CashFlowRE
Sign in Sign up
5136 Jennings Blvd
C- Composite 52.78
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 +20.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • Schools +4.6/10.0
  • 1% rule +4.0/10.0
  • Rent growth +3.8/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

5136 Jennings Blvd · North Port, FL 33981
3 bd · 2.0 ba · 1,046 sqft · Land · 135 Days on market
Built 2026 10,029 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

VACANT LOT IN BEAUTIFUL GULF COVE WITH PLENTY OF PRIVACY ON THE EDGE OF MYAKKA STATE FOREST! Great lot to build your dream home with room for a pool. Public water, no scrub jay and voluntary HOA. Great location close to restaurants, shopping, schools, numerous golf courses in Rotonda and a short drive to Manasota Key and Englewood beaches. Don't miss this opportunity to build your permanent residence or Florida retreat.

Key facts

  • Private well
  • Concrete block home
  • 0.23 acre lot

Tags

CONCRETE BLOCK HOMEHURRICANE IMPACT WINDOWSPRIVATE WELLOPEN-CONCEPT FLOOR PLANLUXURY VINYL TILE FLOORINGWHITE SHAKER-STYLE CABINETRY

Property features AI

Finance

  • Other: Unfurnished; Zoned RSF3.5; Contains 1 well and 1 septic (farm info); Approximately 1,046 total living area (owner-provided)
  • HOA & community: No HOA indicated

Exterior

  • Utilities: Public water; Public sewer; Electricity connected; Water connected; Sewer connected; Cable available
  • Home design: Single family residence; One story; West-facing
  • Construction: Block construction; Shingle roof; Slab foundation; New construction; Completed condition; Built on 0.23-acre lot
  • Exterior features: Asphalt road access

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Open floorplan; Walk-in closet(s); Storm windows
  • Laundry & utility: Washer hookup; Electric dryer hookup; Inside laundry room

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 land listed at $250k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/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 $225k (10.2% below list).
  • Recommended offer: $220k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 3.6% in North Port — 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 75/100 on livability (#252 in FL, #3,975 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: 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.
  • Market conditions: Rents rising fast (+5.3%/yr); 2188 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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).
  • This rent runs 32% of the median local income ($84k/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 $2k of loan paydown is wiped out by about $8k 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 135 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $25k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $14k; list at $250k implies a 1624% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $220,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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?
  5. 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.
  6. 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.
  7. 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
0.90%
Cap rate
7.82%
Cash-on-cash
5.44%
DSCR
1.24
GRM
9.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.29% rent growth · sell at horizon

5-year hold
IRR
-5.7%
Equity multiple
0.78×
Total profit
$-15,128
Equity at exit
$37,276
10-year hold
IRR
6.2%
Equity multiple
1.50×
Total profit
$35,093
Equity at exit
$21,615

Cash invested: $70,000 (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 33981

Home prices YoY
-7.5%
Rents YoY
5.3%
Active inventory
2188
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,246 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$42 /mo · $501/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$318

Break-even live

Break-even rent $1,844
Max offer price $250,000
Occupancy floor 81%

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
$62,500
Closing costs
$7,500
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12129 Grosspoint Ave Port Charlotte, FL 3.0 2.0 1388 $2,300 $1.66 20d 1 0.57mi
5311 Levy Ln Port Charlotte, FL 3.0 2.0 1192 $1,850 $1.55 13d 1 0.60mi
12174 Terkelsen Ave Port Charlotte, FL 3.0 2.0 1400 $3,200 $2.29 20d 1 0.65mi
11969 Xavier Ave Port Charlotte, FL 2.0 2.0 1030 $1,600 $1.55 20d 1 0.84mi
5496 Brussels Ter Port Charlotte, FL 3.0 2.0 1400 $3,900 $2.79 20d 1 0.86mi
12884 Bacchus Rd Port Charlotte, FL 3.0 2.0 1092 $2,300 $2.11 20d 1 0.97mi
6795 David Blvd Apt A Port Charlotte, FL 2.0 1.0 1127 $1,375 $1.22 20d 1 1.03mi
12223 Maltz Ave Unit 12223 Port Charlotte, FL 3.0 2.0 1162 $1,647 $1.42 20d 1 1.19mi
12223 Maltz Ave Unit 12225" Port Charlotte, FL 3.0 2.0 1162 $1,649 $1.42 20d 1 1.19mi
5498 Montego Ln Port Charlotte, FL 2.0 2.0 1070 $1,695 $1.58 20d 1 1.20mi

Listing history 23 events

  1. 2026-06-18
    days on market $250,000 Active 135 DOM
  2. 2026-06-17
    days on market $250,000 Active 134 DOM
  3. 2026-06-16
    days on market $250,000 Active 133 DOM
  4. 2026-06-15
    days on market $250,000 Active 132 DOM
  5. 2026-06-14
    days on market $250,000 Active 130 DOM
  6. 2026-06-13
    days on market $250,000 Active 129 DOM
  7. 2026-06-10
    days on market $250,000 Active 127 DOM
  8. 2026-06-09
    days on market $250,000 Active 126 DOM
  9. 2026-06-08
    days on market $250,000 Active 125 DOM
  10. 2026-06-07
    days on market $250,000 Active 124 DOM
  11. 2026-06-05
    days on market $250,000 Active 121 DOM
  12. 2026-06-03
    days on market $250,000 Active 120 DOM
  13. 2026-06-02
    days on market $250,000 Active 119 DOM
  14. 2026-06-01
    days on market $250,000 Active 118 DOM
  15. 2026-05-31
    days on market $250,000 Active 117 DOM
  16. 2026-05-30
    days on market $250,000 Active 116 DOM
  17. 2026-04-06
    price $250,000
  18. 2026-03-17
    price $255,000
  19. 2026-02-18
    price $265,000
  20. 2026-02-03
    listed $275,000 Active
  21. 2024-09-13
    soldstatus $14,500 Closed 423-char remark
    Show marketing remark (423 chars)

    VACANT LOT IN BEAUTIFUL GULF COVE WITH PLENTY OF PRIVACY ON THE EDGE OF MYAKKA STATE FOREST! Great lot to build your dream home with room for a pool. Public water, no scrub jay and voluntary HOA. Great location close to restaurants, shopping, schools, numerous golf courses in Rotonda and a short drive to Manasota Key and Englewood beaches. Don't miss this opportunity to build your permanent residence or Florida retreat.

  22. 2024-08-23
    status Pending 423-char remark
    Show marketing remark (423 chars)

    VACANT LOT IN BEAUTIFUL GULF COVE WITH PLENTY OF PRIVACY ON THE EDGE OF MYAKKA STATE FOREST! Great lot to build your dream home with room for a pool. Public water, no scrub jay and voluntary HOA. Great location close to restaurants, shopping, schools, numerous golf courses in Rotonda and a short drive to Manasota Key and Englewood beaches. Don't miss this opportunity to build your permanent residence or Florida retreat.

  23. 2024-08-14
    listed $15,900 Active 423-char remark
    Show marketing remark (423 chars)

    VACANT LOT IN BEAUTIFUL GULF COVE WITH PLENTY OF PRIVACY ON THE EDGE OF MYAKKA STATE FOREST! Great lot to build your dream home with room for a pool. Public water, no scrub jay and voluntary HOA. Great location close to restaurants, shopping, schools, numerous golf courses in Rotonda and a short drive to Manasota Key and Englewood beaches. Don't miss this opportunity to build your permanent residence or Florida retreat.

ⓘ 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
$501 · $42/mo
Projected year-2 tax
$2,075 · $173/mo
Expected delta
+$1,574/yr (+$131/mo · 314.1%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 57% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 28 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
$26,954
− Mortgage interest
−$14,004
− Property taxes
−$501
− Insurance
−$1,250
− Repairs & maintenance
−$2,156
− Management
−$2,156
− Depreciation
−$7,273
Taxable loss
−$387
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$93
After-tax cash flow
$3,903/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 — North Port

Score
75/100
State rank
#252
US rank
#3975

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Charlotte County · 196,994 people
City population
75,324
Metro
Punta Gorda, FL
Population (ZIP)
15,622
Household income
$84,098
Rent vs Own
9.3% rent · 90.7% own
Severe rent burden
105.0

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 (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 4% Black 2% Asian 1%
Common ancestry
Romanian 4% Lithuanian 3% Italian 2%
Foreign-born
6% · Canada
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1% Tagalog/Filipino 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
▼ -28.09%
Current HPI
346.5247
Rent YoY
▲ 5.29%
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

+1472.3% since first listed
7 events — show timeline
  • 2026-04-06 Price Changed $250,000 Stellar MLS as Distributed by MLS Grid
  • 2026-03-17 Price Changed $255,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-18 Price Changed $265,000 Stellar MLS as Distributed by MLS Grid
  • 2026-02-03 Listed $275,000 Stellar MLS as Distributed by MLS Grid
  • 2024-09-13 Sold (MLS) $14,500 Stellar MLS as Distributed by MLS Grid
  • 2024-08-23 Pending Stellar MLS as Distributed by MLS Grid
  • 2024-08-14 Listed $15,900 Stellar MLS as Distributed by MLS Grid

Property tax history

+4.8%/yr

Latest (2025): $501 · +21.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…