CashFlowRE
Sign in Sign up
996 Greenwood Ct N
B+ Composite 77.41
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • 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

$729,000

996 Greenwood Ct N · Sanibel, FL 33957
3 bd · 3.0 ba · 1,741 sqft · SingleFamily public records · 499 Days on market
Built 1981 8,058 sqft lot Est $1341k · 46% under $23/mo HOA

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

Listing remarks MLS

Meticulously maintained 3 Bedroom, 3 Bathroom Townhome close to the causeway, Bailey Beach and the Gulf. Tile and hardwood floors throughout. The first level has a large great room with cathedral ceilings, screen enclosed porch, spacious dining room, updated kitchen, guest bedroom and bathroom, laundry room and large primary suite with walk-in closet. Second level has a large loft/sitting area open to screened lanai, guest bedroom and bathroom. Lower level includes screen enclosed pool, two parking spaces and several storage rooms. Impact windows and doors, new hot water heater, New A/C, Hardiboard siding on front and back, Roof-2011, irrigation system and partially furnished.

Key facts

  • Entertainment area
  • Large loft
  • Private caged pool

Tags

PRIVATE CAGED POOLENTERTAINMENT AREAADDITIONAL STORAGEUPDATED KITCHENSCREENED PORCHLARGE LOFT

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Homeowners association with annual fee (covers grounds and road maintenance); Community amenities include beach access and rights, clubhouse, golf course, pool, putting greens, restaurant, tennis courts, and management; Community features: golf, non-gated, tennis courts

Exterior

  • Parking: Attached garage with one covered space; Garage with automatic door opener; Two parking spaces total (attached, covered)
  • Security: High-impact doors; Smoke detectors
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Two-story home; Shingle roof; Wood frame construction; Raised foundation with pier/pillar supports; Faces southeast; Located on a rectangular dead-end lot; Lot exposures to the northwest
  • Construction: Built with wood frame construction; Shingle roof; Raised pier/pillar foundation
  • Exterior features: Patio; Lanai (open, screened); Porch (screened); Patio with screen enclosure; Attached guest house; Outdoor storage; Security/high-impact doors; Smoke detectors

Interior

  • Kitchen: Dishwasher; Disposal; Icemaker; Microwave; Range; Refrigerator (with ice maker)
  • Bedrooms: Main-level primary bedroom
  • Flooring: Carpet; Tile
  • Bathrooms: Three full bathrooms; Separate shower in primary bath
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Cathedral ceilings; Entrance foyer; Living/dining room; Main-level primary suite; Separate shower (shower only); Cable TV available; Window treatments; Sliding windows; Impact glass windows
  • Laundry & utility: Washer and dryer 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 $729k.

Deal economics

  • At list price, monthly cash flow is $3k ($40k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($11k rent vs $729k).
  • Recommended offer: $642k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.5% 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; 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $22k 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 $204k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 499 days — a 12% lower offer ($642k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $221k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $641,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 499 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  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 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
1.49%
Cap rate
12.54%
Cash-on-cash
22.31%
DSCR
1.99
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$1,340,570
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1258 Sand Castle Rd 0.62mi 3/2.0 1,704 (-2%) 14mo $570,000 $335 52
1154 Harbor Cottage Ct 0.21mi 3/2.0 1,493 (-14%) 16mo $1,150,000 $770 49

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
11.9%
Equity multiple
1.47×
Total profit
$96,646
Equity at exit
$108,696
10-year hold
IRR
20.9%
Equity multiple
2.77×
Total profit
$361,481
Equity at exit
$63,031

Cash invested: $204,120 (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
5.6×

Monthly cashflow live

Estimated rent
$10,870 medium interval (Pro) →
Mortgage (P&I)
$3,823
Tax from tax record
$643 /mo · $7,722/yr
Insurance
$304
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$23
Vacancy / Maint / Mgmt
$2,283
Net cashflow
$3,368

Break-even live

Break-even rent $6,607
Max offer price $729,000
Occupancy floor 64%

Sensitivity live

Price -10% $3,781 -5% $3,574 +0% $3,368 +5% $3,162 +10% $2,955
Rent -10% $2,509 -5% $2,938 +0% $3,368 +5% $3,797 +10% $4,227
Rate -1.0pp $3,735 -0.5pp $3,553 base $3,368 +0.5pp $3,179 +1.0pp $2,987

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
$182,250
Closing costs
$21,870
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
424 Lagoon Dr Sanibel, FL 3.0 2.0 1704 $18,200 $10.68 24d 1 0.86mi
1666 Sabal Palm Dr Sanibel, FL 2.0 2.5 1715 $3,500 $2.04 24d 1 1.23mi
1679 Serenity Ln Unit 1323695P Sanibel, FL 3.0 2.0 1646 $7,115 $4.32 16d 1 1.44mi

HOA detail

Monthly dues
$23 · $276/yr
Likely covers
waterpool

Listing history 25 events

  1. 2026-06-17
    days on market $729,000 Active 499 DOM
  2. 2026-06-16
    days on market $729,000 Active 498 DOM
  3. 2026-06-16
    days on market $729,000 Active 497 DOM
  4. 2026-06-13
    days on market $729,000 Active 495 DOM
  5. 2026-06-09
    days on market $729,000 Active 491 DOM
  6. 2026-06-07
    days on market $729,000 Active 489 DOM
  7. 2026-06-02
    days on market $729,000 Active 484 DOM
  8. 2026-06-01
    days on market $729,000 Active 483 DOM
  9. 2026-06-01
    days on market $729,000 Active 482 DOM
  10. 2026-04-16
    price $729,000
  11. 2026-02-26
    price $739,000
  12. 2026-02-16
    price $765,000
  13. 2025-12-23
    price $775,000
  14. 2025-07-02
    price $799,000
  15. 2025-05-28
    price $850,000
  16. 2025-03-26
    price $899,000
  17. 2025-02-03
    listed $950,000 Active
  18. 2023-03-09
    soldstatus $725,000
  19. 2023-02-27
    soldstatus $725,000 Closed 685-char remark
    Show marketing remark (685 chars)

    Meticulously maintained 3 Bedroom, 3 Bathroom Townhome close to the causeway, Bailey Beach and the Gulf. Tile and hardwood floors throughout. The first level has a large great room with cathedral ceilings, screen enclosed porch, spacious dining room, updated kitchen, guest bedroom and bathroom, laundry room and large primary suite with walk-in closet. Second level has a large loft/sitting area open to screened lanai, guest bedroom and bathroom. Lower level includes screen enclosed pool, two parking spaces and several storage rooms. Impact windows and doors, new hot water heater, New A/C, Hardiboard siding on front and back, Roof-2011, irrigation system and partially furnished.

  20. 2023-01-03
    status Pending 685-char remark
    Show marketing remark (685 chars)

    Meticulously maintained 3 Bedroom, 3 Bathroom Townhome close to the causeway, Bailey Beach and the Gulf. Tile and hardwood floors throughout. The first level has a large great room with cathedral ceilings, screen enclosed porch, spacious dining room, updated kitchen, guest bedroom and bathroom, laundry room and large primary suite with walk-in closet. Second level has a large loft/sitting area open to screened lanai, guest bedroom and bathroom. Lower level includes screen enclosed pool, two parking spaces and several storage rooms. Impact windows and doors, new hot water heater, New A/C, Hardiboard siding on front and back, Roof-2011, irrigation system and partially furnished.

  21. 2022-12-29
    listed $779,000 Active 685-char remark
    Show marketing remark (685 chars)

    Meticulously maintained 3 Bedroom, 3 Bathroom Townhome close to the causeway, Bailey Beach and the Gulf. Tile and hardwood floors throughout. The first level has a large great room with cathedral ceilings, screen enclosed porch, spacious dining room, updated kitchen, guest bedroom and bathroom, laundry room and large primary suite with walk-in closet. Second level has a large loft/sitting area open to screened lanai, guest bedroom and bathroom. Lower level includes screen enclosed pool, two parking spaces and several storage rooms. Impact windows and doors, new hot water heater, New A/C, Hardiboard siding on front and back, Roof-2011, irrigation system and partially furnished.

  22. 2009-12-22
    soldstatus $380,000 570-char remark
    Show marketing remark (570 chars)

    Truly unique three bedroom, three bath home, unlike any other duplex in the Dunes! Private caged pool with large entertainment area and additional storage below home, that could be used for a workshop or exercise room. Updated kitchen with large formal dining room, living room, two screened porches, open porch off master bedroom, and loft/office area. Brand new impact resistant windows, sliding glass doors and French doors off dining room. Located in a wonderful island subdivision with many community amenities and just down the street to the Bay beach, a must see!

  23. 2009-12-22
    soldstatus $380,000
    Show marketing remark (570 chars)

    Truly unique three bedroom, three bath home, unlike any other duplex in the Dunes! Private caged pool with large entertainment area and additional storage below home, that could be used for a workshop or exercise room. Updated kitchen with large formal dining room, living room, two screened porches, open porch off master bedroom, and loft/office area. Brand new impact resistant windows, sliding glass doors and French doors off dining room. Located in a wonderful island subdivision with many community amenities and just down the street to the Bay beach, a must see!

  24. 2009-11-30
    price $456,000 570-char remark
    Show marketing remark (570 chars)

    Truly unique three bedroom, three bath home, unlike any other duplex in the Dunes! Private caged pool with large entertainment area and additional storage below home, that could be used for a workshop or exercise room. Updated kitchen with large formal dining room, living room, two screened porches, open porch off master bedroom, and loft/office area. Brand new impact resistant windows, sliding glass doors and French doors off dining room. Located in a wonderful island subdivision with many community amenities and just down the street to the Bay beach, a must see!

  25. 1995-03-31
    soldstatus $146,700

ⓘ 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
$7,722 · $643/mo
Projected year-2 tax
$7,722 · $643/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
$130,444
− Mortgage interest
−$40,835
− Property taxes
−$7,722
− Insurance
−$8,764
− Repairs & maintenance
−$10,436
− Management
−$10,436
− HOA
−$276
− Depreciation
−$21,207
Taxable income
$30,769
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,385
After-tax cash flow
$33,030/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

+396.9% since first listed
16 events — show timeline
  • 2026-04-16 Price Changed $729,000 FORTMLS
  • 2026-02-26 Price Changed $739,000 FORTMLS
  • 2026-02-16 Price Changed $765,000 FORTMLS
  • 2025-12-23 Price Changed $775,000 FORTMLS
  • 2025-07-02 Price Changed $799,000 FORTMLS
  • 2025-05-28 Price Changed $850,000 FORTMLS
  • 2025-03-26 Price Changed $899,000 FORTMLS
  • 2025-02-03 Listed $950,000 FORTMLS
  • 2023-03-09 Sold (Public Records) $725,000 Public Records
  • 2023-02-27 Sold (MLS) $725,000 FORTMLS
  • 2023-01-03 Pending FORTMLS
  • 2022-12-29 Listed $779,000 FORTMLS
  • 2009-12-22 Sold (Public Records) $380,000 Public Records
  • 2009-12-22 Sold (MLS) $380,000 FORTMLS
  • 2009-11-30 Price Changed $456,000 FORTMLS
  • 1995-03-31 Sold (Public Records) $146,700 Public Records

Property tax history

+5.0%/yr

Latest (2025): $7,722 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…