CashFlowRE
Sign in Sign up
2546 Ambrose Ln 🏷️ Likely Rental
D Composite 44.97
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.6/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$5,000

2546 Ambrose Ln · Port Charlotte, FL 33952
2 bd · 1.0 ba · 988 sqft · SingleFamily public records · 11 Days on market
Built 1960 10,454 sqft lot

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

Listing remarks MLS

Beautiful remodeled 3/1 home in the heart of Port Charlotte. Property is freshly painted with laminate flooring, nice stainless steel appliances and updated kitchen and bathroom. Roof and AC 3-4 yrs old. Need some storage, also has a HUGE shed in the back. Very affordable property, great for first time home buyers and investors. New developments all around the area, growing fast!!! Don't miss out on this

Key facts

  • 0.24 acre lot
  • Garage
  • Built 1960

Property features AI

Finance

  • Other: Zoning: RSF3.5; Lot size: 0.24 acres

Exterior

  • Parking: 1-car garage; Garage parking
  • Utilities: Other water source; Other sewer
  • Home design: Single-family residence; One level; Residential property
  • Construction: Construction materials: see remarks
  • Exterior features: Front porch; Other roof

Interior

  • Flooring: Other flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: Other flooring; 1 total room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $5,000 price doesn't fit this home's estimated sale value (~$176,852) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $742 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $5k).
  • Cap rate 286.7% vs local median 4.4% in Port Charlotte — 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 65/100 on livability (#655 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, employment D, amenities 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 soft (-1.4%/yr); 707 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $35 of loan paydown is wiped out by about $150 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 + 0.0% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

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 $5,000

Questions for the listing agent

  1. Built in 1960 — 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 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
30.45%
Cap rate
286.67%
Cash-on-cash
1001.33%
DSCR
45.55
GRM
0.3

CMA / ARV

ARV (on-the-fly)
$176,852
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2505 Elkcam Blvd 0.21mi 3/2.0 (+1) 988 (0%) 4mo $50,000 $51 78
2392 Elkcam Blvd 0.16mi 3/2.0 (+1) 972 (-2%) 18mo $80,000 $82 66
21139 Bersell Ave 0.34mi 3/1.0 (+1) 874 (-12%) 1mo $150,000 $172 59
525 Azalea Dr NW 0.45mi 2/2.0 1,066 (+8%) 4mo $170,000 $159 58
517 Reading St 0.54mi 2/2.0 936 (-5%) 8mo $135,000 $144 55
526 Azalea Ave NW 0.73mi 2/2.0 968 (-2%) 9mo $190,000 $196 51
635 W Tarpon Blvd NW 0.53mi 2/2.0 1,048 (+6%) 12mo $185,000 $177 51
130 Adams Ct NW 0.74mi 2/2.0 1,050 (+6%) 3mo $300,000 $286 48
2562 Lakeshore Cir 0.27mi 3/2.0 (+1) 1,094 (+11%) 18mo $246,500 $225 46
21190 Midway Blvd 0.62mi 2/2.0 1,039 (+5%) 16mo $219,000 $211 45
21019 Malden Ave 0.75mi 2/2.0 858 (-13%) 8mo $215,000 $251 33
21327 Midway Blvd 0.75mi 2/2.0 1,116 (+13%) 8mo $200,000 $179 33

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
Equity multiple
31.18×
Total profit
$42,251
Equity at exit
$746
10-year hold
IRR
Equity multiple
59.24×
Total profit
$81,533
Equity at exit
$432

Cash invested: $1,400 (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 33952

Home prices YoY
-4.8%
Rents YoY
-1.4%
Active inventory
707
Price-to-rent
0.3×

Monthly cashflow live

Estimated rent
$1,522 high interval (Pro) →
Mortgage (P&I)
$26
Tax est. 1.5%
$6 /mo · $75/yr
Insurance
$2
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$742

Break-even live

Break-even rent $584
Max offer price $5,000
Occupancy floor 46%

Sensitivity live

Price -10% $745 -5% $743 +0% $742 +5% $740 +10% $738
Rent -10% $621 -5% $682 +0% $742 +5% $802 +10% $862
Rate -1.0pp $744 -0.5pp $743 base $742 +0.5pp $740 +1.0pp $739

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
$1,250
Closing costs
$150
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2472 Picnic St Port Charlotte, FL 2.0 2.0 990 $1,575 $1.59 22d 1 0.13mi
2456 Elkcam Blvd Port Charlotte, FL 2.0 2.0 1015 $1,700 $1.67 22d 1 0.18mi
2425 Caring Way Unit 205 Port Charlotte, FL 2.0 2.0 900 $1,400 $1.56 22d 1 0.22mi
21150 Gertrude Ave Unit F-6 Port Charlotte, FL 1.0 1.0 550 $1,150 $2.09 22d 1 0.28mi
3006 Caring Way Port Charlotte, FL 1.0–2.0 1.0–2.0 708 $2,500 $3.53 22d 3 0.38mi
3006 Caring Way Port Charlotte, FL 2.0 2.0 783 $2,050 $2.62 14d 2 0.38mi
2300 Aaron St #114 Port Charlotte, FL 2.0 2.0 869 $1,250 $1.44 22d 1 0.39mi
21280 Brinson Ave Port Charlotte, FL 1.0 1.0 650 $1,000 $1.54 22d 1 0.45mi
21155 Meehan Ave Port Charlotte, FL 3.0 1.0 1060 $1,300 $1.23 22d 1 0.47mi
21026 Glendale Ave Port Charlotte, FL 2.0 1.0 812 $1,400 $1.72 22d 1 0.47mi
21061 Midway Blvd Port Charlotte, FL 2.0 1.0 897 $1,600 $1.78 22d 1 0.50mi
164 Tradewinds Dr NW Port Charlotte, FL 2.0 1.0 750 $1,350 $1.80 22d 1 0.55mi
21322 Stillwater Ave Port Charlotte, FL 2.0 1.0 1080 $1,300 $1.20 22d 1 0.55mi
21405 Olean Blvd #511 Port Charlotte, FL 1.0 1.0 634 $1,445 $2.28 14d 1 0.72mi
21405 Olean Blvd Port Charlotte, FL 1.0–2.0 1.0–2.0 708 $1,445 $2.04 22d 2 0.72mi
394 Ferris Dr NW Port Charlotte, FL 3.0 2.0 842 $1,395 $1.66 22d 1 0.73mi
3100 Harbor Blvd Port Charlotte, FL 2.0 1.0–1.5 994 $1,472 $1.48 22d 2 0.78mi
3126 Harbor Blvd Unit 3A Port Charlotte, FL 2.0 2.0 1100 $1,500 $1.36 14d 1 0.83mi
21440 Mallory Ave Port Charlotte, FL 2.0 1.0 930 $1,550 $1.67 22d 1 0.86mi
21499 Glendale Ave Port Charlotte, FL 3.0 1.0 1077 $1,600 $1.49 22d 1 0.98mi
3108 Whiting Ln Port Charlotte, FL 2.0 1.0 828 $1,350 $1.63 22d 1 1.04mi
22086 Beverly Ave Port Charlotte, FL 2.0 1.0 1031 $1,250 $1.21 22d 1 1.17mi
22070 Gatewood Ave Port Charlotte, FL 2.0 1.0 812 $1,350 $1.66 14d 1 1.18mi
3460 Normandy Dr Port Charlotte, FL 2.0 1.0 695 $1,490 $2.14 22d 1 1.34mi
1515 Forrest Nelson Blvd Port Charlotte, FL 2.0 2.0 899 $2,000 $2.22 22d 2 1.36mi
525 Altoona St NW Port Charlotte, FL 2.0 2.0 1002 $1,750 $1.75 22d 1 1.40mi
22203 Lasalle Rd Port Charlotte, FL 2.0 1.0 874 $1,325 $1.52 22d 1 1.45mi

Listing history 22 events

  1. 2026-06-01
    days on market $5,000 Active 11 DOM
  2. 2026-05-31
    days on market $5,000 Active 10 DOM
  3. 2026-05-30
    days on market $5,000 Active 9 DOM
  4. 2026-05-21
    listed $5,000 Active
  5. 2024-11-14
    soldstatus $225,000
  6. 2024-11-06
    status Pending 407-char remark
    Show marketing remark (407 chars)

    Beautiful remodeled 3/1 home in the heart of Port Charlotte. Property is freshly painted with laminate flooring, nice stainless steel appliances and updated kitchen and bathroom. Roof and AC 3-4 yrs old. Need some storage, also has a HUGE shed in the back. Very affordable property, great for first time home buyers and investors. New developments all around the area, growing fast!!! Don't miss out on this

  7. 2024-11-05
    soldstatus $225,000 Closed 407-char remark
    Show marketing remark (407 chars)

    Beautiful remodeled 3/1 home in the heart of Port Charlotte. Property is freshly painted with laminate flooring, nice stainless steel appliances and updated kitchen and bathroom. Roof and AC 3-4 yrs old. Need some storage, also has a HUGE shed in the back. Very affordable property, great for first time home buyers and investors. New developments all around the area, growing fast!!! Don't miss out on this

  8. 2024-11-05
    soldstatus $225,000 Closed 407-char remark
    Show marketing remark (407 chars)

    Beautiful remodeled 3/1 home in the heart of Port Charlotte. Property is freshly painted with laminate flooring, nice stainless steel appliances and updated kitchen and bathroom. Roof and AC 3-4 yrs old. Need some storage, also has a HUGE shed in the back. Very affordable property, great for first time home buyers and investors. New developments all around the area, growing fast!!! Don't miss out on this

  9. 2024-10-02
    status Pending 407-char remark
    Show marketing remark (407 chars)

    Beautiful remodeled 3/1 home in the heart of Port Charlotte. Property is freshly painted with laminate flooring, nice stainless steel appliances and updated kitchen and bathroom. Roof and AC 3-4 yrs old. Need some storage, also has a HUGE shed in the back. Very affordable property, great for first time home buyers and investors. New developments all around the area, growing fast!!! Don't miss out on this

  10. 2024-10-02
    listed $214,900 Active 407-char remark
    Show marketing remark (407 chars)

    Beautiful remodeled 3/1 home in the heart of Port Charlotte. Property is freshly painted with laminate flooring, nice stainless steel appliances and updated kitchen and bathroom. Roof and AC 3-4 yrs old. Need some storage, also has a HUGE shed in the back. Very affordable property, great for first time home buyers and investors. New developments all around the area, growing fast!!! Don't miss out on this

  11. 2024-09-27
    historical Active Under Contract 407-char remark
    Show marketing remark (407 chars)

    Beautiful remodeled 3/1 home in the heart of Port Charlotte. Property is freshly painted with laminate flooring, nice stainless steel appliances and updated kitchen and bathroom. Roof and AC 3-4 yrs old. Need some storage, also has a HUGE shed in the back. Very affordable property, great for first time home buyers and investors. New developments all around the area, growing fast!!! Don't miss out on this

  12. 2024-09-26
    listed $214,900 Active 407-char remark
    Show marketing remark (407 chars)

    Beautiful remodeled 3/1 home in the heart of Port Charlotte. Property is freshly painted with laminate flooring, nice stainless steel appliances and updated kitchen and bathroom. Roof and AC 3-4 yrs old. Need some storage, also has a HUGE shed in the back. Very affordable property, great for first time home buyers and investors. New developments all around the area, growing fast!!! Don't miss out on this

  13. 2024-08-19
    historical
  14. 2024-08-19
    historical
  15. 2024-08-08
    price $215,000
  16. 2024-07-05
    price $214,900
  17. 2024-05-28
    listed $219,900 Active
  18. 2024-05-28
    listed $219,900 Active
  19. 2022-01-24
    price $1,670
  20. 2021-08-12
    soldstatus $89,000
  21. 2000-11-02
    soldstatus $38,500
  22. 1997-06-06
    soldstatus $50,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 98% 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 3/10 Moderate 2 unhealthy d/yr today · 2 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
$18,270
− Mortgage interest
−$280
− Property taxes
−$75
− Insurance
−$5,144
− Repairs & maintenance
−$1,462
− Management
−$1,462
− Depreciation
−$145
Taxable income
$9,703
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,329
After-tax cash flow
$6,571/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 — Port Charlotte

Score
65/100
State rank
#655
US rank
#13081

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Port Charlotte, FL
County
Charlotte County · 196,994 people
City population
102,180
Metro
Punta Gorda, FL
Population (ZIP)
35,231
Household income
$61,382
Rent vs Own
20.8% rent · 79.2% own
Severe rent burden
733.0

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 (76%)
Race & ethnicity
White 76% Hispanic / Latino 14% Two or more races 8% Black 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3% Cuban 2%
Common ancestry
Lithuanian 2% Romanian 2% Italian 2%
Foreign-born
12% · Canada, Vietnam
Languages at home
85% English-only · Spanish 10% French/Haitian/Cajun 1% Russian/Polish/Slavic 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
▼ -17.18%
Current HPI
339.0932
Rent YoY
▼ -1.35%
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

-90.0% since first listed
19 events — show timeline
  • 2026-05-21 Listed $5,000 HAOR as distributed by MLS GRID
  • 2024-11-14 Sold (Public Records) $225,000 Public Records
  • 2024-11-06 Pending SCMLS
  • 2024-11-05 Sold (MLS) $225,000 Stellar MLS as Distributed by MLS Grid
  • 2024-11-05 Sold (MLS) $225,000 SCMLS
  • 2024-10-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-10-02 Listed $214,900 Stellar MLS as Distributed by MLS Grid
  • 2024-09-27 Contingent SCMLS
  • 2024-09-26 Listed $214,900 SCMLS
  • 2024-08-19 Listing Removed SCMLS
  • 2024-08-19 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2024-08-08 Price Changed $215,000 Stellar MLS as Distributed by MLS Grid
  • 2024-07-05 Price Changed $214,900 SCMLS
  • 2024-05-28 Listed $219,900 SCMLS
  • 2024-05-28 Listed $219,900 Stellar MLS as Distributed by MLS Grid
  • 2022-01-24 Price Changed $1,670 RENT.
  • 2021-08-12 Sold (Public Records) $89,000 Public Records
  • 2000-11-02 Sold (Public Records) $38,500 Public Records
  • 1997-06-06 Sold (Public Records) $50,000 Public Records

Property tax history

+15.4%/yr

Latest (2025): $2,999 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…