CashFlowRE
Sign in Sign up
No image
C Composite 58.72
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 +20.8/30.0
  • ARV discount +10.3/15.0
  • 1% rule +9.2/10.0
  • DSCR +6.6/10.0
  • Schools +4.6/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.5/5.0
  • Appreciation +0.0/10.0

$149,900

2100 Kings Hwy #636 · Port Charlotte, FL 33980
3 bd · 2.0 ba · 1,080 sqft · Manufactured public records · 600 Days on market
Built 2005 3,385 sqft lot Est $160k · 6% under $408/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see this cute home with three bedrooms, two baths Split floor plan with extra storage, Maple Leaf Golf and Country Club is a resident owned 55+ gated golf course community. Maple Leaf is popular for the active resort lifestyle with par 62, 18 hole golf course, 5 tennis courts, bocce ball, lawn bowling, 2 shuffleboard court centers, 2 hot tubs, fitness facility, woodworkers shop, 75+ clubs/activities, 2 pickleball courts, restaurant, full service bar & more.

Key facts

  • Newer appliances
  • Upgraded ac
  • En suite bath

Tags

VAULTED CEILINGSEN SUITE BATHUPGRADED ACNEWER APPLIANCES

Property features AI

Finance

  • Other: Community features: Clubhouse, community mailbox, fitness center, golf carts allowed, irrigation with reclaimed water, pool, tennis courts; Senior community; Pets allowed
  • Financial info: Total monthly fees reported (approximately $408); Total annual fees reported (approximately $4,896); Lease restrictions apply
  • HOA & community: Has HOA; monthly fee (approximately $377); Association includes 24-hour guard, pool, internet, grounds maintenance, management, security, escrow reserves; Association amenities: clubhouse, fitness center, gated community, golf course access, laundry facilities, park, pickleball, pool, recreation facilities, sauna, spa/hot tub, shuffleboard, tennis courts; Association approval required; Furnished (sold furnished)

Exterior

  • Parking: Carport with 2 spaces
  • Security: Community security (24-hour guard)
  • Utilities: Public water; Public sewer; Electricity available; Cable available; Phone available; Fiber optics; Sprinkler recycled; Underground utilities; Water connected; Sewer connected
  • Home design: Manufactured double-wide home; One story; Faces northeast; Homesteaded
  • Construction: Vinyl siding; Shingle roof; Crawlspace foundation; Built as a double wide
  • Exterior features: Covered patio/porch; Exterior lighting; Storage; Shed(s); Other exterior features; Mature landscaping; Landscaped, level lot; Near golf course; Paved road access

Interior

  • Kitchen: Cooktop; Dishwasher; Garbage disposal; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fans; Crown molding; High ceilings; Open floor plan; Vaulted ceilings; Walk-in closet(s); Other interior features
  • Laundry & utility: Inside laundry room; Washer; Dryer

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 manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $206 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% 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: 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: Kingsway Elementary School (math 55% / reading 53%, grade C, #936 of 2,144 statewide, top 44%, 596 students, 58% 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 (-4.0%/yr); 600 active listings in the ZIP; 15 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 40% of the median local income ($64k/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 $1k 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 600 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $50k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $79k; list at $150k implies a 90% 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 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 600 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  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
1.42%
Cap rate
7.94%
Cash-on-cash
5.88%
DSCR
1.26
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$159,840
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2100 Kings Hwy #398 0.00mi 2/2.0 (-1) 1,084 (+0%) 2mo $160,000 $148 93
2100 Kings Hwy #650 0.00mi 2/2.0 (-1) 1,056 (-2%) 3mo $135,000 $128 89
2100 Kings Hwy #444 0.00mi 2/2.0 (-1) 1,008 (-7%) 2mo $118,000 $117 82
2100 Kings Hwy #478 0.52mi 2/2.0 (-1) 1,152 (+7%) 3mo $170,000 $148 57
2100 Kings Hwy #803 0.56mi 2/2.0 (-1) 1,008 (-7%) 12mo $180,000 $179 47

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
-11.7%
Equity multiple
0.59×
Total profit
$-17,139
Equity at exit
$22,351
10-year hold
IRR
-10.0%
Equity multiple
0.50×
Total profit
$-20,965
Equity at exit
$12,961

Cash invested: $41,972 (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 33980

Home prices YoY
-5.0%
Rents YoY
-4.0%
Active inventory
600
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,131 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$221 /mo · $2,656/yr
Insurance
$62
HOA
$408
Vacancy / Maint / Mgmt
$448
Net cashflow
$206

Break-even live

Break-even rent $1,871
Max offer price $149,900
Occupancy floor 85%

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
$37,475
Closing costs
$4,497
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
24401 Manchester Trl Punta Gorda, FL 2.0 2.0 1382 $2,000 $1.45 21d 1 0.46mi
24472 Manchester Trl Punta Gorda, FL 2.0 2.0 1373 $1,900 $1.38 21d 1 0.48mi
1670 Royal Ct Punta Gorda, FL 2.0 2.0 1393 $2,400 $1.72 21d 1 0.56mi
1717 Sunderland Dr Punta Gorda, FL 2.0 2.0 1402 $2,800 $2.00 21d 1 0.60mi
1999 Kings Hwy Port Charlotte, FL 2.0 1.0–2.0 906 $1,800 $1.99 21d 2 0.69mi
1499 Capricorn Blvd Port Charlotte, FL 2.0 2.0 980 $1,495 $1.53 21d 1 0.70mi
1471 Capricorn Blvd Unit A Punta Gorda, FL 3.0 2.0 1450 $1,900 $1.31 13d 1 0.70mi
25225 Rampart Blvd Punta Gorda, FL 2.0 2.0 886 $1,925 $2.17 21d 5 0.81mi
1200 Loveland Blvd Punta Gorda, FL 1.0–3.0 1.0–2.0 1151 $2,660 $2.31 13d 276 0.99mi
24484 Zephyr Ct Unit 24484 Punta Gorda, FL 3.0 2.0 1255 $1,695 $1.35 21d 1 0.99mi
2060 Willow Hammock Cir Unit D304 Punta Gorda, FL 2.0 2.0 924 $1,600 $1.73 21d 1 1.13mi
2121 Heron Lake Dr #204 Punta Gorda, FL 2.0 2.0 996 $1,500 $1.51 21d 1 1.14mi
25100 Sandhill Blvd Port Charlotte, FL 2.0 2.0 860 $1,788 $2.08 21d 2 1.41mi
24151 Beatrix Blvd Port Charlotte, FL 3.0 1.0–2.0 990 $2,272 $2.29 13d 28 1.43mi
25050 Sandhill Blvd Unit 5B1 Punta Gorda, FL 2.0 2.0 900 $1,500 $1.67 21d 1 1.46mi

HOA detail

Monthly dues
$408 · $4,896/yr
Likely covers
security

Listing history 30 events

  1. 2026-06-18
    days on market $149,900 Active 600 DOM
  2. 2026-06-17
    days on market $149,900 Active 599 DOM
  3. 2026-06-16
    days on market $149,900 Active 598 DOM
  4. 2026-06-15
    days on market $149,900 Active 597 DOM
  5. 2026-06-14
    days on market $149,900 Active 595 DOM
  6. 2026-06-13
    days on market $149,900 Active 594 DOM
  7. 2026-06-10
    days on market $149,900 Active 592 DOM
  8. 2026-06-09
    days on market $149,900 Active 591 DOM
  9. 2026-06-08
    days on market $149,900 Active 590 DOM
  10. 2026-06-05
    days on market $149,900 Active 586 DOM
  11. 2026-06-02
    days on market $149,900 Active 584 DOM
  12. 2026-06-01
    days on market $149,900 Active 583 DOM
  13. 2026-05-31
    days on market $149,900 Active 582 DOM
  14. 2026-05-30
    days on market $149,900 Active 581 DOM
  15. 2026-02-23
    price $149,900
  16. 2025-03-24
    price $159,000
  17. 2024-12-10
    price $189,000
  18. 2024-10-26
    listed $199,999 Active
  19. 2021-02-26
    soldstatus $79,000 Sold 472-char remark
    Show marketing remark (472 chars)

    Come see this cute home with three bedrooms, two baths Split floor plan with extra storage, Maple Leaf Golf and Country Club is a resident owned 55+ gated golf course community. Maple Leaf is popular for the active resort lifestyle with par 62, 18 hole golf course, 5 tennis courts, bocce ball, lawn bowling, 2 shuffleboard court centers, 2 hot tubs, fitness facility, woodworkers shop, 75+ clubs/activities, 2 pickleball courts, restaurant, full service bar & more.

  20. 2021-02-02
    status Pending 472-char remark
    Show marketing remark (472 chars)

    Come see this cute home with three bedrooms, two baths Split floor plan with extra storage, Maple Leaf Golf and Country Club is a resident owned 55+ gated golf course community. Maple Leaf is popular for the active resort lifestyle with par 62, 18 hole golf course, 5 tennis courts, bocce ball, lawn bowling, 2 shuffleboard court centers, 2 hot tubs, fitness facility, woodworkers shop, 75+ clubs/activities, 2 pickleball courts, restaurant, full service bar & more.

  21. 2021-01-15
    price $79,000 472-char remark
    Show marketing remark (472 chars)

    Come see this cute home with three bedrooms, two baths Split floor plan with extra storage, Maple Leaf Golf and Country Club is a resident owned 55+ gated golf course community. Maple Leaf is popular for the active resort lifestyle with par 62, 18 hole golf course, 5 tennis courts, bocce ball, lawn bowling, 2 shuffleboard court centers, 2 hot tubs, fitness facility, woodworkers shop, 75+ clubs/activities, 2 pickleball courts, restaurant, full service bar & more.

  22. 2020-12-30
    price $85,000 472-char remark
    Show marketing remark (472 chars)

    Come see this cute home with three bedrooms, two baths Split floor plan with extra storage, Maple Leaf Golf and Country Club is a resident owned 55+ gated golf course community. Maple Leaf is popular for the active resort lifestyle with par 62, 18 hole golf course, 5 tennis courts, bocce ball, lawn bowling, 2 shuffleboard court centers, 2 hot tubs, fitness facility, woodworkers shop, 75+ clubs/activities, 2 pickleball courts, restaurant, full service bar & more.

  23. 2020-12-10
    price $97,000 472-char remark
    Show marketing remark (472 chars)

    Come see this cute home with three bedrooms, two baths Split floor plan with extra storage, Maple Leaf Golf and Country Club is a resident owned 55+ gated golf course community. Maple Leaf is popular for the active resort lifestyle with par 62, 18 hole golf course, 5 tennis courts, bocce ball, lawn bowling, 2 shuffleboard court centers, 2 hot tubs, fitness facility, woodworkers shop, 75+ clubs/activities, 2 pickleball courts, restaurant, full service bar & more.

  24. 2020-11-20
    price $109,005 472-char remark
    Show marketing remark (472 chars)

    Come see this cute home with three bedrooms, two baths Split floor plan with extra storage, Maple Leaf Golf and Country Club is a resident owned 55+ gated golf course community. Maple Leaf is popular for the active resort lifestyle with par 62, 18 hole golf course, 5 tennis courts, bocce ball, lawn bowling, 2 shuffleboard court centers, 2 hot tubs, fitness facility, woodworkers shop, 75+ clubs/activities, 2 pickleball courts, restaurant, full service bar & more.

  25. 2020-11-11
    price $114,001 472-char remark
    Show marketing remark (472 chars)

    Come see this cute home with three bedrooms, two baths Split floor plan with extra storage, Maple Leaf Golf and Country Club is a resident owned 55+ gated golf course community. Maple Leaf is popular for the active resort lifestyle with par 62, 18 hole golf course, 5 tennis courts, bocce ball, lawn bowling, 2 shuffleboard court centers, 2 hot tubs, fitness facility, woodworkers shop, 75+ clubs/activities, 2 pickleball courts, restaurant, full service bar & more.

  26. 2020-10-21
    listed $125,005 Active 472-char remark
    Show marketing remark (472 chars)

    Come see this cute home with three bedrooms, two baths Split floor plan with extra storage, Maple Leaf Golf and Country Club is a resident owned 55+ gated golf course community. Maple Leaf is popular for the active resort lifestyle with par 62, 18 hole golf course, 5 tennis courts, bocce ball, lawn bowling, 2 shuffleboard court centers, 2 hot tubs, fitness facility, woodworkers shop, 75+ clubs/activities, 2 pickleball courts, restaurant, full service bar & more.

  27. 2012-07-15
    historical
  28. 2009-06-01
    listed $75,000
  29. 2003-06-01
    soldstatus $66,900
  30. 2002-04-01
    soldstatus $45,000

ⓘ 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
$2,656 · $221/mo
Projected year-2 tax
$2,656 · $221/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 40% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 26 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
$25,572
− Mortgage interest
−$8,397
− Property taxes
−$2,656
− Insurance
−$750
− Repairs & maintenance
−$2,046
− Management
−$2,046
− HOA
−$4,896
− Depreciation
−$4,361
Taxable income
$421
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$101
After-tax cash flow
$2,366/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

County
Charlotte County · 196,994 people
City population
102,180
Metro
Punta Gorda, FL
Population (ZIP)
13,120
Household income
$63,591
Rent vs Own
24.3% rent · 75.7% own
Severe rent burden
612.0

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 10% Two or more races 10% Black 9%
Hispanic origin (detail)
Puerto Rican 3% Cuban 2% Dominican 2%
Common ancestry
Romanian 5% Hispanic 4% Slovak 3%
Foreign-born
16% · Canada, Jamaica
Languages at home
85% English-only · Spanish 8% French/Haitian/Cajun 5% 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
▼ -16.02%
Current HPI
306.3331
Rent YoY
▼ -4.04%
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

+233.1% since first listed
16 events — show timeline
  • 2026-02-23 Price Changed $149,900 Stellar MLS as Distributed by MLS Grid
  • 2025-03-24 Price Changed $159,000 Stellar MLS as Distributed by MLS Grid
  • 2024-12-10 Price Changed $189,000 Stellar MLS as Distributed by MLS Grid
  • 2024-10-26 Listed $199,999 Stellar MLS as Distributed by MLS Grid
  • 2021-02-26 Sold (MLS) $79,000 Stellar MLS as Distributed by MLS Grid
  • 2021-02-02 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-01-15 Price Changed $79,000 Stellar MLS as Distributed by MLS Grid
  • 2020-12-30 Price Changed $85,000 Stellar MLS as Distributed by MLS Grid
  • 2020-12-10 Price Changed $97,000 Stellar MLS as Distributed by MLS Grid
  • 2020-11-20 Price Changed $109,005 Stellar MLS as Distributed by MLS Grid
  • 2020-11-11 Price Changed $114,001 Stellar MLS as Distributed by MLS Grid
  • 2020-10-21 Listed $125,005 Stellar MLS as Distributed by MLS Grid
  • 2012-07-15 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2009-06-01 Listed $75,000 Stellar MLS as Distributed by MLS Grid
  • 2003-06-01 Sold (Public Records) $66,900 Public Records
  • 2002-04-01 Sold (Public Records) $45,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $2,656 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…