CashFlowRE
Sign in Sign up
706 Canterbury Cir
D+ Composite 49.12
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).

  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • Cash flow +9.0/30.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • Rent growth +1.3/5.0

$330,000

706 Canterbury Cir · Lehigh Acres, FL 33974
3 bd · 2.0 ba · 2,661 sqft · SingleFamily public records · 59 Days on market
Built 1995 0.31 ac lot Est $495k · 33% under

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

Listing remarks

* * * Huge Price Adjustment * * * Don't let this one pass you by. Seller Motivated, Bring all offers. Spacious 3-bedroom, 2-bath home with a 2-car garage, enclosed sunroom, situated on a generous . 33-acre lot and offering over 2,600 square feet of living space with high ceilings. The home features a large 14’ x 26’ kitchen, along with separate living, dining, and family rooms—perfect for both entertaining and everyday living. Vaulted ceilings enhance the living and dining areas, while the family room showcases a high ceiling for an open, airy feel. Enjoy the enclosed sunroom with surrounding windows and ceiling fans, creating a bright, relaxing space year-round. Ceil

Key facts

  • Enclosed sunroom
  • Cul-de-sac
  • 0.31 acre lot

Tags

ENCLOSED SUNROOMDEDICATED LAUNDRY ROOMCUL-DE-SAC

Property features AI

Finance

  • Other: Property zoned RS-1; Total acreage approximately 1/4 to less than 1/2 acre (about 0.31 acre); Living area reported as 2,661 (source: public records); Building area total reported as 3,345 (source: public records)
  • HOA & community: No HOA association indicated; Street lights in community

Exterior

  • Parking: Driveway; Attached garage with garage door opener; 2-car garage
  • Utilities: Public water; Public sewer; Electricity connected; Cable available; Fire hydrant; Underground utilities; Water connected; Sewer available
  • Home design: Single family residence; One story; East facing; Homesteaded
  • Construction: Block and stucco construction; Shingle roof; Slab foundation; Built as residential single family
  • Exterior features: Enclosed rear porch/Florida room; Rear porch; Sliding doors; Private mailbox; Mature landscaping; Cul-de-sac lot; Landscaped; Oversized lot; Asphalt road

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Electric water heater
  • Bedrooms: 3 bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Cathedral ceilings; Ceiling fans; High ceilings; Open floor plan; Split bedroom layout; Thermostat; Walk-in closets; Window treatments; Blinds; Drapes
  • Laundry & utility: Inside laundry room; Washer; Dryer; Irrigation equipment

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 $330k.

Deal economics

  • At list price, monthly cash flow is $-259 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $284k (13.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $220k (33.4% below list).
  • Recommended offer: $220k (33.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#826 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, employment D+, amenities 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: Mirror Lakes Elementary School (math 48% / reading 45%, grade D-, #1,223 of 2,144 statewide, top 57%, 1,228 students, 68% FRL); Oak Hammock Middle School (math 43% / reading 41%, grade D-, #340 of 571 statewide, top 61%, 1,563 students, 56% FRL); East Lee County High School (math 18% / reading 29%, grade F, #533 of 667 statewide, top 80%, 1,896 students, 61% FRL) — zoned schools at 62% FRL track the district average.
  • Market conditions: Rents falling (-4.7%/yr); 2476 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 15,411 units permitted in Lee County in 2024 (4,686 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $35k of equity ($2k loan paydown + $33k appreciation (10.0% local appreciation)).
  • Lee County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$57k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($320k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $219,937 (33.4% 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 59 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.67%
Cap rate
5.35%
Cash-on-cash
-3.36%
DSCR
0.85
GRM
12.5

CMA / ARV

ARV (on-the-fly)
$494,946
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
690 Milwaukee Blvd 0.31mi 3/3.0 2,286 (-14%) 1mo $425,000 $186 57

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
21.1%
Equity multiple
2.70×
Total profit
$156,670
Equity at exit
$297,290
10-year hold
IRR
18.6%
Equity multiple
6.01×
Total profit
$462,497
Equity at exit
$641,117

Cash invested: $92,400 (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 33974

Home prices YoY
5.8%
Rents YoY
-4.7%
Active inventory
2476
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$2,199 high interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$128 /mo · $1,536/yr
Insurance
$138
HOA
$0
Vacancy / Maint / Mgmt
$462
Net cashflow
$-259

Break-even live

Break-even rent $2,527
Max offer price $284,321
Occupancy floor

Sensitivity live

Price -10% $-72 -5% $-165 +0% $-259 +5% $-352 +10% $-445
Rent -10% $-432 -5% $-345 +0% $-259 +5% $-172 +10% $-85
Rate -1.0pp $-92 -0.5pp $-175 base $-259 +0.5pp $-344 +1.0pp $-431

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
$82,500
Closing costs
$9,900
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
696 Homestead Rd S Lehigh Acres, FL 4.0 2.0 1777 $2,200 $1.24 25d 1 0.29mi
606 Morningmist Ln Lehigh Acres, FL 4.0 2.5 1817 $2,295 $1.26 5d 1 0.47mi
715 Bering Ave S Lehigh Acres, FL 3.0 2.0 1835 $1,895 $1.03 23d 1 0.55mi
728 Crestline Ave S Lehigh Acres, FL 4.0 3.0 1904 $2,000 $1.05 23d 1 0.70mi
804 Gaylord Ave S Lehigh Acres, FL 4.0 2.0 1833 $1,875 $1.02 25d 1 0.75mi
12441 Dakota Ridge Pl Lehigh Acres, FL 4.0 2.5 1885 $2,150 $1.14 25d 1 0.86mi
668 Chemstrand St E Lehigh Acres, FL 3.0 2.0 2388 $2,000 $0.84 25d 1 0.91mi
20050 Caroline Creek Pl Lehigh Acres, FL 4.0 2.5 1885 $2,300 $1.22 25d 1 0.98mi
12312 Amber Waves Rd Lehigh Acres, FL 4.0 2.0 1937 $2,325 $1.20 21d 1 0.99mi
12312 Amber Waves Rd Unit NA Lehigh Acres, FL 4.0 2.0 1941 $2,325 $1.20 25d 1 0.99mi
814 Crystal Ave S Lehigh Acres, FL 3.0 2.0 1865 $1,815 $0.97 25d 1 1.05mi
530 Kilgour Ave Lehigh Acres, FL 3.0 2.0 2214 $1,795 $0.81 5d 1 1.11mi
11621 Savanna Lakes Blvd Lehigh Acres, FL 4.0 3.0 2174 $2,200 $1.01 18d 1 1.12mi
19931 Green Pasture Rd Lehigh Acres, FL 4.0 2.0 1817 $2,248 $1.24 25d 1 1.12mi
708 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 23d 1 1.13mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 5d 1 1.14mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 5d 1 1.14mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 23d 1 1.14mi
19882 Green Pasture Rd Lehigh Acres, FL 4.0 2.0 1942 $2,350 $1.21 25d 1 1.18mi
736 Barcia St E Lehigh Acres, FL 4.0 2.0 1833 $1,775 $0.97 25d 1 1.42mi
335 Parish Dr Lehigh Acres, FL 4.0 3.0 2205 $2,390 $1.08 12d 1 1.46mi
337 Marabou Dr Lehigh Acres, FL 3.0 2.0 1850 $2,300 $1.24 5d 1 1.47mi

Listing history 14 events

  1. 2026-06-22
    days on market $330,000 Active 59 DOM
  2. 2026-06-17
    days on market $330,000 Active 55 DOM
  3. 2026-06-16
    days on market $330,000 Active 54 DOM
  4. 2026-06-15
    days on market $330,000 Active 53 DOM
  5. 2026-06-13
    days on market $330,000 Active 51 DOM
  6. 2026-06-10
    days on market $330,000 Active 48 DOM
  7. 2026-06-09
    days on market $330,000 Active 47 DOM
  8. 2026-06-08
    days on market $330,000 Active 46 DOM
  9. 2026-06-07
    pricedays on market $330,000 Active 45 DOM
  10. 2026-06-03
    days on market $370,000 Active 41 DOM
  11. 2026-06-02
    days on market $370,000 Active 40 DOM
  12. 2026-06-01
    days on market $370,000 Active 39 DOM
  13. 2026-05-31
    days on market $370,000 Active 38 DOM
  14. 2026-04-23
    listed $370,000 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
$1,536 · $128/mo
Projected year-2 tax
$2,739 · $228/mo
Expected delta
+$1,203/yr (+$100/mo · 78.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 27 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 · 2 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
$26,392
− Mortgage interest
−$18,485
− Property taxes
−$1,536
− Insurance
−$1,650
− Repairs & maintenance
−$2,111
− Management
−$2,111
− Depreciation
−$9,600
Taxable loss
−$9,102
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,184
After-tax cash flow
$-919/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 — Lehigh Acres

Score
59/100
State rank
#826
US rank
#20055

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lehigh Acres, FL
County
Lee County · 788,662 people
City population
130,638
Metro
Cape Coral-Fort Myers, FL
Population (ZIP)
19,927
Household income
$72,192
Rent vs Own
27.3% rent · 72.7% own
Severe rent burden
434.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Hispanic / Latino 52% Two or more races 31% White 26% Black 18%
Hispanic origin (detail)
Mexican 12% Puerto Rican 7% Cuban 20% Dominican 4%
Common ancestry
Hispanic 7% Italian 1% Portuguese 1%
Foreign-born
32% · Canada, Jamaica
Languages at home
48% English-only · Spanish 43% French/Haitian/Cajun 7% 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
▲ 16.53%
Current HPI
303.3399
Rent YoY
▼ -4.68%
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 event — show timeline
  • 2026-04-23 Listed $370,000 Stellar MLS as Distributed by MLS Grid

Property tax history

+2.3%/yr

Latest (2022): $1,536 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…