🌊 Lakefront
9007 Mockingbird Dr · Sanibel, FL
Flood risk 10/10 · Severe
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $1,737 – $8,500
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 113°F)
- 7 days/yr
- Hot days in 30 yrs
- 26 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +21.9/30.0
- ARV discount +7.5/15.0
- DSCR +7.0/10.0
- 1% rule +6.0/10.0
- 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
$1,100,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
-Expansive views of Horseshoe Lake from this Florida style upscale home. High ceilings, extended kitchen w/ granite counter tops, maple cabinets, stainless appliances, built in oven & micro. , new glass cook top & computer nook. Tiled veranda off kitchen overlooking lake with dining/conversation & BBQ area. Master bdrm. offers his/hers walk-in closets w/ screened balcony. New master bath with Spa tub, tiled dbl. shower, separate lavatory & bidet rooms. Guest Bdrm. built-ins & walk-out to lanai. Plantation shutters, 2 new A/C's & h/w heaters, elect. storm shutters, security lights, elevator ready. Saltwater pool w/ spa & waterfall makes for awesome lower level entertaining. .SO much more!
Key facts
- Water views
- Soaking tub
- Chef's kitchen
Tags
Property features AI
Finance
- Financial info: Pets allowed
- HOA & community: Homeowners association with management; Annual association fee $275; Community of 377 units; Non-gated community
Exterior
- Parking: Attached covered garage with 2 spaces
- Security: Smoke detector(s)
- Utilities: Public water; Public sewer; Cable available; High-speed internet available
- Home design: 2-story home; Resale property; Faces north; Raised foundation with pillar/post/pier
- Construction: Metal roof; Stucco and vinyl siding
- Exterior features: Lanai (open); Porch (open); Screened porch; Electric shutters; Smoke detector(s); Paved road access; Irregular lot; Waterfront on a lake; South exposure; Has a view
Interior
- Kitchen: Built-in oven; Cooktop; Dishwasher; Disposal; Microwave; Refrigerator; Kitchen island; Breakfast bar; Eat-in kitchen
- Bedrooms: Split bedroom layout
- Flooring: Carpet; Tile
- Bathrooms: 3 full bathrooms; Bathtub and separate shower; Bidet
- Heating & cooling: Central heating (electric); Central air (electric)
- Interior features: Breakfast bar; Bidet; Built-in features; Bathtub; Entrance foyer; Eat-in kitchen; High ceilings; Kitchen island; Living/dining room; Separate shower; Vaulted ceilings; Walk-in closets; Elevator; Split bedrooms; Double hung windows; Furnished
- Laundry & utility: Laundry inside
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $1.10M.
Deal economics
- At list price, monthly cash flow is $1k ($16k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($12k rent vs $1.10M).
- Recommended offer: $1.07M (3.0% below list) — sets the bar for market timing.
- Cap rate 8.2% 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: 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.
- Zoned schools: The Sanibel School (math 92% / reading 92%, grade A+, #5 of 2,144 statewide, top 0%, 289 students, 12% FRL); South Fort Myers High School (math 23% / reading 30%, grade F, #489 of 667 statewide, top 74%, 1,917 students, 50% FRL) — zoned schools average 31% FRL vs 57% district-wide (26 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: 526 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $8k of loan paydown is wiped out by about $33k 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 31 days — a 3% lower offer ($1.07M) is reasonable based on typical stale-listing flexibility.
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.
Questions for the listing agent
- It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
- What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
- Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
- 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.
- 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.
- 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
- 1.10% ✓
- Cap rate
- 8.19%
- Cash-on-cash
- 6.78%
- DSCR
- 1.30
- GRM
- 7.6
CMA / ARV
- ARV (on-the-fly)
- $2,324,768
- Comps found
- 2
Show comp detail 2 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 788 Birdie View Pt | 0.89mi | 3/3.0 | 2,909 (-7%) | 4mo | $1,600,000 | $550 | 46 |
| 1751 Jewel Box Dr | 0.84mi | 4/4.0 (+1) | 2,718 (-13%) | 2mo | $775,000 | $285 | 28 |
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
- IRR
- -8.3%
- Equity multiple
- 0.69×
- Total profit
- $-94,025
- Equity at exit
- $164,014
- IRR
- 1.3%
- Equity multiple
- 1.09×
- Total profit
- $28,105
- Equity at exit
- $95,108
Cash invested: $308,000 (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
ZIP-level market 33957
- Home prices YoY
- -15.7%
- Active inventory
- 526
- Price-to-rent
- 7.6×
Monthly cashflow live
- Estimated rent
- $12,046 medium interval (Pro) →
- Mortgage (P&I)
- −$5,769
- Tax from tax record
- −$1,527 /mo · $18,319/yr
- Insurance
- −$458
- Flood insurance flood zone
- −$427 /mo · $5,118/yr
- HOA
- −$23
- Vacancy / Maint / Mgmt
- −$2,530
- Net cashflow
- $1,314
Break-even live
Sensitivity live
| Price | -10% $1,936 | -5% $1,625 | +0% $1,314 | +5% $1,002 | +10% $691 |
|---|---|---|---|---|---|
| Rent | -10% $362 | -5% $838 | +0% $1,314 | +5% $1,790 | +10% $2,265 |
| Rate | -1.0pp $1,868 | -0.5pp $1,593 | base $1,314 | +0.5pp $1,029 | +1.0pp $739 |
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
- $275,000
- Closing costs
- $33,000
- 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 2 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 702 Anchor Dr Sanibel, FL | 4.0 | 3.0 | 3100 | $6,000 | $1.94 | 25d | 1 | 1.20mi |
| 1111 Schooner Pl Sanibel, FL | 4.0 | 3.0 | 3073 | $19,000 | $6.18 | 25d | 1 | 1.36mi |
HOA detail
- Monthly dues
- $23 · $276/yr
- Likely covers
- waterpoolsecurity
Listing history 22 events
-
2026-06-22days on market $1,100,000 Active 31 DOM
-
2026-06-17days on market $1,100,000 Active 27 DOM
-
2026-06-16days on market $1,100,000 Active 26 DOM
-
2026-06-15days on market $1,100,000 Active 25 DOM
-
2026-06-13pricedays on market $1,100,000 Active 23 DOM
-
2026-06-10days on market $1,200,000 Active 20 DOM
-
2026-06-09days on market $1,200,000 Active 19 DOM
-
2026-06-08days on market $1,200,000 Active 18 DOM
-
2026-06-07days on market $1,200,000 Active 17 DOM
-
2026-06-03days on market $1,200,000 Active 13 DOM
-
2026-06-02days on market $1,200,000 Active 12 DOM
-
2026-06-01days on market $1,200,000 Active 11 DOM
-
2026-05-31days on market $1,200,000 Active 10 DOM
-
2026-05-20$1,200,000 Active
-
2014-06-12soldstatus $960,000
-
2014-06-10soldstatus $960,000 738-char remark
Show marketing remark (738 chars)
-Expansive views of Horseshoe Lake from this Florida style upscale home. High ceilings, extended kitchen w/ granite counter tops, maple cabinets, stainless appliances, built in oven & micro. , new glass cook top & computer nook. Tiled veranda off kitchen overlooking lake with dining/conversation & BBQ area. Master bdrm. offers his/hers walk-in closets w/ screened balcony. New master bath with Spa tub, tiled dbl. shower, separate lavatory & bidet rooms. Guest Bdrm. built-ins & walk-out to lanai. Plantation shutters, 2 new A/C's & h/w heaters, elect. storm shutters, security lights, elevator ready. Saltwater pool w/ spa & waterfall makes for awesome lower level entertaining. .SO much more!
-
2014-06-10price $1,035,000 738-char remark
Show marketing remark (738 chars)
-Expansive views of Horseshoe Lake from this Florida style upscale home. High ceilings, extended kitchen w/ granite counter tops, maple cabinets, stainless appliances, built in oven & micro. , new glass cook top & computer nook. Tiled veranda off kitchen overlooking lake with dining/conversation & BBQ area. Master bdrm. offers his/hers walk-in closets w/ screened balcony. New master bath with Spa tub, tiled dbl. shower, separate lavatory & bidet rooms. Guest Bdrm. built-ins & walk-out to lanai. Plantation shutters, 2 new A/C's & h/w heaters, elect. storm shutters, security lights, elevator ready. Saltwater pool w/ spa & waterfall makes for awesome lower level entertaining. .SO much more!
-
2005-09-01soldstatus $869,000
-
2005-08-31soldstatus $869,000 510-char remark
Show marketing remark (510 chars)
Immaculate less than 2-yr-new olde-Florida-style design. Expansive southern views of Horseshoe Lake. Designed by The Sater Group, built by Valiquette. Main living area and 50' veranda are tiled. Kitchen has upscale appliances, granite counter-tops, maple-frost cabinets. Separate utility room with Maytag Neptune appliances. Two guest rooms and bath on main level with 2nd guest room currently used as den/office (built-ins for surround-sound computer equipment are on top of the carpet and could be easily rem
-
2005-07-09price $899,000 510-char remark
Show marketing remark (510 chars)
Immaculate less than 2-yr-new olde-Florida-style design. Expansive southern views of Horseshoe Lake. Designed by The Sater Group, built by Valiquette. Main living area and 50' veranda are tiled. Kitchen has upscale appliances, granite counter-tops, maple-frost cabinets. Separate utility room with Maytag Neptune appliances. Two guest rooms and bath on main level with 2nd guest room currently used as den/office (built-ins for surround-sound computer equipment are on top of the carpet and could be easily rem
-
2000-04-17soldstatus $235,000
-
1982-05-01soldstatus $37,500
ⓘ 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
- $18,319 · $1,527/mo
- Projected year-2 tax
- $18,319 · $1,527/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 1/10 Low
- 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
- $144,558
- − Mortgage interest
- −$61,617
- − Property taxes
- −$18,319
- − Insurance
- −$10,618
- − Repairs & maintenance
- −$11,565
- − Management
- −$11,565
- − HOA
- −$276
- − Depreciation
- −$32,000
- Taxable loss
- −$1,402
- Est. tax savings @ 24.0%
- +$337
- After-tax cash flow
- $16,101/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
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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+3100.0% since first listed9 events — show timeline
- 2026-05-20 Listed $1,200,000 FORTMLS
- 2014-06-12 Sold (Public Records) $960,000 Public Records
- 2014-06-10 Price Changed $1,035,000 FORTMLS
- 2014-06-10 Sold (MLS) $960,000 FORTMLS
- 2005-09-01 Sold (Public Records) $869,000 Public Records
- 2005-08-31 Sold (MLS) $869,000 FORTMLS
- 2005-07-09 Price Changed $899,000 FORTMLS
- 2000-04-17 Sold (Public Records) $235,000 Public Records
- 1982-05-01 Sold (Public Records) $37,500 Public Records
Property tax history
+6.2%/yrLatest (2025): $18,319 · -5.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…