CashFlowRE
Sign in Sign up
757 Switchboard Ln
D- Composite 36.28
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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +6.1/30.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.4/10.0
  • Rent growth +1.3/5.0
  • DSCR +0.4/10.0

$332,900

757 Switchboard Ln · Lehigh Acres, FL 33974
3 bd · 2.0 ba · 1,642 sqft · Land · 28 Days on market
Built 2026 10,624 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Brand-new construction in a convenient Lehigh Acres location! This beautifully designed 3-bed, 2-bath home features a versatile den/office perfect for remote work or flex space. The open-concept floor plan is bright and inviting. The kitchen offers white modern cabinets and quartz countertops, stainless steel appliances, and a large kitchen island. Porcelain tile flows throughout for easy maintenance and a modern luxurious aesthetic. The primary suite offers ample closet space and an en-suite bath. Enjoy outdoor Florida living with an open lanai-porch and a spacious yard ideal for entertaining or future landscaping. Impact windows and doors, indoor laundry room, and a 2-car garage complete

Key facts

  • Large kitchen island
  • Quartz countertops
  • Versatile den office

Tags

VERSATILE DEN OFFICEOPEN CONCEPT FLOOR PLANWHITE MODERN CABINETSQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESLARGE KITCHEN ISLAND

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: No association fee

Exterior

  • Parking: Attached garage with garage door opener; 2 covered garage spaces
  • Security: High impact/secure doors
  • Utilities: Septic tank; Well water; Cable available
  • Home design: Single-story; New construction; Faces south; Entry at level 1; RS-1 zoning
  • Construction: Block, concrete and stucco construction; Shingle roof; Built as new construction
  • Exterior features: Patio; Open porch; Security/high impact doors; Rectangular lot; Lot exposures to the north; Well water

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Kitchen island; Pantry
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating; Central electric cooling
  • Interior features: Impact glass windows; Dual sinks; Entrance foyer; Kitchen island; Combined living/dining area; Pantry; Separate shower (shower only); Walk-in closets; Den; Great room; Unfurnished
  • Laundry & utility: Washer hookup; Dryer hookup; 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/2.0-bath land listed at $333k.

Deal economics

  • At list price, monthly cash flow is $-626 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $242k (27.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (36.3% below list).
  • Recommended offer: $212k (36.3% 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+, 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 (-4.7%/yr); 2460 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 35% 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 $36k 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 28 days — a 2% lower offer ($328k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $27k; list at $333k implies a 1133% 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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,988 (36.3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.64%
Cap rate
4.04%
Cash-on-cash
-8.06%
DSCR
0.64
GRM
13.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
17.9%
Equity multiple
2.45×
Total profit
$135,262
Equity at exit
$299,903
10-year hold
IRR
16.3%
Equity multiple
5.49×
Total profit
$418,613
Equity at exit
$646,751

Cash invested: $93,212 (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
2460
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$2,120 high interval (Pro) →
Mortgage (P&I)
$1,746
Tax est. 1.5%
$416 /mo · $4,994/yr
Insurance
$139
HOA
$0
Vacancy / Maint / Mgmt
$445
Net cashflow
$-626

Break-even live

Break-even rent $2,912
Max offer price $242,332
Occupancy floor

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
$83,225
Closing costs
$9,987
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
604 Thomas Sherwin Ave S Lehigh Acres, FL 4.0 2.0 1493 $2,200 $1.47 3d 1 0.08mi
573 Bell Blvd S Lehigh Acres, FL 3.0 2.0 1218 $1,900 $1.56 15d 1 0.21mi
530 Kilgour Ave Lehigh Acres, FL 3.0 2.0 2214 $1,795 $0.81 3d 1 0.22mi
684 Thomas Sherwin Ave S Lehigh Acres, FL 3.0 2.0 1288 $1,695 $1.32 3d 1 0.25mi
508 Bell Blvd S Lehigh Acres, FL 3.0 2.0 1200 $1,800 $1.50 24d 1 0.52mi
541 Hawthorne Ave S Lehigh Acres, FL 3.0 2.0 1634 $1,921 $1.18 3d 1 0.54mi
541 Chalet Ave S Lehigh Acres, FL 4.0 3.0 1650 $2,400 $1.45 24d 1 0.55mi
886 Milwaukee Blvd Lehigh Acres, FL 3.0 2.0 1205 $1,900 $1.58 24d 1 0.56mi
874 Apartment St Lehigh Acres, FL 3.0 2.0 1200 $1,750 $1.46 24d 1 0.60mi
546 Whispering Wind Bnd Lehigh Acres, FL 3.0 2.0 1437 $1,950 $1.36 2d 1 0.66mi
720 Chavers St Lehigh Acres, FL 3.0 2.0 1547 $2,200 $1.42 24d 1 0.69mi
567 Charwood Ave S Lehigh Acres, FL 3.0 2.0 1564 $1,900 $1.21 15d 1 0.69mi
459 Lockport Ave S Lehigh Acres, FL 3.0 2.0 1650 $2,000 $1.21 24d 1 0.72mi
455 Bell Blvd Unit 1 Lehigh Acres, FL 3.0 2.0 1142 $1,600 $1.40 24d 1 0.74mi
908 Winters St E Lehigh Acres, FL 3.0 2.0 1639 $2,200 $1.34 10d 1 0.78mi
708 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 21d 1 0.78mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 3d 1 0.80mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 3d 1 0.80mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 21d 1 0.80mi
862 Charles Sise St E Lehigh Acres, FL 3.0 2.0 1582 $2,664 $1.68 24d 1 0.80mi
715 Bering Ave S Lehigh Acres, FL 3.0 2.0 1835 $1,895 $1.03 21d 1 0.80mi
928 Milwaukee Blvd Lehigh Acres, FL 4.0 2.0 1719 $1,990 $1.16 24d 1 0.82mi
728 Crestline Ave S Lehigh Acres, FL 4.0 3.0 1904 $2,000 $1.05 21d 1 0.85mi
406 Chalet Ave S Lehigh Acres, FL 3.0 2.0 1200 $1,850 $1.54 24d 1 0.86mi
404 Chalet Ave S Lehigh Acres, FL 3.0 2.0 1200 $1,850 $1.54 24d 1 0.86mi
606 Morningmist Ln Lehigh Acres, FL 4.0 2.5 1817 $2,295 $1.26 3d 1 0.87mi
598 Aston Lake Ct Lehigh Acres, FL 3.0 2.0 1703 $2,395 $1.41 21d 1 0.88mi
515 Croydon Ave S Lehigh Acres, FL 3.0 3.0 1253 $2,200 $1.76 3d 1 0.91mi
825 Carbon St E Lehigh Acres, FL 3.0 2.0 1582 $2,300 $1.45 24d 1 0.96mi
940 Sterling St E Lehigh Acres, FL 4.0 2.0 1389 $1,750 $1.26 3d 1 0.96mi
954 Pilgrim St E Lehigh Acres, FL 3.0 2.0 1246 $1,625 $1.30 2d 1 0.97mi
388 Bell Blvd S Lehigh Acres, FL 3.0 2.0 1200 $1,780 $1.48 24d 1 1.01mi
510 Caywood Ave S Lehigh Acres, FL 3.0 2.0 1582 $2,664 $1.68 24d 1 1.01mi
719 Fullerton Ave S Lehigh Acres, FL 3.0 2.0 1650 $2,000 $1.21 19d 1 1.02mi
382 McArthur Blvd Lehigh Acres, FL 3.0 2.0 1055 $2,200 $2.09 24d 1 1.04mi
397 Carrillon Ave S Lehigh Acres, FL 3.0 2.0 1200 $1,550 $1.29 3d 1 1.08mi
762 Gallo Ave S #764 Lehigh Acres, FL 3.0 2.0 1127 $1,195 $1.06 21d 1 1.10mi
750 Cane St E Lehigh Acres, FL 4.0 3.0 1537 $2,800 $1.82 3d 1 1.10mi
713 Cardinal St E Lehigh Acres, FL 3.0 2.0 1100 $1,635 $1.49 3d 1 1.11mi
538 Flamingo Ave S Lehigh Acres, FL 3.0 2.0 1272 $1,791 $1.41 3d 1 1.12mi

Listing history 16 events

  1. 2026-06-17
    days on market $332,900 Active 28 DOM
  2. 2026-06-16
    days on market $332,900 Active 27 DOM
  3. 2026-06-15
    days on market $332,900 Active 26 DOM
  4. 2026-06-13
    days on market $332,900 Active 24 DOM
  5. 2026-06-10
    days on market $332,900 Active 21 DOM
  6. 2026-06-09
    days on market $332,900 Active 20 DOM
  7. 2026-06-08
    days on market $332,900 Active 19 DOM
  8. 2026-06-07
    pricedays on market $332,900 Active 18 DOM
  9. 2026-06-03
    days on market $339,900 Active 14 DOM
  10. 2026-06-02
    days on market $339,900 Active 13 DOM
  11. 2026-06-01
    days on market $339,900 Active 12 DOM
  12. 2026-05-31
    days on market $339,900 Active 11 DOM
  13. 2026-05-19
    listed $339,900 Active
  14. 2025-08-22
    soldstatus $27,000
  15. 2025-07-30
    soldstatus $105,000
  16. 2004-08-26
    soldstatus $1,338,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$25,439
− Mortgage interest
−$18,648
− Property taxes
−$4,994
− Insurance
−$1,664
− Repairs & maintenance
−$2,035
− Management
−$2,035
− Depreciation
−$9,684
Taxable loss
−$13,622
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,269
After-tax cash flow
$-4,242/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

-74.6% since first listed
4 events — show timeline
  • 2026-05-19 Listed $339,900 FORTMLS
  • 2025-08-22 Sold (Public Records) $27,000 Public Records
  • 2025-07-30 Sold (Public Records) $105,000 Public Records
  • 2004-08-26 Sold (Public Records) $1,338,500 Public Records

Property tax history

+11.9%/yr

Latest (2025): $402 · +10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…