941
Max offer price $175,000
Occupancy floor 60%

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
$43,750
Closing costs
$5,250
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1575 Loralin Dr Englewood, FL 3.0 2.0 1322 $5,000 $3.78 21d 1 0.16mi
1501 Helene Ave Englewood, FL 3.0 2.0 1608 $3,200 $1.99 13d 1 0.25mi
1210 S Maryknoll Rd Englewood, FL 2.0 2.0 1063 $2,600 $2.45 21d 1 0.32mi
1531 Placida Rd #204 Englewood, FL 2.0 2.0 1056 $3,500 $3.31 21d 1 0.42mi
1531 Placida Rd #203 Englewood, FL 2.0 2.0 1056 $3,900 $3.69 21d 1 0.42mi
1401 S McCall Rd Unit 301A Englewood, FL 2.0 2.0 1093 $3,300 $3.02 21d 1 0.43mi
858 E 7th St Englewood, FL 3.0 2.0 1244 $1,995 $1.60 21d 1 0.49mi
1120 Lampp Dr Englewood, FL 3.0 2.0 1212 $4,000 $3.30 21d 1 0.60mi
1081 Humboldt St Englewood, FL 3.0 2.0 1838 $2,400 $1.31 21d 1 0.74mi
1375 Beach Rd #311 Englewood, FL 3.0 2.0 1686 $4,950 $2.94 21d 1 0.82mi
2275 S McCall Rd #201 Englewood, FL 2.0 2.0 1050 $2,000 $1.90 13d 1 1.19mi
1960 Oregon Trl Unit 2A Englewood, FL 2.0 2.0 1360 $3,750 $2.76 21d 1 1.45mi

Listing history 2 events

  1. 2026-05-26
    listed $175,000 Active
  2. 1995-05-30
    soldstatus $61,600

ⓘ 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
$1,391 · $116/mo
Projected year-2 tax
$1,452 · $121/mo
Expected delta
+$62/yr (+$5/mo · 4.4%)

ⓘ 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 · 30 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
$42,199
− Mortgage interest
−$9,803
− Property taxes
−$1,391
− Insurance
−$5,994
− Repairs & maintenance
−$3,376
− Management
−$3,376
− Depreciation
−$5,091
Taxable income
$13,170
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,161
After-tax cash flow
$11,780/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

+184.1% since first listed
2 events — show timeline
  • 2026-05-26 Listed $175,000 FSBO.com
  • 1995-05-30 Sold (Public Records) $61,600 Public Records

Property tax history

+1.9%/yr

Latest (2025): $1,391 · +73.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…