CashFlowRE
Sign in Sign up
16134 Libourn Ave 🏗️ New Construction
F Composite 32.33
Why this score? — see what drove the F 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 +8.0/30.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +2.0/10.0
  • Rent growth +1.6/5.0
  • Appreciation +0.0/10.0

$299,000

16134 Libourn Ave · North Port, FL 33954
4 bd · 2.0 ba · 1,636 sqft · Land · 390 Days on market
Built 2025 0.28 ac lot

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

Listing remarks

Under Construction. Investor or Custom Build Opportunity – Create Equity with Finishing Touches New construction opportunity in Port Charlotte offering 1,636 sqft on a desirable corner lot. Structural build and major components are complete, providing a strong foundation for customization. This property presents a unique chance for buyers or investors to complete remaining finishes to their own specifications and design preferences. Ideal for those seeking to personalize flooring, fixtures, and final details while building equity. Comparable completed homes in the area support strong resale value. With the heavy construction already in place, this property offers flexibility and upsi

Key facts

  • Kitchen cabinetry
  • Durable flooring
  • Spacious corner lot

Tags

CUSTOM BUILT HOMESPACIOUS CORNER LOTOPEN CONCEPT LAYOUTDURABLE FLOORINGELEGANT TILED SHOWERSKITCHEN CABINETRY

Property features AI

Finance

  • Other: Property zoned RSF3.5; Lot size approximately 0.28 acres (1/4 to less than 1/2 acre); Permit number 20230541691; Living area ~1636 sq ft (owner reported); Third-party listing
  • HOA & community: No association; Pets allowed

Exterior

  • Parking: Driveway; On-street parking; Attached garage with 2 spaces
  • Utilities: Well water; Septic tank; Broadband/high-speed internet available; Cable available; Electricity available
  • Home design: Single-family residence; Residential property; One story; New construction (projected completion May 22, 2026); Facing south; Under construction
  • Construction: Stucco construction; Shingle roof; Slab foundation; Built by ORDONEZ ORDONEZ CONSTRUCTION INC; New construction, builder license CRC1333746
  • Exterior features: Sliding doors; Cleared corner lot in city limits (in county); Asphalt road access

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 4 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: Open floorplan; Double-pane windows
  • Laundry & utility: Laundry inside

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath land listed at $299k.

Deal economics

  • At list price, monthly cash flow is $-312 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $254k (15.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $222k (25.7% below list).
  • Recommended offer: $222k (25.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% vs local median 3.6% in North Port — 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 75/100 on livability (#252 in FL, #3,975 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: 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: Liberty Elementary School (math 56% / reading 56%, grade C+, #832 of 2,144 statewide, top 40%, 622 students, 56% FRL); Port Charlotte High School (math 23% / reading 38%, grade F, #434 of 667 statewide, top 66%, 1,649 students, 43% FRL) — zoned schools at 50% FRL track the district average.
  • Market conditions: Rents falling (-3.5%/yr); 689 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 34% of the median local income ($78k/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 $9k 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 390 days — a 12% lower offer ($263k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $36k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $299k implies a 897% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $222,064 (25.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 390 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-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?
  6. 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?
  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
0.74%
Cap rate
5.04%
Cash-on-cash
-4.47%
DSCR
0.80
GRM
11.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-27.2%
Equity multiple
0.11×
Total profit
$-74,798
Equity at exit
$44,582
10-year hold
IRR
-40.7%
Equity multiple
-0.38×
Total profit
$-115,736
Equity at exit
$25,852

Cash invested: $83,720 (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 33954

Home prices YoY
-13.3%
Rents YoY
-3.5%
Active inventory
689
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$2,221 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax est. 1.5%
$374 /mo · $4,485/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$-312

Break-even live

Break-even rent $2,616
Max offer price $253,851
Occupancy floor

Sensitivity live

Price -10% $-105 -5% $-209 +0% $-312 +5% $-415 +10% $-519
Rent -10% $-487 -5% $-400 +0% $-312 +5% $-224 +10% $-137
Rate -1.0pp $-161 -0.5pp $-236 base $-312 +0.5pp $-389 +1.0pp $-468

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
$74,750
Closing costs
$8,970
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
312 Bamboo Dr Port Charlotte, FL 3.0 2.0 1200 $2,300 $1.92 21d 1 0.57mi
16466 Bauers Ave Port Charlotte, FL 3.0 2.0 1610 $2,100 $1.30 21d 1 0.65mi
385 Bowman Ter Unit 387 Port Charlotte, FL 3.0 2.0 1200 $1,900 $1.58 21d 1 0.76mi
73 Flamingo Blvd Port Charlotte, FL 3.0 2.0 1656 $2,150 $1.30 21d 1 0.80mi
17031 Hillsborough Blvd Port Charlotte, FL 3.0 2.0 1751 $1,850 $1.06 21d 1 0.85mi
96 Westview Pl Port Charlotte, FL 1.0–3.0 1.0–2.0 1120 $2,303 $2.06 14d 38 0.88mi
406 Border St Port Charlotte, FL 3.0 2.0 2200 $2,500 $1.14 21d 1 0.91mi
15476 Chamberlain Blvd Port Charlotte, FL 3.0 2.0 1521 $2,159 $1.42 14d 1 0.92mi
16325 Franklin Ave Port Charlotte, FL 1.0–3.0 1.0–2.0 989 $1,904 $1.92 14d 30 1.02mi
1080 West Port Blvd Port Charlotte, FL 3.0 1.0–2.0 935 $2,061 $2.20 14d 25 1.02mi
470 Venango St Port Charlotte, FL 3.0 2.0 1234 $1,900 $1.54 14d 1 1.07mi
17070 Byron Ave Unit 17072 Port Charlotte, FL 3.0 2.0 1162 $1,625 $1.40 21d 1 1.19mi
1394 Sunset Preserve Way Port Charlotte, FL 3.0 2.0 1857 $2,445 $1.32 14d 1 1.41mi

Listing history 20 events

  1. 2026-06-18
    days on market $299,000 Active 390 DOM
  2. 2026-06-17
    days on market $299,000 Active 389 DOM
  3. 2026-06-16
    days on market $299,000 Active 388 DOM
  4. 2026-06-15
    days on market $299,000 Active 387 DOM
  5. 2026-06-14
    days on market $299,000 Active 385 DOM
  6. 2026-06-13
    days on market $299,000 Active 384 DOM
  7. 2026-06-10
    days on market $299,000 Active 382 DOM
  8. 2026-06-09
    days on market $299,000 Active 381 DOM
  9. 2026-06-08
    days on market $299,000 Active 380 DOM
  10. 2026-06-05
    days on market $299,000 Active 376 DOM
  11. 2026-06-02
    days on market $299,000 Active 374 DOM
  12. 2026-06-01
    days on market $299,000 Active 373 DOM
  13. 2026-05-31
    days on market $299,000 Active 372 DOM
  14. 2026-05-30
    days on market $299,000 Active 371 DOM
  15. 2026-02-02
    status Active
  16. 2026-01-31
    historical
  17. 2025-11-10
    price $299,000
  18. 2025-05-22
    listed $335,000 Active
  19. 2023-01-23
    soldstatus $30,000
  20. 2022-05-13
    soldstatus $14,500

ⓘ 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 5/10 Major FEMA zone X (unshaded) · 43% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥108°F today · 23 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 · 3 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
$26,648
− Mortgage interest
−$16,749
− Property taxes
−$4,485
− Insurance
−$1,495
− Repairs & maintenance
−$2,132
− Management
−$2,132
− Depreciation
−$8,698
Taxable loss
−$9,043
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,170
After-tax cash flow
$-1,574/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 — North Port

Score
75/100
State rank
#252
US rank
#3975

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Charlotte County · 196,994 people
City population
75,324
Metro
Punta Gorda, FL
Population (ZIP)
11,193
Household income
$78,288
Rent vs Own
19.4% rent · 80.6% own
Severe rent burden
263.0

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 (75%)
Race & ethnicity
White 75% Hispanic / Latino 12% Two or more races 10% Black 9%
Hispanic origin (detail)
Puerto Rican 4% Dominican 1%
Common ancestry
Lithuanian 5% Romanian 3% Subsaharan African 2%
Foreign-born
14% · Canada
Languages at home
86% English-only · Spanish 7% Russian/Polish/Slavic 3% French/Haitian/Cajun 2%

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
▼ -51.25%
Current HPI
335.3128
Rent YoY
▼ -3.48%
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

+1962.1% since first listed
6 events — show timeline
  • 2026-02-02 Relisted Stellar MLS as Distributed by MLS Grid
  • 2026-01-31 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2025-11-10 Price Changed $299,000 Stellar MLS as Distributed by MLS Grid
  • 2025-05-22 Listed $335,000 Stellar MLS as Distributed by MLS Grid
  • 2023-01-23 Sold (Public Records) $30,000 Public Records
  • 2022-05-13 Sold (Public Records) $14,500 Public Records

Property tax history

+4.0%/yr

Latest (2025): $509 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…