CashFlowRE
Sign in Sign up
2240 Palo Duro Blvd
D- Composite 37.85
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 +12.7/30.0
  • Schools +4.1/10.0
  • 1% rule +3.9/10.0
  • ARV discount +3.9/15.0
  • DSCR +3.8/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$379,000

2240 Palo Duro Blvd · North Fort Myers, FL 33917
3 bd · 2.0 ba · 1,705 sqft · SingleFamily public records · 81 Days on market
Built 1997 7,753 sqft lot Est $351k · 8% over $242/mo HOA · 7% of rent

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

Listing remarks

Truly unique and custom-built, this exceptional home combines the best of the IBIS IV and IBIS II models, offering a spacious and versatile layout in the highly sought-after, resident-owned Herons Glen community. The expansive IBIS IV master suite provides a private retreat, complete with a large bedroom, en-suite bath, and an additional flex room—perfect as a music room, office, or private sitting area. The IBIS II portion of the home features an open-concept design with a bright kitchen, dining area, and living room, along with a guest bedroom, guest bath, and a den with elegant French doors that can easily serve as a third bedroom. Enjoy tile flooring throughout the main living are

Key facts

  • Ibis iv master suite
  • Open concept design
  • Flex room

Tags

CUSTOM BUILTIBIS IV MASTER SUITEFLEX ROOMOPEN CONCEPT DESIGNTILE FLOORINGSPACIOUS COVERED LANAI

Property features AI

Finance

  • Other: Part of a large community with approximately 1,370 units
  • Financial info: Pets allowed conditionally (call), maximum of 3
  • HOA & community: Homeowners association with quarterly fee; Association fee includes cable TV, internet, irrigation water, grounds maintenance, recreation facilities, reserve fund, street lights and security; Community amenities: clubhouse, fitness center, golf course, putting greens, bocce, pickleball, tennis courts, shuffleboard, billiards, library, hobby room, pool, spa/hot tub, restaurant, sidewalks, trails, management

Exterior

  • Parking: Attached 2-car garage with garage door opener; Assigned parking; Driveway; Paved parking; Two covered parking spaces
  • Security: Gated community with security gate; Gated with guard and on-site security guard
  • Utilities: Cable available; High-speed internet available; Natural gas available; Underground utilities; Sewer assessment paid; Water assessment paid
  • Home design: Single-story home; Entry level: 1; North-facing; Resale property; Has a view
  • Construction: Block, concrete and stucco construction; Built-up and flat roof
  • Exterior features: Screened lanai/patio/porch; Patio; Outdoor grill; Fire pit; Room for pool; Tennis courts (community); Sprinkler/irrigation system (automatic); Community pool

Interior

  • Kitchen: Range; Self-cleaning oven; Microwave; Dishwasher; Disposal; Refrigerator with icemaker; Freezer; Pantry; Eat-in kitchen with breakfast bar; Icemaker
  • Bedrooms: Primary bedroom on main level; Additional bedroom(s) on main level
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: Two full bathrooms; Dual sinks; Separate shower and bathtub
  • Heating & cooling: Central electric heating; Central electric cooling (air conditioning)
  • Interior features: Attic access with pull-down stairs; Breakfast bar; Eat-in kitchen; Living/dining room; Main level primary bedroom; Bedroom on main level; Dual sinks in bath; Separate shower and bathtub; Walk-in closet(s); Window coverings and treatments; Cable TV and high-speed internet available; Split bedrooms
  • Laundry & utility: Washer; Dryer; Laundry tub; Inside laundry

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 single-family listed at $379k.

Deal economics

  • At list price, monthly cash flow is $-39 ($-464/yr) — negative.
  • To cash-flow at today's rent, offer at most $372k (1.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $336k (11.5% below list).
  • Recommended offer: $336k (11.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.6% in North Fort Myers — 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 74/100 on livability (#269 in FL, #4,409 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities F, commute F.
  • Lee (suburban): math 47% / reading 50% proficiency, ranked #42 of 73 in FL (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Diplomat Elementary School (math 67% / reading 60%, grade B, #564 of 2,144 statewide, top 27%, 1,069 students, 56% FRL); Mariner Middle School (math 50% / reading 47%, grade C-, #274 of 571 statewide, top 50%, 1,001 students, 53% FRL); Ida S. Baker High School (math 44% / reading 47%, grade D-, #223 of 667 statewide, top 34%, 1,933 students, 39% FRL).
  • Market conditions: Rents rising (+2.6%/yr); 846 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 15,411 units permitted in Lee County in 2024 (4,686 in 5+ unit buildings).
  • At $3,355/mo this rent would consume 73% of the median local household income ($55k/yr) (locally 775% 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 $11k of value loss. Plan a longer hold.
  • Lee County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($356k) is reasonable based on typical stale-listing flexibility.

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 $335,519 (11.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.89%
Cap rate
6.17%
Cash-on-cash
-0.44%
DSCR
0.98
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$351,230
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2411 Palo Duro Blvd 0.16mi 2/2.0 (-1) 1,814 (+6%) 0mo $488,000 $269 76
20736 Mystic Way 0.51mi 3/2.0 1,700 (-0%) 3mo $350,000 $206 74
20056 Sweetbay Dr 0.53mi 3/2.0 1,672 (-2%) 4mo $278,500 $167 69
20686 Dennisport Ln 0.52mi 3/2.0 1,617 (-5%) 2mo $460,000 $284 65
20605 Long Pond Rd 0.40mi 2/2.0 (-1) 1,805 (+6%) 6mo $410,000 $227 62
1950 Corona Del Sire Dr 0.39mi 2/2.0 (-1) 1,602 (-6%) 11mo $250,000 $156 58
2640 Palo Duro Blvd 0.40mi 3/2.0 1,917 (+12%) 6mo $440,000 $230 56
20526 Plumwood Loop 0.31mi 2/2.0 (-1) 1,497 (-12%) 18mo $285,000 $190 45
20502 Plumwood Loop 0.35mi 2/2.0 (-1) 1,497 (-12%) 18mo $330,000 $220 44
20708 Tisbury Ln 0.62mi 2/2.0 (-1) 1,500 (-12%) 6mo $272,000 $181 41
2136 Pigeon Plum Way 0.65mi 4/2.0 (+1) 1,828 (+7%) 14mo $346,900 $190 41
2036 Pigeon Plum Way 0.69mi 2/2.0 (-1) 1,497 (-12%) 4mo $272,000 $182 39

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 · 2.63% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.39×
Total profit
$-65,026
Equity at exit
$56,510
10-year hold
IRR
-10.1%
Equity multiple
0.39×
Total profit
$-64,480
Equity at exit
$32,769

Cash invested: $106,120 (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 33917

Home prices YoY
-30.2%
Rents YoY
2.6%
Active inventory
846
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$3,355 high interval (Pro) →
Mortgage (P&I)
$1,988
Tax from tax record
$302 /mo · $3,622/yr
Insurance
$158
HOA
$242
Vacancy / Maint / Mgmt
$705
Net cashflow
$-39

Break-even live

Break-even rent $3,404
Max offer price $372,175
Occupancy floor 96%

Sensitivity live

Price -10% $176 -5% $69 +0% $-39 +5% $-146 +10% $-253
Rent -10% $-304 -5% $-171 +0% $-39 +5% $94 +10% $226
Rate -1.0pp $152 -0.5pp $58 base $-39 +0.5pp $-137 +1.0pp $-237

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
$94,750
Closing costs
$11,370
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2130 Rio Nuevo Dr Unit 1546442P North Fort Myers, FL 2.0 2.0 1248 $4,682 $3.75 16d 1 0.22mi
2481 Palo Duro Blvd North Fort Myers, FL 3.0 2.0 1450 $4,000 $2.76 23d 1 0.24mi
2481 Palo Duro Blvd North Fort Myers, FL 3.0 2.0 1450 $4,000 $2.76 18d 1 0.24mi
2300 Valparaiso Blvd North Fort Myers, FL 2.0 2.0 1237 $3,000 $2.43 18d 1 0.31mi
2300 Valparaiso Blvd North Fort Myers, FL 2.0 2.0 1237 $4,000 $3.23 25d 1 0.31mi
1900 Corona del Sire Dr North Fort Myers, FL 2.0 2.0 1449 $2,400 $1.66 25d 1 0.43mi
20559 Long Pond Rd North Fort Myers, FL 3.0 2.0 1805 $2,295 $1.27 25d 1 0.49mi
20056 Sweetbay Dr North Fort Myers, FL 3.0 2.0 1672 $4,000 $2.39 25d 1 0.53mi
20919 Villareal Way North Fort Myers, FL 2.0 2.0 1428 $4,000 $2.80 25d 1 0.57mi
20038 Fiddlewood Ave North Fort Myers, FL 3.0 2.0 1519 $1,999 $1.32 21d 1 0.59mi
1670 Palo Duro Blvd North Fort Myers, FL 2.0 2.0 1604 $2,700 $1.68 5d 1 0.60mi
20728 Tisbury Ln North Fort Myers, FL 3.0 2.5 2133 $5,000 $2.34 16d 1 0.66mi
20333 Camino Torcido Loop North Fort Myers, FL 4.0 2.0 1828 $3,800 $2.08 25d 1 1.03mi
20461 Camino Torcido Loop North Fort Myers, FL 4.0 2.0 1828 $2,250 $1.23 25d 1 1.17mi
10401 Circle Pine Rd North Fort Myers, FL 2.0 2.0 1294 $3,000 $2.32 25d 1 1.20mi
19621 N Tamiami Trl North Fort Myers, FL 3.0 2.0 1205 $1,300 $1.08 25d 1 1.23mi
20719 Kaidon Ln North Fort Myers, FL 2.0 2.0 1538 $4,000 $2.60 25d 1 1.38mi
20961 Skyler Dr North Fort Myers, FL 3.0 3.0 2133 $6,000 $2.81 25d 1 1.41mi
19477 Bermuda Ct North Fort Myers, FL 3.0 2.0 1460 $1,499 $1.03 4d 1 1.42mi
19421 Bermuda Ct North Fort Myers, FL 3.0 2.0 1198 $1,499 $1.25 4d 1 1.46mi
19414 Bermuda Ct North Fort Myers, FL 3.0 2.0 1251 $1,499 $1.20 4d 1 1.48mi

HOA detail

Monthly dues
$242 · $2,904/yr

Listing history 15 events

  1. 2026-06-22
    days on market $379,000 Active 81 DOM
  2. 2026-06-17
    days on market $379,000 Active 77 DOM
  3. 2026-06-16
    days on market $379,000 Active 76 DOM
  4. 2026-06-15
    days on market $379,000 Active 75 DOM
  5. 2026-06-13
    days on market $379,000 Active 73 DOM
  6. 2026-06-10
    days on market $379,000 Active 70 DOM
  7. 2026-06-09
    days on market $379,000 Active 69 DOM
  8. 2026-06-07
    days on market $379,000 Active 67 DOM
  9. 2026-06-03
    days on market $379,000 Active 63 DOM
  10. 2026-06-02
    days on market $379,000 Active 62 DOM
  11. 2026-06-01
    days on market $379,000 Active 61 DOM
  12. 2026-06-01
    days on market $379,000 Active 60 DOM
  13. 2026-04-27
    price $379,000
  14. 2026-04-01
    price $389,000
  15. 2026-03-31
    listed $375,000 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
$3,622 · $302/mo
Projected year-2 tax
$3,622 · $302/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 1/10 Low FEMA zone X (unshaded) · 0% 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
$40,262
− Mortgage interest
−$21,230
− Property taxes
−$3,622
− Insurance
−$1,895
− Repairs & maintenance
−$3,221
− Management
−$3,221
− HOA
−$2,904
− Depreciation
−$11,025
Taxable loss
−$6,856
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,645
After-tax cash flow
$1,182/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
Lee
NCES district ID
1201080
Math proficiency
47% ▼ -11.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$49,518
Composite
41.49/100
National rank
#3458
State rank
#42 of 73 in FL

Livability — North Fort Myers

Score
74/100
State rank
#269
US rank
#4409

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Fort Myers, FL
County
Lee County · 788,662 people
City population
57,035
Metro
Cape Coral-Fort Myers, FL
Population (ZIP)
33,380
Household income
$55,000
Rent vs Own
16.3% rent · 83.7% own
Severe rent burden
775.0

Population outlook (Lee County) Hauer SSP2

Today (2025)
871,946 people
By 2030
955,468 · +9.6%
By 2040
1,113,587 · +27.7%
By 2050
1,256,891 · +44.1%
By 2075
1,560,270 · +78.9%
By 2100
1,726,848 · +98.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 10% Two or more races 7% Asian 1% Black 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1% Cuban 3%
Common ancestry
Lithuanian 3% Romanian 3% Slovak 2%
Foreign-born
10% · Canada
Languages at home
88% English-only · Spanish 9% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Lee

2024 margin
Strong R (+28.4) · D 35.5% · R 63.9%
2008→2024 swing
-18.0pp toward R · 2008: -10.4pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+19.2 2016: R+20.4 2012: R+16.6 2008: R+10.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -122.28%
Current HPI
282.2895
Rent YoY
▲ 2.63%
Metro
Cape Coral-Fort Myers, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1.1% since first listed
3 events — show timeline
  • 2026-04-27 Price Changed $379,000 FORTMLS
  • 2026-04-01 Price Changed $389,000 FORTMLS
  • 2026-03-31 Listed $375,000 FORTMLS

Property tax history

+1.2%/yr

Latest (2025): $3,622 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…