OFF_MARKETAverage Deal4 days on market

3513 Harbor Blvd

3513 Harbor Blvd, Pt Charlotte, FL 33952, Pt Charlotte, FL 33952
$199,999
Zestimate®:$193,100

Listing Price

Property image 1
3513 Harbor Blvd, Pt Charlotte, FL 33952
Loc: Pt Charlotte, FL
Days Listed
4
Tax Assessed
$301k
Zestimate®
$193k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$1,957/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Peace River Elementary School

PK-5
1.5 mi away
7

Port Charlotte Middle School

6-8
2.3 mi away
5

Charlotte High School

9-12
5.1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Average
Confidence Score: 5.2/10
Exercise caution due to potential market volatility.
Cap Rate
6.23%
Total ROI
20.8%
Cash Flow
$27/mo
DSCR
1.03
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Port Charlotte property presents a marginal investment profile characterized by an extremely thin monthly cash flow of $27.21. At a price of approximately $125 per square foot, the entry point is attractive; however, the 6.23% rental yield is largely offset by holding costs, likely including rising Florida insurance premiums and property taxes. From a conservative standpoint, a single month of vacancy or a minor capital expenditure—such as a water heater or HVAC repair—would result in negative annual cash flow. While the 4% appreciation forecast provides a long-term equity play, the lack of an operational buffer makes this a sensitive asset that relies heavily on market growth rather than immediate income.

Strengths
  • Competitive price per square foot for the Florida market
  • Solid 2-bedroom, 2-bathroom configuration attractive to small families or retirees
  • Consistent 4% expected annual appreciation providing a hedge against inflation
  • Low absolute entry price point under $200,000
Considerations
  • Negligible monthly cash flow leaves zero margin for error or emergency repairs
  • High vulnerability to Florida's volatile property insurance and hurricane-related costs
  • Potential for negative carry if property taxes are reassessed at the current purchase price
  • Yield is insufficient to cover significant debt service if financed with high-interest rates
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-14Listing removed$1,700$1
2026-09-11Listed for rent$1,700$1
2026-08-25Listing removed$2,000$1
2026-08-17Price change$2,000$1
2026-08-03Listed for rent$2,100$1
2026-06-08Sold$191,000$119
2026-06-02Pending sale$195,000$121
2026-05-27Price change$195,000$121
2026-04-17Listed for sale$199,999$125

Tax History

YearProperty TaxTax Assessment
2025$4,195.07$173,920
2024$3,501.69$158,109
2023$3,458.87$143,735
2022$3,337.59$130,668
2021$2,792.86$118,789
2020$2,511.14$103,393
2019$2,354.45$93,994
2018$2,164.58$85,449
2017$2,164.58$122,824
2016$2,090.06$70,497
2015$1,953.42$64,088
2014$1,797.21$58,262
2013$983.36$48,150
2012$818.13$52,921
2011$891.42$52,921
2010$1,292.65$75,492
2009$1,435.72$90,061
2006$0$67,141
2005$0$63,286
2004$0$62,106
2003$0$62,106
2002$848.75$60,650
2001$819.89$59,695
2000$766.36$57,956
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,606
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $199,999Rent Basis: Observed Comp Model ($1,957/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.66%

NOI: $13,328/yr

Cash-on-Cash Yield
1.9%

On $46,000 invested

DSCR Ratio
1.07x

Tight qualification

5-Yr Leveraged ROI
+103.7%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$246/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$196/mo
Property Management (8% of rent)-$157/mo
Total Pure Operating Expenses-$846/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,957/mo
Less: Operating Expenses-$846/mo
Net Operating Income (NOI)+$1,111/mo
Less: Debt Service (30yr @ 6.75%)-$1,038/mo
Net Cash Flow
$73/mo
$875/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pt Charlotte.

3513 Harbor Blvd | Pt Charlotte, FL | Haven AI Analysis | Haven by ScoutHavens