CashFlowRE
Sign in Sign up
1425 Causey Ct
B- Composite 68.85
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$899,000

1425 Causey Ct · Sanibel, FL 33957
3 bd · 3.0 ba · 2,326 sqft · SingleFamily public records · 5 Days on market
Built 1986 0.43 ac lot $23/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Nestled on a charming street in the Dunes, this impeccably maintained residence boasts not only enchanting curb appeal but also breathtaking 180-degree views of the golf course and lake. Featuring four bedrooms and three bathrooms, the home includes bonus space that can serve as a home office, additional sleeping quarters, or a playroom. The recently renovated kitchen showcases an open concept, highlighted by a generous island, quartz countertops, and stainless-steel appliances. The seamless flow of the living space extends to an outdoor porch overlooking the expansive golf course and serene lake. The primary suite, situated on the first floor, occupies an entire side of the home, and inclu

Key facts

  • Generous island
  • Open concept
  • Lake

Tags

180 DEGREE VIEWSGOLF COURSELAKERECENTLY RENOVATED KITCHENOPEN CONCEPTGENEROUS ISLAND

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Homeowners association (annual fee $275); Association covers management, golf, legal/accounting, recreation facilities; Community amenities include beach access/rights, clubhouse, golf course, putting greens, pool, restaurant, tennis courts, management; Community features: golf, non-gated, tennis courts

Exterior

  • Parking: Attached garage with 3 spaces; Circular driveway; Driveway; Garage door opener; Unpaved parking areas
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable available
  • Home design: 2-story property; Resale condition; Faces southwest; Exposures to northeast; Raised foundation with pillar/post/pier
  • Construction: Metal roof; Stucco, vinyl siding, and wood frame construction
  • Exterior features: Deck; Lanai (open, screened); Porch; Room for pool; Sprinkler/irrigation (municipal); Security/high impact doors; Community pool; Has view; Sprinklers automatic

Interior

  • Kitchen: Built-In Oven; Electric Cooktop; Microwave; Dishwasher; Disposal; Icemaker; Refrigerator; Refrigerator with Ice Maker
  • Bedrooms: Bedroom on main level
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (electric, zoned); Central air conditioning (electric, zoned); Ceiling fans
  • Interior features: Breakfast bar; Built-in features; Entrance foyer; Eat-in kitchen; Kitchen island; Pantry; Dual sinks; Shower only; Separate shower; Cable TV; Home office
  • Laundry & utility: Washer; Dryer; Laundry inside

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/3.0-bath single-family listed at $899k.

Deal economics

  • At list price, monthly cash flow is $3k ($39k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($12k rent vs $899k).
  • Cap rate 11.2% vs local median 3.8% in Sanibel — 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 (#541 in FL) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: housing D+, 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: 526 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $6k of loan paydown is wiped out by about $27k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $252k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 9y ago; this cycle's ask has dropped $300k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $660k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $899,000

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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
1.39%
Cap rate
11.19%
Cash-on-cash
17.48%
DSCR
1.78
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$2,935,412
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1212 Isabel Dr 0.32mi 3/3.0 2,354 (+1%) 4mo $2,970,000 $1,262 80

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.2%
Equity multiple
1.24×
Total profit
$61,065
Equity at exit
$134,044
10-year hold
IRR
15.6%
Equity multiple
2.27×
Total profit
$320,570
Equity at exit
$77,729

Cash invested: $251,720 (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 33957

Home prices YoY
-15.7%
Active inventory
526
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$12,455 medium interval (Pro) →
Mortgage (P&I)
$4,714
Tax from tax record
$1,062 /mo · $12,738/yr
Insurance
$375
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$23
Vacancy / Maint / Mgmt
$2,616
Net cashflow
$3,239

Break-even live

Break-even rent $8,355
Max offer price $899,000
Occupancy floor 69%

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
$224,750
Closing costs
$26,970
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1666 Sabal Palm Dr Sanibel, FL 2.0 2.5 1715 $3,500 $2.04 23d 1 0.44mi
1679 Serenity Ln Unit 1323695P Sanibel, FL 3.0 2.0 1646 $7,115 $4.32 16d 1 1.12mi
702 Anchor Dr Sanibel, FL 4.0 3.0 3100 $6,000 $1.94 23d 1 1.34mi
1111 Schooner Pl Sanibel, FL 4.0 3.0 3073 $19,000 $6.18 23d 1 1.47mi

HOA detail

Monthly dues
$23 · $276/yr

Listing history 26 events

  1. 2026-06-10
    status $899,000 Pending 5 DOM
  2. 2026-06-09
    days on market $899,000 Active 5 DOM
  3. 2026-06-08
    days on market $899,000 Active 4 DOM
  4. 2026-06-07
    days on marketlisting id $899,000 Active 3 DOM
  5. 2026-06-01
    days on market $899,000 Active 227 DOM
  6. 2026-04-09
    price $899,000
  7. 2025-12-01
    price $999,000
  8. 2025-10-15
    listed $1,199,000 Active
  9. 2025-04-30
    historical
  10. 2024-10-28
    listed $1,199,000 Active
  11. 2024-06-30
    historical
  12. 2024-01-02
    listed $1,295,000 Active
  13. 2023-06-09
    historical
  14. 2023-04-24
    listed $1,395,000 Active
  15. 2018-04-02
    soldstatus $660,000
  16. 2018-03-30
    soldstatus $660,000 Sold
  17. 2018-02-12
    status Pending
  18. 2018-01-26
    status Pending With Contingencies
  19. 2018-01-17
    price $729,000
  20. 2017-12-13
    listed $779,000 Active
  21. 2017-06-16
    historical
  22. 2017-03-29
    price $779,000
  23. 2017-03-15
    listed $799,000 Active
  24. 2001-09-11
    soldstatus $642,500
  25. 1986-01-01
    soldstatus $258,000
  26. 1984-05-01
    soldstatus $75,000

ⓘ 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
$12,738 · $1,062/mo
Projected year-2 tax
$12,738 · $1,062/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 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥113°F today · 26 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
$149,460
− Mortgage interest
−$50,358
− Property taxes
−$12,738
− Insurance
−$9,614
− Repairs & maintenance
−$11,957
− Management
−$11,957
− HOA
−$276
− Depreciation
−$26,153
Taxable income
$26,408
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,338
After-tax cash flow
$32,534/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 — Sanibel

Score
67/100
State rank
#541
US rank
#10166

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sanibel, FL
City population
6,402
Population (ZIP)
6,402

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 (95%)
Race & ethnicity
White 95% Two or more races 2% Asian 1%
Common ancestry
Italian 4% Romanian 4% Slovak 2%
Foreign-born
5% · Canada, China
Languages at home
96% English-only · German/W. Germanic 1% Spanish 1% French/Haitian/Cajun 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
▼ -93.08%
Current HPI
501.0
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1098.7% since first listed
21 events — show timeline
  • 2026-04-09 Price Changed $899,000 FORTMLS
  • 2025-12-01 Price Changed $999,000 FORTMLS
  • 2025-10-15 Listed $1,199,000 FORTMLS
  • 2025-04-30 Listing Removed FORTMLS
  • 2024-10-28 Listed $1,199,000 FORTMLS
  • 2024-06-30 Listing Removed FORTMLS
  • 2024-01-02 Listed $1,295,000 FORTMLS
  • 2023-06-09 Listing Removed FORTMLS
  • 2023-04-24 Listed $1,395,000 FORTMLS
  • 2018-04-02 Sold (Public Records) $660,000 Public Records
  • 2018-03-30 Sold (MLS) $660,000 FORTMLS
  • 2018-02-12 Pending FORTMLS
  • 2018-01-26 Pending FORTMLS
  • 2018-01-17 Price Changed $729,000 FORTMLS
  • 2017-12-13 Listed $779,000 FORTMLS
  • 2017-06-16 Listing Removed FORTMLS
  • 2017-03-29 Price Changed $779,000 FORTMLS
  • 2017-03-15 Listed $799,000 FORTMLS
  • 2001-09-11 Sold (Public Records) $642,500 Public Records
  • 1986-01-01 Sold (Public Records) $258,000 Public Records
  • 1984-05-01 Sold (Public Records) $75,000 Public Records

Property tax history

+6.7%/yr

Latest (2025): $12,738 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…