CashFlowRE
Sign in Sign up
No image
B+ Composite 77.88
Why this score? — see what drove the B+ 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
  • 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

$139,900

3301 Goldfinch Ln · Rotonda, FL 34224
2 bd · 2.0 ba · 1,274 sqft · Manufactured public records · 139 Days on market
Built 1983 10,780 sqft lot Est $219k · 36% under $16/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 3301 Goldfinch Lane, located in the Sandlehaven Estates community of Englewood, Florida. This well-maintained FURNISHED mobile home offers an open floor plan with plenty of natural light and functional living space. Seller is motivated to sell!! Recent updates include a new roof (2024), new water softener (2024), new refrigerator (2024), and an air conditioning system approximately 4.5 years old with all new duct work in 2023. Newer windows throughout the entire home with hurricane windows in the new sun room. Carport, patio and shed all have insulated ceiling's. The home features laminate flooring throughout and a practical kitchen with ample cabinet space and a breakfast bar

Key facts

  • Open floor plan
  • New water softener
  • Laminate flooring

Tags

OPEN FLOOR PLANNEW ROOFNEW WATER SOFTENERNEW REFRIGERATORAIR CONDITIONING SYSTEMLAMINATE FLOORING

Property features AI

Finance

  • Other: Annual taxes reported; Property zoned MHC
  • Financial info: Lease restrictions apply
  • HOA & community: Has HOA — buyer approval required; Annual association fee $200 (monthly equivalent $16.67); Association fees cover common area taxes, escrow reserves, and grounds maintenance; Community features include deed restrictions, community mailbox, golf carts allowed; Senior community; Pets allowed: cats and dogs (with number limits)

Exterior

  • Parking: Carport with 1 space
  • Utilities: Public sewer; Water: public and well (see remarks); Electricity connected; Cable available; Sewer connected; Water connected
  • Home design: Manufactured double-wide home; Single-story; Homesite faces south; Homestead eligible
  • Construction: Vinyl siding; Shingle roof; Crawlspace foundation; Built as double-wide manufactured home
  • Exterior features: Covered enclosed patio; Patio; Awnings; Sliding doors; Outdoor storage; Cul-de-sac lot; Landscaped yard; Near marina; Paved driveway/road; Flood zone (flood insurance required)

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Range hood; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air; Wall/window unit(s)
  • Interior features: Ceiling fans; Walk-in closets; Drapes; Bonus room; Florida room; Exhaust fan; Water softener
  • Laundry & utility: Washer; Dryer; Laundry: Other

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 2-bed/2.0-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $370 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.1% 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 21d on market — plan ~3-4 weeks tenant-placement turnaround); 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($57k/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 $967 of loan paydown is wiped out by about $4k 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 139 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 139 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
1.53%
Cap rate
13.13%
Cash-on-cash
24.41%
DSCR
2.09
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$219,128
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9086 Pinehaven Way 0.10mi 2/2.0 1,134 (-11%) 1mo $195,000 $172 76
3331 Goldfinch Ln 0.06mi 2/2.0 1,456 (+14%) 0mo $133,000 $91 73

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
-3.6%
Equity multiple
0.87×
Total profit
$-5,106
Equity at exit
$20,860
10-year hold
IRR
1.2%
Equity multiple
1.07×
Total profit
$2,711
Equity at exit
$12,096

Cash invested: $39,172 (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
5.5×

Monthly cashflow live

Estimated rent
$2,138 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$85 /mo · $1,015/yr
Insurance
$58
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$16
Vacancy / Maint / Mgmt
$449
Net cashflow
$370

Break-even live

Break-even rent $1,670
Max offer price $139,900
Occupancy floor 78%

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
$34,975
Closing costs
$4,197
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 21d 1 0.40mi
100 Rotonda Lakes Cir Rotonda West, FL 1.0–3.0 1.0–2.0 1024 $1,126 $1.10 13d 1 0.44mi
113 Boundary Blvd Unit B 1 Rotonda West, FL 3.0 2.0 1325 $1,695 $1.28 21d 1 0.53mi
113 Boundary Blvd #2 Rotonda West, FL 3.0 2.0 1323 $1,625 $1.23 13d 1 0.53mi
93 Boundary Blvd #303 Rotonda West, FL 2.0 2.0 1228 $2,800 $2.28 13d 1 0.62mi
173 Rotonda Cir Rotonda West, FL 3.0 2.0 1350 $3,200 $2.37 21d 1 0.66mi
18 Golfview Ct Rotonda West, FL 3.0 2.0 1686 $3,000 $1.78 21d 1 0.74mi
260 Rotonda Blvd W Unit 2 Rotonda West, FL 3.0 2.0 1047 $1,500 $1.43 21d 1 0.81mi
284 Rotonda Blvd W Rotonda West, FL 2.0 2.0 897 $1,475 $1.64 21d 1 0.83mi
8272 Harborside Cir Englewood, FL 3.0 3.0 1590 $5,200 $3.27 21d 1 0.84mi
8234 Harborside Cir Englewood, FL 3.0 3.0 1735 $4,200 $2.42 21d 1 0.86mi
37 Oakland Hills Pl Rotonda West, FL 3.0 2.0 1321 $4,000 $3.03 21d 1 0.89mi
226 Boundary Blvd Rotonda West, FL 2.0 2.0 1200 $1,495 $1.25 13d 1 0.93mi
60 Golfview Rd Rotonda West, FL 3.0 2.0 1336 $5,550 $4.15 21d 1 0.96mi
42 Mark Twain Ln Rotonda West, FL 3.0 2.5 1677 $2,800 $1.67 21d 1 1.08mi
239 Annapolis Ln Rotonda West, FL 3.0 2.0 1747 $2,000 $1.14 21d 1 1.08mi
65 Oakland Hills Pl Rotonda West, FL 2.0 2.0 1444 $4,500 $3.12 21d 1 1.09mi
230 Annapolis Ln Rotonda West, FL 3.0 2.0 1768 $1,800 $1.02 21d 1 1.12mi
8400 Placida Rd Unit G202 Rental Placida, FL 2.0 2.5 1688 $2,500 $1.48 21d 1 1.27mi
278 Boundary Blvd Unit B Rotonda West, FL 2.0 2.0 1138 $1,625 $1.43 21d 1 1.31mi
10446 Coquina Ct Placida, FL 3.0 2.0 1820 $4,500 $2.47 21d 1 1.32mi
199 Rotonda Blvd W Unit C Rotonda West, FL 2.0 2.0 974 $1,475 $1.51 13d 1 1.34mi
87 Mark Twain Ln Rotonda West, FL 3.0 2.0 1235 $2,500 $2.02 21d 1 1.34mi
195 Rotonda Blvd W Unit A Rotonda West, FL 3.0 2.0 1162 $1,850 $1.59 21d 1 1.36mi
289 Boundary Blvd Unit 202 Rotonda West, FL 3.0 2.0 1168 $1,645 $1.41 21d 1 1.37mi
98 Caddy Rd Rotonda West, FL 2.0 2.0 1167 $4,000 $3.43 21d 1 1.38mi
4341 Placida Rd #5 Englewood, FL 2.0 2.0 1071 $1,350 $1.26 21d 1 1.41mi
4341 Placida Rd #6 Englewood, FL 2.0 2.0 1071 $1,450 $1.35 21d 1 1.41mi
210 Bocilla Dr Boca Grande, FL 3.0 1.5 1296 $9,858 $7.61 21d 1 1.48mi

HOA detail

Monthly dues
$16 · $192/yr
Likely covers
water

Listing history 23 events

  1. 2026-06-16
    days on market $139,900 Active 139 DOM
  2. 2026-06-15
    days on market $139,900 Active 138 DOM
  3. 2026-06-14
    days on market $139,900 Active 136 DOM
  4. 2026-06-13
    days on market $139,900 Active 135 DOM
  5. 2026-06-10
    days on market $139,900 Active 133 DOM
  6. 2026-06-09
    days on market $139,900 Active 132 DOM
  7. 2026-06-08
    days on market $139,900 Active 131 DOM
  8. 2026-06-05
    days on market $139,900 Active 127 DOM
  9. 2026-06-03
    days on market $139,900 Active 126 DOM
  10. 2026-06-02
    days on market $139,900 Active 125 DOM
  11. 2026-06-01
    days on market $139,900 Active 124 DOM
  12. 2026-05-31
    days on market $139,900 Active 123 DOM
  13. 2026-05-30
    days on market $139,900 Active 122 DOM
  14. 2026-05-13
    price $139,900
  15. 2026-03-13
    price $145,900
  16. 2026-01-28
    listed $150,000 Active
  17. 2006-03-01
    soldstatus $138,000
  18. 2006-01-11
    historical
  19. 2005-09-26
    listed $159,900
  20. 2005-09-26
    historical
  21. 2005-05-17
    listed $169,900
  22. 1999-06-14
    soldstatus $56,500
  23. 1993-12-22
    soldstatus $59,300

ⓘ 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
$1,015 · $85/mo
Projected year-2 tax
$1,161 · $97/mo
Expected delta
+$146/yr (+$12/mo · 14.4%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 97% chance over 30 yrs
  • 🔥 Wildfire 2/10 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 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
$25,661
− Mortgage interest
−$7,837
− Property taxes
−$1,015
− Insurance
−$5,818
− Repairs & maintenance
−$2,053
− Management
−$2,053
− HOA
−$192
− Depreciation
−$4,070
Taxable income
$2,624
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$630
After-tax cash flow
$3,813/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
City population
10,490
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

+135.9% since first listed
10 events — show timeline
  • 2026-05-13 Price Changed $139,900 Stellar MLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $145,900 Stellar MLS as Distributed by MLS Grid
  • 2026-01-28 Listed $150,000 Stellar MLS as Distributed by MLS Grid
  • 2006-03-01 Sold (Public Records) $138,000 Public Records
  • 2006-01-11 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2005-09-26 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2005-09-26 Listed $159,900 Stellar MLS as Distributed by MLS Grid
  • 2005-05-17 Listed $169,900 Stellar MLS as Distributed by MLS Grid
  • 1999-06-14 Sold (Public Records) $56,500 Public Records
  • 1993-12-22 Sold (Public Records) $59,300 Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,015 · -8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…