CashFlowRE
Sign in Sign up
7441 Strasse Blvd 🏗️ New Construction
C Composite 55.1
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 +20.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • Schools +4.6/10.0
  • 1% rule +4.2/10.0
  • Rent growth +3.5/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.4/10.0

$300,000

7441 Strasse Blvd · Cleveland, FL 33982
4 bd · 3.0 ba · 2,426 sqft · Land · 38 Days on market
Built 2026 1.25 ac lot

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

Listing remarks MLS

1.25 ACRES AVAILABLE TO CREATE YOUR DREAM RESIDENCE! Vacant property is zoned AG (agricultural) - perfect for anyone who has dreamed of keeping horses on site, or envisioned a quiet country estate nestled among other wooded properties. This is your spot in paradise. Build your estate home here with plenty of room for outbuildings or barns & still plenty of room to roam around & enjoy nature right in your own backyard. This property offers the best of both worlds: idyllic, country setting yet close to downtown Punta Gorda & all of the shopping & restaurants plus easy access to I-75 & US41 for all points north or south. Start enjoying the active lifestyle Punta Gorda offers & build your perfect Florida residence here.

Key facts

  • Gated property
  • Engineered plans
  • Short drive to i75

Tags

GATED PROPERTYENGINEERED PLANSWALK IN PANTRYDETACHED GARAGESHORT DRIVE TO I75

Property features AI

Finance

  • Other: Lot size approximately 1.25 acres; Total acreage between 1 and less than 2 acres; Building area total approximately 2,780 square feet; living area approx. 2,426 square feet; Permit number 20231172742; Directions: Jones Loop, left on Alfred, right on Clark, left on Strasse
  • Financial info: Property listed as under construction; projected completion December 31, 2026
  • HOA & community: No HOA association indicated

Exterior

  • Parking: Attached garage with 2 spaces (garage approx. 18 x 30)
  • Utilities: Well required for water; Septic needed; Electricity connected
  • Home design: Single family residence; One-story home; Under construction (projected completion 2026-12-31); Faces east; Residential property in agricultural (AG) zoning
  • Construction: Block construction; Shingle roof; Slab foundation; New construction; Custom builder (Owner Builder)
  • Exterior features: Covered rear porch; Front porch; Private mailbox; Storage structure on property; Dirt road access

Interior

  • Kitchen: No appliances included
  • Bedrooms: 4 bedrooms
  • Flooring: Concrete floors
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Open floorplan; Split bedroom layout; Walk-in closets; ENERGY STAR qualified windows; Sliding doors; Bonus room, den/library/office, and inside utility
  • Laundry & utility: Dedicated laundry room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

  • This is a 4-bed/3.0-bath land listed at $300k.

Deal economics

  • At list price, monthly cash flow is $400 ($5k/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 $275k (8.5% below list).
  • Recommended offer: $275k (8.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 4.8% in Cleveland — 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 (#574 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, schools F, amenities 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: Rents rising fast (+4.1%/yr); 1037 active listings in the ZIP; 4,585 units permitted in Charlotte County in 2024 (703 in 5+ unit buildings).
  • At $2,745/mo this rent would consume 45% of the median local household income ($72k/yr) (locally 43% 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 $9k 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 38 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $17k; list at $300k implies a 1675% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $274,540 (8.5% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
0.92%
Cap rate
7.89%
Cash-on-cash
5.71%
DSCR
1.25
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.13% rent growth · sell at horizon

5-year hold
IRR
-6.4%
Equity multiple
0.76×
Total profit
$-20,134
Equity at exit
$44,731
10-year hold
IRR
4.4%
Equity multiple
1.33×
Total profit
$27,925
Equity at exit
$25,939

Cash invested: $84,000 (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 33982

Home prices YoY
-1.2%
Rents YoY
4.1%
Active inventory
1037
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,745 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$71 /mo · $849/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$577
Net cashflow
$400

Break-even live

Break-even rent $2,239
Max offer price $300,000
Occupancy floor 80%

Sensitivity live

Price -10% $570 -5% $485 +0% $400 +5% $315 +10% $230
Rent -10% $183 -5% $291 +0% $400 +5% $508 +10% $617
Rate -1.0pp $551 -0.5pp $476 base $400 +0.5pp $322 +1.0pp $243

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
$75,000
Closing costs
$9,000
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.

Listing history 29 events

  1. 2026-06-18
    days on market $300,000 Active 38 DOM
  2. 2026-06-17
    days on market $300,000 Active 37 DOM
  3. 2026-06-16
    days on market $300,000 Active 36 DOM
  4. 2026-06-15
    days on market $300,000 Active 35 DOM
  5. 2026-06-14
    days on market $300,000 Active 33 DOM
  6. 2026-06-13
    days on market $300,000 Active 32 DOM
  7. 2026-06-10
    days on market $300,000 Active 30 DOM
  8. 2026-06-09
    days on market $300,000 Active 29 DOM
  9. 2026-06-08
    days on market $300,000 Active 28 DOM
  10. 2026-06-07
    days on market $300,000 Active 27 DOM
  11. 2026-06-05
    days on market $300,000 Active 24 DOM
  12. 2026-06-03
    days on market $300,000 Active 23 DOM
  13. 2026-06-02
    days on market $300,000 Active 22 DOM
  14. 2026-06-01
    days on market $300,000 Active 21 DOM
  15. 2026-05-31
    days on market $300,000 Active 20 DOM
  16. 2026-05-30
    days on market $300,000 Active 19 DOM
  17. 2026-05-11
    listed $300,000 Active
  18. 2020-04-22
    soldstatus $16,900 Sold 761-char remark
    Show marketing remark (761 chars)

    1.25 ACRES AVAILABLE TO CREATE YOUR DREAM RESIDENCE! Vacant property is zoned AG (agricultural) - perfect for anyone who has dreamed of keeping horses on site, or envisioned a quiet country estate nestled among other wooded properties. This is your spot in paradise. Build your estate home here with plenty of room for outbuildings or barns & still plenty of room to roam around & enjoy nature right in your own backyard. This property offers the best of both worlds: idyllic, country setting yet close to downtown Punta Gorda & all of the shopping & restaurants plus easy access to I-75 & US41 for all points north or south. Start enjoying the active lifestyle Punta Gorda offers & build your perfect Florida residence here.

  19. 2020-04-22
    soldstatus $16,900
    Show marketing remark (761 chars)

    1.25 ACRES AVAILABLE TO CREATE YOUR DREAM RESIDENCE! Vacant property is zoned AG (agricultural) - perfect for anyone who has dreamed of keeping horses on site, or envisioned a quiet country estate nestled among other wooded properties. This is your spot in paradise. Build your estate home here with plenty of room for outbuildings or barns & still plenty of room to roam around & enjoy nature right in your own backyard. This property offers the best of both worlds: idyllic, country setting yet close to downtown Punta Gorda & all of the shopping & restaurants plus easy access to I-75 & US41 for all points north or south. Start enjoying the active lifestyle Punta Gorda offers & build your perfect Florida residence here.

  20. 2020-04-15
    status Pending 761-char remark
    Show marketing remark (761 chars)

    1.25 ACRES AVAILABLE TO CREATE YOUR DREAM RESIDENCE! Vacant property is zoned AG (agricultural) - perfect for anyone who has dreamed of keeping horses on site, or envisioned a quiet country estate nestled among other wooded properties. This is your spot in paradise. Build your estate home here with plenty of room for outbuildings or barns & still plenty of room to roam around & enjoy nature right in your own backyard. This property offers the best of both worlds: idyllic, country setting yet close to downtown Punta Gorda & all of the shopping & restaurants plus easy access to I-75 & US41 for all points north or south. Start enjoying the active lifestyle Punta Gorda offers & build your perfect Florida residence here.

  21. 2020-03-09
    listed $17,500 Active 761-char remark
    Show marketing remark (761 chars)

    1.25 ACRES AVAILABLE TO CREATE YOUR DREAM RESIDENCE! Vacant property is zoned AG (agricultural) - perfect for anyone who has dreamed of keeping horses on site, or envisioned a quiet country estate nestled among other wooded properties. This is your spot in paradise. Build your estate home here with plenty of room for outbuildings or barns & still plenty of room to roam around & enjoy nature right in your own backyard. This property offers the best of both worlds: idyllic, country setting yet close to downtown Punta Gorda & all of the shopping & restaurants plus easy access to I-75 & US41 for all points north or south. Start enjoying the active lifestyle Punta Gorda offers & build your perfect Florida residence here.

  22. 2016-05-11
    soldstatus $8,000 Sold 102-char remark
    Show marketing remark (102 chars)

    This 1.25 acres was once cleared and fenced. Just needs a good mowing to be ready for a home or horse.

  23. 2016-05-10
    status Pending 102-char remark
    Show marketing remark (102 chars)

    This 1.25 acres was once cleared and fenced. Just needs a good mowing to be ready for a home or horse.

  24. 2016-05-06
    soldstatus $8,000
  25. 2016-04-18
    price $11,500 102-char remark
    Show marketing remark (102 chars)

    This 1.25 acres was once cleared and fenced. Just needs a good mowing to be ready for a home or horse.

  26. 2015-12-02
    listed $12,500 Active 102-char remark
    Show marketing remark (102 chars)

    This 1.25 acres was once cleared and fenced. Just needs a good mowing to be ready for a home or horse.

  27. 2005-03-03
    historical
  28. 2005-01-23
    listed $55,000
  29. 1999-11-05
    soldstatus $6,800

ⓘ 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
$849 · $71/mo
Projected year-2 tax
$2,490 · $208/mo
Expected delta
+$1,641/yr (+$137/mo · 193.2%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 28 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
$32,945
− Mortgage interest
−$16,805
− Property taxes
−$849
− Insurance
−$1,500
− Repairs & maintenance
−$2,636
− Management
−$2,636
− Depreciation
−$8,727
Taxable loss
−$207
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$50
After-tax cash flow
$4,848/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 — Cleveland

Score
67/100
State rank
#574
US rank
#10905

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Charlotte County · 196,994 people
Metro
Punta Gorda, FL
Population (ZIP)
13,006
Household income
$72,443
Rent vs Own
11.2% rent · 88.8% own
Severe rent burden
43.0

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 (81%)
Race & ethnicity
White 81% Two or more races 8% Hispanic / Latino 7% Black 7%
Hispanic origin (detail)
Puerto Rican 2% Cuban 3%
Common ancestry
Lithuanian 3% Iranian 3% Slovak 3%
Foreign-born
6% · Canada, Jamaica
Languages at home
93% English-only · Spanish 5% German/W. Germanic 1% Arabic 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
▼ -5.25%
Current HPI
448.5895
Rent YoY
▲ 4.13%
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

+4311.8% since first listed
13 events — show timeline
  • 2026-05-11 Listed $300,000 Stellar MLS as Distributed by MLS Grid
  • 2020-04-22 Sold (Public Records) $16,900 Public Records
  • 2020-04-22 Sold (MLS) $16,900 Stellar MLS as Distributed by MLS Grid
  • 2020-04-15 Pending Stellar MLS as Distributed by MLS Grid
  • 2020-03-09 Listed $17,500 Stellar MLS as Distributed by MLS Grid
  • 2016-05-11 Sold (MLS) $8,000 Stellar MLS as Distributed by MLS Grid
  • 2016-05-10 Pending Stellar MLS as Distributed by MLS Grid
  • 2016-05-06 Sold (Public Records) $8,000 Public Records
  • 2016-04-18 Price Changed $11,500 Stellar MLS as Distributed by MLS Grid
  • 2015-12-02 Listed $12,500 Stellar MLS as Distributed by MLS Grid
  • 2005-03-03 Listing Removed Stellar MLS as Distributed by MLS Grid
  • 2005-01-23 Listed $55,000 Stellar MLS as Distributed by MLS Grid
  • 1999-11-05 Sold (Public Records) $6,800 Public Records

Property tax history

+8.9%/yr

Latest (2025): $849 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…