CashFlowRE
Sign in Sign up
134 Amble Dr
C Composite 57.03
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 +25.9/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.7/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$79,900

134 Amble Dr · North Fort Myers, FL 33903
1 bd · 1.0 ba · 410 sqft · Manufactured public records · 152 Days on market
Built 1984 2,047 sqft lot Est $62k · 30% over $230/mo HOA · 19% of rent

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

Listing remarks MLS

Make this cozy 1 bedroom, 1 1/2 bath your new home in Paradise. Home is located in the popular 55+ community of Fountainview North Fort Myers. Large lanai is great for entertaining. Home sits on very nice corner lot. Close to shopping, entertainment, beaches, and airports.

Key facts

  • Community pool
  • Large clubhouse
  • Indoor laundry

Tags

CORNER LOTFOUNTAINVIEW RV RESORTLARGE CLUBHOUSECOMMUNITY POOLHOME OFFICEINDOOR LAUNDRY

Property features AI

Finance

  • Other: Pets allowed (call / conditional)
  • HOA & community: Homeowners association with monthly fee of $230; Association covers management, legal/accounting, grounds maintenance, recreation facilities, reserve fund, road maintenance and trash; Community amenities include clubhouse, pool and billiards; Community has approximately 330 units; Senior community

Exterior

  • Parking: On-site management (building features)
  • Utilities: Public water; Public sewer; Cable available; High-speed internet available
  • Home design: Manufactured home; Aluminum siding; Metal roof; Single-story; Entry at level 1; Faces west; Resale property
  • Construction: Manufactured construction; Aluminum siding; Metal roof
  • Exterior features: Community pool; Shutters (manual); Corner lot; Rectangular lot; East exposure

Interior

  • Kitchen: Refrigerator; Range; Microwave; Eat-in kitchen
  • Bedrooms: Den; Great Room
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Eat-in kitchen; French doors / atrium door; Tub with shower; Window treatments; Window coverings; Single-hung windows; Furnished
  • Laundry & utility: Washer hookup inside; Dryer hookup inside; Washer; Dryer

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 1-bed/1.0-bath manufactured listed at $80k.

Deal economics

  • At list price, monthly cash flow is $198 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% 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.
  • Market conditions: Rents soft (-1.9%/yr); 472 active listings in the ZIP; 15,411 units permitted in Lee County in 2024 (4,686 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k 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 152 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y ago; this cycle's ask has dropped $10k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $48k; list at $80k implies a 66% 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→31/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 152 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.54%
Cap rate
9.26%
Cash-on-cash
10.60%
DSCR
1.47
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$61,500
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
169 Vista Mar Dr 0.09mi 1/1.0 386 (-6%) 6mo $30,000 $78 80
10 Fountain View Blvd 0.13mi 1/1.5 442 (+8%) 22mo $66,500 $150 61

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-4.8%
Equity multiple
0.83×
Total profit
$-3,822
Equity at exit
$11,913
10-year hold
IRR
-0.4%
Equity multiple
0.98×
Total profit
$-461
Equity at exit
$6,908

Cash invested: $22,372 (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 33903

Rents YoY
-1.9%
Active inventory
472
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,234 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$95 /mo · $1,139/yr
Insurance
$33
HOA
$230
Vacancy / Maint / Mgmt
$259
Net cashflow
$198

Break-even live

Break-even rent $984
Max offer price $79,900
Occupancy floor 79%

Sensitivity live

Price -10% $243 -5% $220 +0% $198 +5% $175 +10% $152
Rent -10% $100 -5% $149 +0% $198 +5% $246 +10% $295
Rate -1.0pp $238 -0.5pp $218 base $198 +0.5pp $177 +1.0pp $156

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
$19,975
Closing costs
$2,397
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.

HOA detail

Monthly dues
$230 · $2,760/yr

Listing history 22 events

  1. 2026-06-17
    days on market $79,900 Active 152 DOM
  2. 2026-06-16
    days on market $79,900 Active 151 DOM
  3. 2026-06-15
    days on market $79,900 Active 150 DOM
  4. 2026-06-13
    days on market $79,900 Active 148 DOM
  5. 2026-06-10
    days on market $79,900 Active 145 DOM
  6. 2026-06-09
    days on market $79,900 Active 144 DOM
  7. 2026-06-07
    days on market $79,900 Active 142 DOM
  8. 2026-06-02
    days on market $79,900 Active 137 DOM
  9. 2026-06-01
    days on market $79,900 Active 136 DOM
  10. 2026-06-01
    days on market $79,900 Active 135 DOM
  11. 2026-04-27
    price $79,900
  12. 2026-01-16
    listed $89,900 Active
  13. 2019-08-02
    soldstatus $48,000
  14. 2019-06-24
    soldstatus $48,000 Sold 273-char remark
    Show marketing remark (273 chars)

    Make this cozy 1 bedroom, 1 1/2 bath your new home in Paradise. Home is located in the popular 55+ community of Fountainview North Fort Myers. Large lanai is great for entertaining. Home sits on very nice corner lot. Close to shopping, entertainment, beaches, and airports.

  15. 2019-05-02
    status Pending 273-char remark
    Show marketing remark (273 chars)

    Make this cozy 1 bedroom, 1 1/2 bath your new home in Paradise. Home is located in the popular 55+ community of Fountainview North Fort Myers. Large lanai is great for entertaining. Home sits on very nice corner lot. Close to shopping, entertainment, beaches, and airports.

  16. 2018-12-18
    status Active 273-char remark
    Show marketing remark (273 chars)

    Make this cozy 1 bedroom, 1 1/2 bath your new home in Paradise. Home is located in the popular 55+ community of Fountainview North Fort Myers. Large lanai is great for entertaining. Home sits on very nice corner lot. Close to shopping, entertainment, beaches, and airports.

  17. 2018-12-14
    historical 273-char remark
    Show marketing remark (273 chars)

    Make this cozy 1 bedroom, 1 1/2 bath your new home in Paradise. Home is located in the popular 55+ community of Fountainview North Fort Myers. Large lanai is great for entertaining. Home sits on very nice corner lot. Close to shopping, entertainment, beaches, and airports.

  18. 2018-09-17
    status Active 273-char remark
    Show marketing remark (273 chars)

    Make this cozy 1 bedroom, 1 1/2 bath your new home in Paradise. Home is located in the popular 55+ community of Fountainview North Fort Myers. Large lanai is great for entertaining. Home sits on very nice corner lot. Close to shopping, entertainment, beaches, and airports.

  19. 2018-08-30
    status Pending With Contingencies 273-char remark
    Show marketing remark (273 chars)

    Make this cozy 1 bedroom, 1 1/2 bath your new home in Paradise. Home is located in the popular 55+ community of Fountainview North Fort Myers. Large lanai is great for entertaining. Home sits on very nice corner lot. Close to shopping, entertainment, beaches, and airports.

  20. 2018-08-22
    listed $54,900 Active 273-char remark
    Show marketing remark (273 chars)

    Make this cozy 1 bedroom, 1 1/2 bath your new home in Paradise. Home is located in the popular 55+ community of Fountainview North Fort Myers. Large lanai is great for entertaining. Home sits on very nice corner lot. Close to shopping, entertainment, beaches, and airports.

  21. 1987-05-07
    soldstatus $16,400
  22. 1987-05-01
    soldstatus $16,400

ⓘ 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
$1,139 · $95/mo
Projected year-2 tax
$1,139 · $95/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 6/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 31 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
$14,807
− Mortgage interest
−$4,476
− Property taxes
−$1,139
− Insurance
−$400
− Repairs & maintenance
−$1,185
− Management
−$1,185
− HOA
−$2,760
− Depreciation
−$2,324
Taxable income
$1,339
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$321
After-tax cash flow
$2,050/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)
23,655
Household income
$56,993
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
468.0

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 14% Two or more races 8% Black 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3% Cuban 3%
Common ancestry
Lithuanian 4% Romanian 4% Italian 3%
Foreign-born
11% · Canada
Languages at home
88% English-only · Spanish 9% Other Indo-European 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
▼ -172.26%
Current HPI
256.773
Rent YoY
▼ -1.94%
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

+387.2% since first listed
12 events — show timeline
  • 2026-04-27 Price Changed $79,900 FORTMLS
  • 2026-01-16 Listed $89,900 FORTMLS
  • 2019-08-02 Sold (Public Records) $48,000 Public Records
  • 2019-06-24 Sold (MLS) $48,000 FORTMLS
  • 2019-05-02 Pending FORTMLS
  • 2018-12-18 Relisted FORTMLS
  • 2018-12-14 Listing Removed FORTMLS
  • 2018-09-17 Relisted FORTMLS
  • 2018-08-30 Pending FORTMLS
  • 2018-08-22 Listed $54,900 FORTMLS
  • 1987-05-07 Sold (Public Records) $16,400 Public Records
  • 1987-05-01 Sold (Public Records) $16,400 Public Records

Property tax history

+8.3%/yr

Latest (2025): $1,139 · +16.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…