CashFlowRE
Sign in Sign up
6800 Placida Rd Unit TH4
C Composite 58.1
Why this score? — see what drove the C 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 +21.0/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • Schools +4.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$183,500

6800 Placida Rd Unit TH4 · Rotonda, FL 34224
3 bd · 2.0 ba · 1,516 sqft · Condo public records · 70 Days on market
Built 1988 $873/mo HOA · 31% of rent

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

Listing remarks

Under contract-accepting backup offers. NEW PRICE ADJUSTMENT!!! Fiddlers Green has a limited number of townhouses available. It gives you the opportunity to have a private garage, screened in porch, open balcony & additional living space along with extra storage area. This one comes fully furnished & is in excellent move-in ready condition. The primary bedroom & bath are located on the top floor for ultimate privacy. The screened-in porch, living room & kitchen have plenty of open space for socializing. The windows, glass sliders & garage door are all hurricane code & protected this home from any current damage. The community offers a clubhouse, pool &am

Key facts

  • Screened in porch
  • Extra storage area
  • Private garage

Tags

PRIVATE GARAGESCREENED IN PORCHOPEN BALCONYADDITIONAL LIVING SPACEEXTRA STORAGE AREAFULLY FURNISHED

Property features AI

Finance

  • Other: Unit is furnished; Total annual association fees listed as $10,476; Quarterly condo/fee terms
  • HOA & community: HOA required; monthly HOA approximately $873 (quarterly association fee listed as $2,619); Association includes cable TV, pool, escrow reserves, insurance, structure and grounds maintenance, management and recreational facilities; Association approval required; Association names: Grande Property Services / Patricia Davey; Fiddlers Green; Community features include clubhouse, community mailbox, deed restrictions, pool and tennis courts; Pets allowed (dogs OK)

Exterior

  • Parking: Attached garage (oversized) with garage door opener; Garage dimensions approximately 24 x 14; 1 garage space; Ground-level parking
  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available
  • Home design: Residential condominium; Three or more levels; Faces north; Stair lift (accessibility)
  • Construction: Block, concrete and stucco construction; Metal roof; Slab foundation; Building designation TH4
  • Exterior features: Front porch; Rear porch; Patio; Balcony; Sliding doors; Exterior storage; In-ground heated pool; Paved road; Private maintained road

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Ceramic tile; Concrete; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Eat-in kitchen; Walk-in closets; Window treatments; Bonus room; Inside utility
  • Laundry & utility: Washer; Dryer; Laundry inside

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 condo listed at $184k.

Deal economics

  • At list price, monthly cash flow is $-167 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $154k (16.1% below list).
  • Meets the 1% rule at list price ($3k rent vs $184k).
  • Recommended offer: $154k (16.1% below list) — sets the bar for cash-flow.
  • Cap rate 8.0% vs local median 3.1% in Rotonda — 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 67/100 on livability (#548 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A-, cost of living B+; Watch: amenities F, commute F, health & safety D-.
  • 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: Vineland Elementary School (math 74% / reading 67%, grade A-, #333 of 2,144 statewide, top 16%, 579 students, 45% FRL); Lemon Bay High School (math 50% / reading 56%, grade C-, #148 of 667 statewide, top 23%, 1,360 students, 28% FRL) — zoned schools average 37% FRL vs 54% district-wide (17 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents soft (-0.1%/yr); 734 active listings in the ZIP; 29 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).
  • At $2,812/mo this rent would consume 59% of the median local household income ($57k/yr) (locally 329% 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 $6k 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 70 days — a 6% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $84k; list at $184k implies a 118% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 31% of rent.
  • 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $153,964 (16.1% 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 70 days. Have you received any prior offers? Is the seller open to a 16% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.53%
Cap rate
7.99%
Cash-on-cash
6.06%
DSCR
1.27
GRM
5.4

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
-29.4%
Equity multiple
0.07×
Total profit
$-47,892
Equity at exit
$27,360
10-year hold
IRR
-79.1%
Equity multiple
-0.64×
Total profit
$-84,289
Equity at exit
$15,866

Cash invested: $51,380 (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 34224

Home prices YoY
-18.9%
Rents YoY
-0.1%
Active inventory
734
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,812 high interval (Pro) →
Mortgage (P&I)
$962
Tax from tax record
$50 /mo · $600/yr
Insurance
$76
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$873
Vacancy / Maint / Mgmt
$590
Net cashflow
$-167

Break-even live

Break-even rent $3,023
Max offer price $153,964
Occupancy floor

Sensitivity live

Price -10% $-63 -5% $-115 +0% $-167 +5% $-219 +10% $-271
Rent -10% $-389 -5% $-278 +0% $-167 +5% $-56 +10% $55
Rate -1.0pp $-75 -0.5pp $-121 base $-167 +0.5pp $-215 +1.0pp $-263

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
$45,875
Closing costs
$5,505
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6800 Placida Rd #283 Englewood, FL 2.0 2.0 1092 $1,500 $1.37 22d 1 0.04mi
8541 Amberjack Cir #203 Englewood, FL 3.0 2.0 2003 $5,910 $2.95 22d 1 0.27mi
8272 Harborside Cir Englewood, FL 3.0 3.0 1590 $5,200 $3.27 22d 1 0.54mi
8234 Harborside Cir Englewood, FL 3.0 3.0 1735 $4,200 $2.42 22d 1 0.55mi
113 Boundary Blvd #2 Rotonda West, FL 3.0 2.0 1323 $1,625 $1.23 14d 1 0.69mi
113 Boundary Blvd Unit B 1 Rotonda West, FL 3.0 2.0 1325 $1,695 $1.28 22d 1 0.69mi
93 Boundary Blvd #303 Rotonda West, FL 2.0 2.0 1228 $2,800 $2.28 14d 1 0.69mi
8936 Scallop Way Placida, FL 3.0 2.0 2158 $5,200 $2.41 22d 1 0.71mi
130 Boundary Blvd Unit B Rotonda West, FL 2.0 2.0 2060 $2,000 $0.97 22d 1 0.76mi
100 Rotonda Lakes Cir Rotonda West, FL 1.0–3.0 1.0–2.0 1024 $1,232 $1.20 14d 1 0.82mi
8400 Placida Rd Unit G202 Rental Placida, FL 2.0 2.5 1688 $2,500 $1.48 22d 1 0.85mi
10446 Coquina Ct Placida, FL 3.0 2.0 1820 $4,500 $2.47 22d 1 0.90mi
18 Golfview Ct Rotonda West, FL 3.0 2.0 1686 $3,000 $1.78 22d 1 0.97mi
173 Rotonda Cir Rotonda West, FL 3.0 2.0 1350 $3,200 $2.37 22d 1 1.02mi
188 Boundary Blvd Unit B Rotonda West, FL 2.0 2.0 2086 $2,000 $0.96 22d 1 1.03mi
210 Bocilla Dr Boca Grande, FL 3.0 1.5 1296 $9,858 $7.61 22d 1 1.08mi
64 Golfview Rd Rotonda West, FL 4.0 2.0 1697 $1,795 $1.06 14d 1 1.13mi
37 Oakland Hills Pl Rotonda West, FL 3.0 2.0 1321 $4,000 $3.03 22d 1 1.15mi
60 Golfview Rd Rotonda West, FL 3.0 2.0 1336 $5,550 $4.15 22d 1 1.16mi
45 Oakland Hills Ct Rotonda West, FL 4.0 2.0 1536 $2,700 $1.76 22d 1 1.17mi
3923 Cape Haze Dr #302 Rotonda West, FL 3.0 3.0 2044 $3,100 $1.52 22d 1 1.26mi
65 Oakland Hills Pl Rotonda West, FL 2.0 2.0 1444 $4,500 $3.12 22d 1 1.32mi
226 Boundary Blvd Rotonda West, FL 2.0 2.0 1200 $1,495 $1.25 14d 1 1.33mi
2 Windward Ter Placida, FL 3.0 3.0 1953 $2,500 $1.28 22d 1 1.33mi
239 Annapolis Ln Rotonda West, FL 3.0 2.0 1747 $2,000 $1.14 22d 1 1.37mi
9203 Griggs Rd #204 Englewood, FL 3.0 2.5 2028 $3,500 $1.73 22d 1 1.39mi
230 Annapolis Ln Rotonda West, FL 3.0 2.0 1768 $1,800 $1.02 22d 1 1.40mi
50 Barracuda Dr Placida, FL 3.0 2.0 2154 $3,000 $1.39 22d 1 1.41mi
42 Mark Twain Ln Rotonda West, FL 3.0 2.5 1677 $2,800 $1.67 22d 1 1.42mi

HOA detail condo

Monthly dues
$873 · $10,476/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-18
    status $183,500 Pending 70 DOM
  2. 2026-06-18
    days on market $183,500 Active 70 DOM
  3. 2026-06-17
    days on market $183,500 Active 69 DOM
  4. 2026-06-16
    days on market $183,500 Active 68 DOM
  5. 2026-06-15
    days on market $183,500 Active 67 DOM
  6. 2026-06-14
    days on market $183,500 Active 65 DOM
  7. 2026-06-13
    days on market $183,500 Active 64 DOM
  8. 2026-06-10
    days on market $183,500 Active 62 DOM
  9. 2026-06-09
    days on market $183,500 Active 61 DOM
  10. 2026-06-08
    days on market $183,500 Active 60 DOM
  11. 2026-06-07
    days on market $183,500 Active 59 DOM
  12. 2026-06-05
    days on market $183,500 Active 56 DOM
  13. 2026-06-03
    days on market $183,500 Active 55 DOM
  14. 2026-06-03
    status $183,500 Active 54 DOM
  15. 2026-05-30
    remarks 675-char remark
  16. 2026-05-30
    status $183,500 Pending 54 DOM
  17. 2026-04-27
    price $183,500
  18. 2026-04-05
    listed $198,500 Active
  19. 2000-07-05
    soldstatus $84,000
  20. 1989-04-01
    soldstatus $80,000

ⓘ 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
$600 · $50/mo
Projected year-2 tax
$1,523 · $127/mo
Expected delta
+$923/yr (+$77/mo · 153.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥107°F today · 24 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
$33,738
− Mortgage interest
−$10,279
− Property taxes
−$600
− Insurance
−$6,036
− Repairs & maintenance
−$2,699
− Management
−$2,699
− HOA
−$10,476
− Depreciation
−$5,338
Taxable loss
−$4,389
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,053
After-tax cash flow
$-953/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 — Rotonda

Score
67/100
State rank
#548
US rank
#10359

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rotonda, FL
County
Charlotte County · 196,994 people
Metro
Punta Gorda, FL
Population (ZIP)
15,536
Household income
$57,281
Rent vs Own
17.8% rent · 82.2% own
Severe rent burden
329.0

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 (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 4% Slovak 4% Lithuanian 4%
Foreign-born
9% · Canada
Languages at home
92% English-only · Other Indo-European 2% Spanish 2% German/W. Germanic 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
▼ -75.76%
Current HPI
325.0345
Rent YoY
▼ -0.11%
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

+129.4% since first listed
4 events — show timeline
  • 2026-04-27 Price Changed $183,500 Stellar MLS as Distributed by MLS Grid
  • 2026-04-05 Listed $198,500 Stellar MLS as Distributed by MLS Grid
  • 2000-07-05 Sold (Public Records) $84,000 Public Records
  • 1989-04-01 Sold (Public Records) $80,000 Public Records

Property tax history

-5.9%/yr

Latest (2025): $600 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…