CashFlowRE
Sign in Sign up
3471 Winona St
F Composite 34.03
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 +8.9/30.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Livability +3.2/5.0
  • 1% rule +2.7/10.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$330,000

3471 Winona St · Port Charlotte, FL 33948
4 bd · 2.0 ba · 1,636 sqft · Land · 519 Days on market
Built 2026 9,999 sqft lot

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

Listing remarks MLS

NO HOA, NO deed restrictions. Located in a developed neighborhood that still has abundant land. This is located only about 30 minutes from Englewood beach. About 5-10 minutes from Port Charlotte Town Center, Walmart, Target, Publix, and many restaurants. Only 4 minute drive from Spring Lake Park which has a boat ramp. Very close to all age groups of schools.

Key facts

  • 9,999 sq ft lot
  • 2 garage spots
  • Built 2026

Property features AI

Finance

  • Other: Lot approximately 0.23 acres (80 x 125); Living area reported as 1,636 sq ft; total building area 2,079 sq ft; Direction faces East; Property zoned RSF3.5

Exterior

  • Parking: Attached garage (2 spaces)
  • Utilities: Well water; Septic tank; Electricity connected; Cable available; Public utilities available
  • Home design: Single family residence; One story; East-facing; Residential property; Completed new construction (projected completion listed as 2026-03-31)
  • Construction: Block construction; Shingle roof; Slab foundation; New construction
  • Exterior features: Hurricane shutters; Exterior lighting; Paved road access

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Attic fan
  • Interior features: In-wall pest system; Open floorplan; Stone counters; Window treatments
  • Laundry & utility: Laundry room

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 4-bed/2.0-bath land listed at $330k.

Deal economics

  • At list price, monthly cash flow is $-691 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $230k (30.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $255k (22.7% below list).
  • Recommended offer: $230k (30.3% below list) — sets the bar for cash-flow.
  • Cap rate 5.3% vs local median 4.2% in Port Charlotte — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: employment D, 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: Meadow Park Elementary School (math 61% / reading 56%, grade B-, #735 of 2,144 statewide, top 35%, 701 students, 59% FRL); Murdock Middle School (math 50% / reading 45%, grade C-, #288 of 571 statewide, top 51%, 577 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 53% FRL track the district average.
  • Market conditions: Rents soft (-1.6%/yr); 963 active listings in the ZIP; 25 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 $2,552/mo this rent would consume 49% of the median local household income ($63k/yr) (locally 501% 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 $2k of loan paydown is wiped out by about $10k 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 519 days — a 12% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y ago; this cycle's ask is 13100% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $56k; list at $330k implies a 489% 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 6→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $230,001 (30.3% 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 519 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  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 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.77%
Cap rate
5.33%
Cash-on-cash
-3.44%
DSCR
0.85
GRM
10.8

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
-36.3%
Equity multiple
-0.13×
Total profit
$-104,667
Equity at exit
$49,204
10-year hold
IRR
-79.8%
Equity multiple
-0.90×
Total profit
$-175,499
Equity at exit
$28,532

Cash invested: $92,400 (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 33948

Home prices YoY
-14.9%
Rents YoY
-1.6%
Active inventory
963
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,552 high interval (Pro) →
Mortgage (P&I)
$1,731
Tax est. 1.5%
$412 /mo · $4,950/yr
Insurance
$138
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$536
Net cashflow
$-691

Break-even live

Break-even rent $3,427
Max offer price $230,001
Occupancy floor

Sensitivity live

Price -10% $-463 -5% $-577 +0% $-691 +5% $-805 +10% $-919
Rent -10% $-893 -5% $-792 +0% $-691 +5% $-590 +10% $-489
Rate -1.0pp $-525 -0.5pp $-607 base $-691 +0.5pp $-777 +1.0pp $-864

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
$82,500
Closing costs
$9,900
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18353 Grace Ave Port Charlotte, FL 3.0 2.0 1658 $2,100 $1.27 22d 1 0.49mi
4192 Gingold St Port Charlotte, FL 3.0 2.0 1127 $4,200 $3.73 22d 1 0.59mi
17424 Poston Ave Port Charlotte, FL 4.0 2.0 1833 $1,925 $1.05 15d 1 0.60mi
18312 Driggers Ave Port Charlotte, FL 3.0 2.0 1428 $5,400 $3.78 22d 1 0.62mi
3153 Jody St Port Charlotte, FL 4.0 2.0 1650 $1,945 $1.18 22d 1 0.65mi
17364 Sabrina Cir Port Charlotte, FL 3.0 2.0 1204 $1,980 $1.64 22d 1 0.76mi
18423 Elgin Ave Port Charlotte, FL 4.0 2.0 1636 $2,200 $1.34 22d 1 0.81mi
4306 Joseph St Port Charlotte, FL 4.0 2.0 1636 $2,600 $1.59 15d 1 0.81mi
18522 Robinson Ave Port Charlotte, FL 3.0 2.0 1252 $2,000 $1.60 22d 1 0.83mi
4232 Swensson St Port Charlotte, FL 4.0 2.5 2054 $2,245 $1.09 15d 1 0.90mi
17377 Lake Worth Blvd Port Charlotte, FL 3.0 2.0 1522 $5,900 $3.88 15d 1 0.92mi
18608 Alphonse Cir Port Charlotte, FL 3.0 2.0 1441 $4,000 $2.78 22d 1 0.96mi
17154 Galleon Ter Port Charlotte, FL 3.0 2.0 1451 $1,895 $1.31 22d 1 0.99mi
18310 Burkholder Cir Port Charlotte, FL 3.0 2.0 1753 $3,250 $1.85 22d 1 1.02mi
2457 Haven St Port Charlotte, FL 3.0 2.0 1150 $1,775 $1.54 22d 1 1.07mi
1148 Salina Ave Port Charlotte, FL 3.0 2.0 1449 $3,000 $2.07 22d 1 1.10mi
18634 Goodman Cir Port Charlotte, FL 3.0 1.5 1182 $1,700 $1.44 15d 1 1.11mi
4399 Mundella Cir Port Charlotte, FL 3.0 2.0 1140 $3,200 $2.81 22d 1 1.16mi
17146 Marydale Rd Port Charlotte, FL 3.0 2.0 2031 $5,000 $2.46 15d 1 1.20mi
18058 Avonsdale Cir Port Charlotte, FL 3.0 2.0 1453 $4,000 $2.75 22d 1 1.20mi
1225 Armsdale Ave Port Charlotte, FL 3.0 2.0 1140 $1,525 $1.34 22d 1 1.23mi
18019 Avonsdale Cir Port Charlotte, FL 3.0 2.0 1202 $1,900 $1.58 22d 1 1.24mi
18686 Van Nuys Cir Port Charlotte, FL 3.0 2.0 1168 $1,600 $1.37 22d 1 1.27mi
4670 Herman Cir Port Charlotte, FL 3.0 2.0 1350 $2,200 $1.63 22d 1 1.41mi
4342 Ewing Cir Port Charlotte, FL 3.0 2.0 1260 $2,500 $1.98 22d 1 1.46mi

Listing history 29 events

  1. 2026-06-18
    days on market $330,000 Active 519 DOM
  2. 2026-06-17
    days on market $330,000 Active 518 DOM
  3. 2026-06-16
    days on market $330,000 Active 517 DOM
  4. 2026-06-15
    days on market $330,000 Active 516 DOM
  5. 2026-06-14
    days on market $330,000 Active 514 DOM
  6. 2026-06-13
    days on market $330,000 Active 513 DOM
  7. 2026-06-10
    days on market $330,000 Active 511 DOM
  8. 2026-06-09
    days on market $330,000 Active 510 DOM
  9. 2026-06-08
    days on market $330,000 Active 509 DOM
  10. 2026-06-05
    days on market $330,000 Active 505 DOM
  11. 2026-06-02
    days on market $330,000 Active 503 DOM
  12. 2026-06-01
    days on market $330,000 Active 502 DOM
  13. 2026-05-31
    days on market $330,000 Active 501 DOM
  14. 2026-05-30
    days on market $330,000 Active 500 DOM
  15. 2026-03-27
    price $330,000
  16. 2026-03-01
    price $350,000
  17. 2026-01-26
    price $359,000
  18. 2026-01-25
    price $2,300
  19. 2025-12-24
    listed $2,500
  20. 2025-12-04
    price $365,000
  21. 2025-09-13
    price $380,000
  22. 2025-01-15
    listed $385,000 Active
  23. 2022-05-23
    soldstatus $56,000
  24. 2022-04-15
    soldstatus $12,500 Closed 360-char remark
    Show marketing remark (360 chars)

    NO HOA, NO deed restrictions. Located in a developed neighborhood that still has abundant land. This is located only about 30 minutes from Englewood beach. About 5-10 minutes from Port Charlotte Town Center, Walmart, Target, Publix, and many restaurants. Only 4 minute drive from Spring Lake Park which has a boat ramp. Very close to all age groups of schools.

  25. 2022-04-15
    soldstatus $12,500
    Show marketing remark (360 chars)

    NO HOA, NO deed restrictions. Located in a developed neighborhood that still has abundant land. This is located only about 30 minutes from Englewood beach. About 5-10 minutes from Port Charlotte Town Center, Walmart, Target, Publix, and many restaurants. Only 4 minute drive from Spring Lake Park which has a boat ramp. Very close to all age groups of schools.

  26. 2022-03-02
    status Pending 360-char remark
    Show marketing remark (360 chars)

    NO HOA, NO deed restrictions. Located in a developed neighborhood that still has abundant land. This is located only about 30 minutes from Englewood beach. About 5-10 minutes from Port Charlotte Town Center, Walmart, Target, Publix, and many restaurants. Only 4 minute drive from Spring Lake Park which has a boat ramp. Very close to all age groups of schools.

  27. 2022-03-01
    listed $12,800 Active 360-char remark
    Show marketing remark (360 chars)

    NO HOA, NO deed restrictions. Located in a developed neighborhood that still has abundant land. This is located only about 30 minutes from Englewood beach. About 5-10 minutes from Port Charlotte Town Center, Walmart, Target, Publix, and many restaurants. Only 4 minute drive from Spring Lake Park which has a boat ramp. Very close to all age groups of schools.

  28. 2006-03-10
    listed $36,900
  29. 2005-05-19
    soldstatus $28,000

ⓘ 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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥107°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
$30,623
− Mortgage interest
−$18,485
− Property taxes
−$4,950
− Insurance
−$6,769
− Repairs & maintenance
−$2,450
− Management
−$2,450
− Depreciation
−$9,600
Taxable loss
−$14,080
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,379
After-tax cash flow
$-4,914/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)
18,696
Household income
$62,744
Rent vs Own
13.8% rent · 86.2% own
Severe rent burden
501.0

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 (79%)
Race & ethnicity
White 79% Two or more races 8% Black 7% Hispanic / Latino 7% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Lithuanian 5% Romanian 4% Iranian 2%
Foreign-born
11% · Canada
Languages at home
88% English-only · Spanish 5% Russian/Polish/Slavic 2% 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
▼ -55.31%
Current HPI
315.0548
Rent YoY
▼ -1.63%
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

+1078.6% since first listed
15 events — show timeline
  • 2026-03-27 Price Changed $330,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-01 Price Changed $350,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-26 Price Changed $359,000 Stellar MLS as Distributed by MLS Grid
  • 2026-01-25 Price Changed $2,300 STELLARMLS
  • 2025-12-24 Listed for Rent $2,500 STELLARMLS
  • 2025-12-04 Price Changed $365,000 Stellar MLS as Distributed by MLS Grid
  • 2025-09-13 Price Changed $380,000 Stellar MLS as Distributed by MLS Grid
  • 2025-01-15 Listed $385,000 Stellar MLS as Distributed by MLS Grid
  • 2022-05-23 Sold (Public Records) $56,000 Public Records
  • 2022-04-15 Sold (Public Records) $12,500 Public Records
  • 2022-04-15 Sold (MLS) $12,500 Stellar MLS as Distributed by MLS Grid
  • 2022-03-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2022-03-01 Listed $12,800 Stellar MLS as Distributed by MLS Grid
  • 2006-03-10 Listed $36,900 Stellar MLS as Distributed by MLS Grid
  • 2005-05-19 Sold (Public Records) $28,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $479 · -4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…