25503 Calusa Dr · Punta Gorda, FL
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D 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 +14.3/30.0
- ARV discount +7.5/15.0
- Schools +4.6/10.0
- DSCR +4.4/10.0
- Livability +3.8/5.0
- 1% rule +3.0/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$399,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
Key facts
- 5,000 sq ft lot
- 3 garage spots
- Built 2026
Property features AI
Finance
- Other: Lease restrictions apply
- Financial info: Total monthly fees $81; total annual fees $972
- HOA & community: Monthly HOA fee $81 (required); Association: CO Maronda Agent; Community amenities include dog park, playground, and sidewalks; Pets allowed
Exterior
- Parking: Attached 3-car garage (20x30) with garage door opener; Driveway
- Security: Smoke detector(s)
- Utilities: Public water; Public sewer; Cable available; Gas water heater
- Home design: Single-family residence; One story; New construction; East facing
- Construction: Block, stone, and stucco construction; Shingle roof; Slab foundation; Completed condition; Built as new construction
- Exterior features: Porch with rear screened porch; Sliding doors; Hurricane shutters; Irrigation equipment; Paved lot
Interior
- Kitchen: Range; Dishwasher; Disposal; Gas water heater
- Bedrooms: 4 bedrooms
- Flooring: Carpet; Ceramic tile
- Bathrooms: 2 full bathrooms
- Heating & cooling: Natural gas heating; Central air conditioning
- Interior features: Crown molding; High ceilings; Walk-in closet(s); Blinds; Smoke detector(s)
- Laundry & utility: Laundry room; Washer; Dryer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath land listed at $400k.
Deal economics
- At list price, monthly cash flow is $76 ($916/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $320k (20.0% below list).
- Recommended offer: $320k (20.0% below list) — sets the bar for 1% rule.
- Cap rate 6.5% vs local median 2.8% in Punta Gorda — 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 76/100 on livability (#225 in FL, #3,567 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, health & safety A+; Watch: cost of living D+, amenities D-, 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.
- Market conditions: 1481 active listings in the ZIP; 28 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).
- At $3,199/mo this rent would consume 50% of the median local household income ($77k/yr) (locally 226% 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 $3k of loan paydown is wiped out by about $12k 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 771 days — a 12% lower offer ($352k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 3y ago; this cycle's ask has dropped $70k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $186k; list at $400k implies a 115% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- It's been on market 771 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-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?
- 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?
- 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.
- 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.
- 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
- 0.80% ✗
- Cap rate
- 6.52%
- Cash-on-cash
- 0.82%
- DSCR
- 1.04
- GRM
- 10.4
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- -15.0%
- Equity multiple
- 0.46×
- Total profit
- $-60,082
- Equity at exit
- $59,626
- IRR
- -6.5%
- Equity multiple
- 0.58×
- Total profit
- $-46,640
- Equity at exit
- $34,576
Cash invested: $111,972 (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
ZIP-level market 33955
- Home prices YoY
- -24.5%
- Active inventory
- 1481
- Price-to-rent
- 10.4×
Monthly cashflow live
- Estimated rent
- $3,199 medium interval (Pro) →
- Mortgage (P&I)
- −$2,097
- Tax from tax record
- −$106 /mo · $1,277/yr
- Insurance
- −$167
- HOA
- −$81
- Vacancy / Maint / Mgmt
- −$672
- Net cashflow
- $76
Break-even live
Sensitivity live
| Price | -10% $303 | -5% $190 | +0% $76 | +5% $-37 | +10% $-150 |
|---|---|---|---|---|---|
| Rent | -10% $-176 | -5% $-50 | +0% $76 | +5% $203 | +10% $329 |
| Rate | -1.0pp $278 | -0.5pp $178 | base $76 | +0.5pp $-27 | +1.0pp $-133 |
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
- $99,975
- Closing costs
- $11,997
- 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 28 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 25186 Alicante Dr Punta Gorda, FL | 4.0 | 2.0 | 1717 | $2,095 | $1.22 | 22d | 1 | 0.51mi |
| 14897 Cherry Blossom Way Punta Gorda, FL | 3.0 | 2.0 | 2046 | $9,000 | $4.40 | 22d | 1 | 0.59mi |
| 16077 Badalona Dr Punta Gorda, FL | 3.0 | 2.0 | 1508 | $1,895 | $1.26 | 22d | 1 | 0.66mi |
| 16107 Badalona Dr Punta Gorda, FL | 3.0 | 2.0 | 1508 | $1,895 | $1.26 | 22d | 1 | 0.71mi |
| 14700 Cherry Blossom Way Punta Gorda, FL | 4.0 | 2.0 | 2251 | $9,500 | $4.22 | 22d | 1 | 0.74mi |
| 14185 Poppy Field Loop #5421 Punta Gorda, FL | 3.0 | 2.0 | 2110 | $6,500 | $3.08 | 22d | 1 | 0.79mi |
| 14649 Sycamore Ct #2912 Punta Gorda, FL | 3.0 | 2.0 | 1741 | $7,000 | $4.02 | 22d | 1 | 0.81mi |
| 14656 Sycamore Ct #3211 Punta Gorda, FL | 3.0 | 2.0 | 1741 | $7,000 | $4.02 | 22d | 1 | 0.82mi |
| 25222 Cadiz Dr Punta Gorda, FL | 4.0 | 2.0 | 1828 | $2,295 | $1.26 | 22d | 1 | 0.82mi |
| 25214 Cadiz Dr Punta Gorda, FL | 4.0 | 2.0 | 1828 | $2,295 | $1.26 | 22d | 1 | 0.83mi |
| 14161 Poppy Field Loop #5811 Punta Gorda, FL | 3.0 | 2.0 | 1741 | $4,200 | $2.41 | 22d | 1 | 0.85mi |
| 14149 Poppy Field Loop #6011 Punta Gorda, FL | 3.0 | 2.0 | 1741 | $6,500 | $3.73 | 22d | 1 | 0.88mi |
| 14680 Sycamore Ct #3722 Punta Gorda, FL | 3.0 | 2.0 | 2110 | $4,000 | $1.90 | 22d | 1 | 0.88mi |
| 14132 Poppy Field Loop #4021 Punta Gorda, FL | 3.0 | 2.0 | 2110 | $6,500 | $3.08 | 22d | 1 | 0.96mi |
| 16229 Cape Horn Blvd Punta Gorda, FL | 3.0 | 2.0 | 1726 | $2,749 | $1.59 | 22d | 1 | 0.99mi |
| 24378 Belize Ct Punta Gorda, FL | 4.0 | 2.5 | 2251 | $6,750 | $3.00 | 22d | 1 | 1.07mi |
| 16195 Maya Cir Punta Gorda, FL | 4.0 | 2.0 | 2077 | $2,495 | $1.20 | 14d | 1 | 1.19mi |
| 25191 Keygrass Ct Punta Gorda, FL | 4.0 | 2.5 | 2572 | $8,500 | $3.30 | 22d | 1 | 1.20mi |
| 25222 Keygrass Ct Punta Gorda, FL | 4.0 | 3.0 | 2247 | $5,000 | $2.23 | 22d | 1 | 1.24mi |
| 25018 Longmeadow Dr Punta Gorda, FL | 4.0 | 3.0 | 2251 | $9,500 | $4.22 | 22d | 1 | 1.24mi |
| 14061 Heritage Landing Blvd Punta Gorda, FL | 2.0–3.0 | 2.0 | 1302 | $6,500 | $4.99 | 22d | 3 | 1.30mi |
| 25078 Golden Fern Dr Punta Gorda, FL | 4.0 | 3.0 | 2477 | $13,000 | $5.25 | 22d | 1 | 1.33mi |
| 25904 Prada Dr Punta Gorda, FL | 3.0 | 2.0 | 1950 | $2,111 | $1.08 | 14d | 1 | 1.33mi |
| 14051 Heritage Landing Blvd Punta Gorda, FL | 2.0–3.0 | 2.0 | 1280 | $6,000 | $4.69 | 22d | 2 | 1.33mi |
| 25377 Doredo Dr Punta Gorda, FL | 4.0 | 3.0 | 2092 | $2,300 | $1.10 | 22d | 1 | 1.35mi |
| 25115 Longmeadow Dr Punta Gorda, FL | 4.0 | 2.0 | 2245 | $8,500 | $3.79 | 22d | 1 | 1.41mi |
| 25228 Longmeadow Dr Punta Gorda, FL | 4.0 | 2.0 | 2251 | $9,500 | $4.22 | 22d | 1 | 1.43mi |
| 25199 Longmeadow Dr Punta Gorda, FL | 3.0 | 3.0 | 2445 | $9,500 | $3.89 | 22d | 1 | 1.44mi |
HOA detail
- Monthly dues
- $81 · $972/yr
Listing history 45 events
-
2026-06-18days on market $399,900 Active 771 DOM
-
2026-06-17days on market $399,900 Active 770 DOM
-
2026-06-16days on market $399,900 Active 769 DOM
-
2026-06-15days on market $399,900 Active 768 DOM
-
2026-06-14days on market $399,900 Active 766 DOM
-
2026-06-13remarks 694-char remark
-
2026-06-13days on market $399,900 Active 765 DOM
-
2026-06-10days on market $399,900 Active 763 DOM
-
2026-06-09days on market $399,900 Active 762 DOM
-
2026-06-08days on market $399,900 Active 761 DOM
-
2026-06-05days on market $399,900 Active 757 DOM
-
2026-06-02days on market $399,900 Active 755 DOM
-
2026-06-01days on market $399,900 Active 754 DOM
-
2026-05-31days on market $399,900 Active 753 DOM
-
2026-05-30days on market $399,900 Active 752 DOM
-
2026-04-28price $399,900 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2026-04-28price $399,900
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2026-02-12price $409,900
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2026-02-12status Active
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2026-02-12status Active 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2026-02-07historical 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2026-01-30price $409,900 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2026-01-30status Active 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2025-10-21historical 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2025-10-20status Active 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2025-10-20price $398,900 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2025-06-18soldstatus $185,934
-
2025-05-31historical 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2025-05-30status Pending
-
2025-04-26price $429,900
-
2025-02-22price $429,900 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2025-02-06price $459,900 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2024-10-16price $484,900 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2024-10-15price $484,900
-
2024-10-07price $472,700
-
2024-10-05price $472,700 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2024-05-06price $494,900 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2024-05-03price $494,900
-
2024-03-27price $495,900 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2024-03-26price $495,900
-
2023-12-14$469,900 Active 555-char remark
Show marketing remark (555 chars)
This Miramar B model has a 3-car garage with stone accents. Walking into the home you understand that an open floor plan can also offer privacy. The three secondary bedrooms all feature spacious accommodations with endless opportunities. The master suite which is located at the rear of the home boasts private bath, dual vanity, and a separate tub and shower and perfectly placed linen closet. The flow of the homes is perfectly balanced, the great room and kitchen is an exceptional use of space to entertain while the rest of the home provides privacy.
-
2023-10-24price $469,900
-
2023-09-29price $494,900
-
2023-09-11price $503,900
-
2023-08-24$498,900 Active
ⓘ 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
- $1,277 · $106/mo
- Projected year-2 tax
- $3,319 · $277/mo
- Expected delta
- +$2,043/yr (+$170/mo · 160.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $38,392
- − Mortgage interest
- −$22,401
- − Property taxes
- −$1,277
- − Insurance
- −$2,000
- − Repairs & maintenance
- −$3,071
- − Management
- −$3,071
- − HOA
- −$972
- − Depreciation
- −$11,633
- Taxable loss
- −$6,033
- Est. tax savings @ 24.0%
- +$1,448
- After-tax cash flow
- $2,364/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 — Punta Gorda
- Score
- 76/100
- State rank
- #225
- US rank
- #3567
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Charlotte County · 196,994 people
- City population
- 68,831
- Metro
- Punta Gorda, FL
- Population (ZIP)
- 12,399
- Household income
- $76,943
- Rent vs Own
- Severe rent burden
- 226.0
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 (84%)
- Race & ethnicity
- White 84% Hispanic / Latino 10% Two or more races 9% Black 2%
- Hispanic origin (detail)
- Mexican 4% Puerto Rican 2% Cuban 4%
- Common ancestry
- Romanian 5% Italian 3% Serbian 3%
- Foreign-born
- 8% · Canada
- Languages at home
- 91% English-only · Spanish 5% 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
- ▼ -78.71%
- Current HPI
- 242.9043
- Rent YoY
- —
- Metro
- Punta Gorda, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-19.8% since first listed30 events — show timeline
- 2026-04-28 Price Changed $399,900 Zillow
- 2026-04-28 Price Changed $399,900 Stellar MLS as Distributed by MLS Grid
- 2026-02-12 Price Changed $409,900 Stellar MLS as Distributed by MLS Grid
- 2026-02-12 Relisted — Stellar MLS as Distributed by MLS Grid
- 2026-02-12 Relisted — Zillow
- 2026-02-07 Delisted — Zillow
- 2026-01-30 Relisted — Zillow
- 2026-01-30 Price Changed $409,900 Zillow
- 2025-10-21 Delisted — Zillow
- 2025-10-20 Relisted — Zillow
- 2025-10-20 Price Changed $398,900 Zillow
- 2025-06-18 Sold (Public Records) $185,934 Public Records
- 2025-05-31 Delisted — Zillow
- 2025-05-30 Pending — Stellar MLS as Distributed by MLS Grid
- 2025-04-26 Price Changed $429,900 Stellar MLS as Distributed by MLS Grid
- 2025-02-22 Price Changed $429,900 Zillow
- 2025-02-06 Price Changed $459,900 Zillow
- 2024-10-16 Price Changed $484,900 Zillow
- 2024-10-15 Price Changed $484,900 Stellar MLS as Distributed by MLS Grid
- 2024-10-07 Price Changed $472,700 Stellar MLS as Distributed by MLS Grid
- 2024-10-05 Price Changed $472,700 Zillow
- 2024-05-06 Price Changed $494,900 Zillow
- 2024-05-03 Price Changed $494,900 Stellar MLS as Distributed by MLS Grid
- 2024-03-27 Price Changed $495,900 Zillow
- 2024-03-26 Price Changed $495,900 Stellar MLS as Distributed by MLS Grid
- 2023-12-14 Listed $469,900 Zillow
- 2023-10-24 Price Changed $469,900 Stellar MLS as Distributed by MLS Grid
- 2023-09-29 Price Changed $494,900 Stellar MLS as Distributed by MLS Grid
- 2023-09-11 Price Changed $503,900 Stellar MLS as Distributed by MLS Grid
- 2023-08-24 Listed $498,900 Stellar MLS as Distributed by MLS Grid
Property tax history
-0.1%/yrLatest (2025): $1,277 · -0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…