CashFlowRE
Sign in Sign up
4708 Golfview Blvd Duplex
C+ Composite 61.73
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 +22.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.9/10.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.8/10.0
  • Rent growth +0.8/5.0

$320,000

4708 Golfview Blvd · Lehigh Acres, FL 33973
6 bd · 4.0 ba · 2,352 sqft · MultiFamily public records · 81 Days on market
Built 2002 0.43 ac lot Est $546k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Large Duplex on oversized cornet lot located in Lehigh near Westminster County Club. Close to shopping, Fort Myers, I-75, and RSW Airport. Enclosed front porch.

Key facts

  • Private entrances
  • Convenient area
  • Steady rental demand

Tags

STRONG RENTAL INCOME POTENTIALPRIVATE ENTRANCESCONVENIENT AREASTEADY RENTAL DEMANDTURNKEY INVESTMENT OPPORTUNITY

Property features AI

Finance

  • Other: Lot dimensions approx. 85 x 176 x 119 x 141 (source: appraiser)
  • Financial info: Gross scheduled income: $43,200; One unit currently showing actual/pro forma rent of $1,800; Tenants pay cable TV, electricity, internet, and telephone; Pets allowed
  • HOA & community: Non-gated community; No association fee

Exterior

  • Parking: Parking details not provided
  • Security: No security features listed
  • Utilities: Cable available; Septic tank sewer; Well water
  • Home design: Multifamily property with 2 units; Resale condition; Zoned RM-2
  • Construction: Block, concrete and stucco construction; Shingle roof; Built on standard foundation
  • Exterior features: Corner lot; Oversized lot; No additional exterior features listed

Interior

  • Kitchen: Each unit includes a dishwasher, microwave, range, and refrigerator
  • Bedrooms: Two 3-bedroom units (each unit is unfurnished)
  • Flooring: Laminate flooring throughout
  • Bathrooms: Four full bathrooms total (each unit has 2 full bathrooms)
  • Heating & cooling: Central heating (electric); Central air conditioning with ceiling fans
  • Interior features: Single hung windows; Laminate flooring
  • Laundry & utility: Laundry in residence for each unit

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 2 × 3-bed/2.0-bath units multifamily listed at $320k.

Deal economics

  • At list price, monthly cash flow is $540 ($6k/yr) — positive. Per door: $270/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $320k).
  • Recommended offer: $301k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 4.7% in Lehigh Acres — 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 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+, schools D-.
  • 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 falling (-7.0%/yr); 292 active listings in the ZIP; 3 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).
  • At $3,476/mo this rent would consume 69% of the median local household income ($61k/yr) (locally 1142% 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 $2k of loan paydown is wiped out by about $10k 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 ($301k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y ago; this cycle's ask is 23604% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $172k; list at $320k implies a 86% 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; extreme-heat days projected 7→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $300,800 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.09%
Cap rate
8.32%
Cash-on-cash
7.23%
DSCR
1.32
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$545,664
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4738-4740 Douglas Ln 0.06mi 6/4.0 2,396 (+2%) 13mo $565,000 $236 83
309 Ichabod Ave S 0.49mi 6/4.0 2,360 (+0%) 9mo $550,000 $233 69
133-135 Hightower Ave S 0.45mi 6/4.0 2,392 (+2%) 22mo $554,900 $232 58
725/727 Ivan Ave S 0.65mi 6/4.0 2,316 (-2%) 15mo $425,000 $184 55
713-715 Homer Ave S #719 0.66mi 6/4.0 2,360 (+0%) 18mo $549,900 $233 53
312-314 Harry Ave S 0.55mi 6/4.0 2,392 (+2%) 23mo $549,900 $230 52
316-318 Harry Ave S 0.57mi 6/4.0 2,392 (+2%) 23mo $549,900 $230 52
724 Jenna Ave S 0.59mi 6/4.0 2,238 (-5%) 20mo $449,000 $201 48

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
-8.7%
Equity multiple
0.69×
Total profit
$-27,628
Equity at exit
$47,713
10-year hold
IRR
-3.7%
Equity multiple
0.79×
Total profit
$-18,976
Equity at exit
$27,668

Cash invested: $89,600 (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 33973

Home prices YoY
-3.4%
Rents YoY
-7.0%
Active inventory
292
Price-to-rent
15.3×

Monthly cashflow live

Estimated rent
$3,476 high interval (Pro) →
Mortgage (P&I)
$1,678
Tax from tax record
$395 /mo · $4,741/yr
Insurance
$133
HOA
$0
Vacancy / Maint / Mgmt
$730
Net cashflow
$540

Break-even live

Break-even rent $2,793
Max offer price $320,000
Occupancy floor 79%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,476

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
$80,000
Closing costs
$9,600
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1133 Ichabod Ave Lehigh Acres, FL 6.0 4.0 2376 $2,100 $0.88 24d 1 0.97mi
2216 Leda Ave S Lehigh Acres, FL 5.0 3.0 2750 $2,470 $0.90 16d 1 1.00mi
5214 25th St SW Lehigh Acres, FL 6.0 4.0 2316 $1,600 $0.69 24d 1 1.38mi

Listing history 27 events

  1. 2026-06-01
    statusdays on market $320,000 Pending 81 DOM
  2. 2026-05-19
    price $320,000
  3. 2026-04-30
    historical $1,350
  4. 2026-04-17
    status Active
  5. 2026-04-16
    listed $1,350
  6. 2026-04-08
    status Pending
  7. 2026-03-20
    historical $1,350
  8. 2026-02-02
    listed $359,000 Active
  9. 2025-09-18
    price $1,375
  10. 2025-07-25
    price $1,400
  11. 2025-06-12
    price $1,600
  12. 2025-05-15
    price $1,650
  13. 2025-04-24
    price $1,700
  14. 2025-02-26
    listed $1,750
  15. 2017-06-22
    soldstatus $172,278 Sold 160-char remark
    Show marketing remark (160 chars)

    Large Duplex on oversized cornet lot located in Lehigh near Westminster County Club. Close to shopping, Fort Myers, I-75, and RSW Airport. Enclosed front porch.

  16. 2017-05-11
    status Pending With Contingencies 160-char remark
    Show marketing remark (160 chars)

    Large Duplex on oversized cornet lot located in Lehigh near Westminster County Club. Close to shopping, Fort Myers, I-75, and RSW Airport. Enclosed front porch.

  17. 2017-03-31
    listed $168,900 Active 160-char remark
    Show marketing remark (160 chars)

    Large Duplex on oversized cornet lot located in Lehigh near Westminster County Club. Close to shopping, Fort Myers, I-75, and RSW Airport. Enclosed front porch.

  18. 2016-12-27
    soldstatus $1,040,000
  19. 2011-07-05
    soldstatus $65,000
  20. 2011-07-01
    soldstatus $65,000 192-char remark
    Show marketing remark (192 chars)

    GREAT INVESTMENT PROPERTY!! TENANT OCCUPIED!! NOT A SHORT SALE OR FORECLOSURE. Three Bedrooms/Two Baths each side includes ALL TILE. This duplex is on a corner lot across from the golf course.

  21. 2011-04-22
    price $69,900 192-char remark
    Show marketing remark (192 chars)

    GREAT INVESTMENT PROPERTY!! TENANT OCCUPIED!! NOT A SHORT SALE OR FORECLOSURE. Three Bedrooms/Two Baths each side includes ALL TILE. This duplex is on a corner lot across from the golf course.

  22. 2009-09-22
    soldstatus $47,500
  23. 2009-09-09
    price $49,900
  24. 2004-04-24
    soldstatus $172,000
  25. 2004-03-19
    soldstatus $172,000
  26. 2004-01-07
    price $173,900
  27. 2002-07-08
    soldstatus $129,900

ⓘ 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
$4,741 · $395/mo
Projected year-2 tax
$4,741 · $395/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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 30 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
$41,712
− Mortgage interest
−$17,925
− Property taxes
−$4,741
− Insurance
−$1,600
− Repairs & maintenance
−$3,337
− Management
−$3,337
− Depreciation
−$9,309
Taxable income
$1,463
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$351
After-tax cash flow
$6,123/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)
14,392
Household income
$60,530
Rent vs Own
77.1% rent · 22.9% own
Severe rent burden
1142.0

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 0.67)
Race & ethnicity
Hispanic / Latino 41% Black 36% Two or more races 21% White 18%
Hispanic origin (detail)
Mexican 21% Puerto Rican 7% Cuban 4% Dominican 1%
Common ancestry
Hispanic 14% Russian 1% Estonian 1%
Foreign-born
23% · Canada, China
Languages at home
54% English-only · Spanish 31% French/Haitian/Cajun 13% 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
▼ -8.43%
Current HPI
237.694
Rent YoY
▼ -6.99%
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

+146.3% since first listed
26 events — show timeline
  • 2026-05-19 Price Changed $320,000 FORTMLS
  • 2026-04-30 Rental Removed $1,350 BUILDIUM
  • 2026-04-17 Relisted FORTMLS
  • 2026-04-16 Listed for Rent $1,350 BUILDIUM
  • 2026-04-08 Pending FORTMLS
  • 2026-03-20 Rental Removed $1,350 BUILDIUM
  • 2026-02-02 Listed $359,000 FORTMLS
  • 2025-09-18 Price Changed $1,375 BUILDIUM
  • 2025-07-25 Price Changed $1,400 BUILDIUM
  • 2025-06-12 Price Changed $1,600 BUILDIUM
  • 2025-05-15 Price Changed $1,650 BUILDIUM
  • 2025-04-24 Price Changed $1,700 BUILDIUM
  • 2025-02-26 Listed for Rent $1,750 BUILDIUM
  • 2017-06-22 Sold (MLS) $172,278 FORTMLS
  • 2017-05-11 Pending FORTMLS
  • 2017-03-31 Listed $168,900 FORTMLS
  • 2016-12-27 Sold (Public Records) $1,040,000 Public Records
  • 2011-07-05 Sold (Public Records) $65,000 Public Records
  • 2011-07-01 Sold (MLS) $65,000 FORTMLS
  • 2011-04-22 Price Changed $69,900 FORTMLS
  • 2009-09-22 Sold (MLS) $47,500 FORTMLS
  • 2009-09-09 Price Changed $49,900 FORTMLS
  • 2004-04-24 Sold (Public Records) $172,000 Public Records
  • 2004-03-19 Sold (MLS) $172,000 FORTMLS
  • 2004-01-07 Price Changed $173,900 FORTMLS
  • 2002-07-08 Sold (Public Records) $129,900 Public Records

Property tax history

+10.0%/yr

Latest (2025): $4,741 · +11.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…