CashFlowRE
Sign in Sign up
1132 Hardy Ave S 🏗️ New Construction
D Composite 40.45
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
  • Cash flow +7.8/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +1.9/10.0
  • Rent growth +1.3/5.0

$298,990

1132 Hardy Ave S · Lehigh Acres, FL 33974
4 bd · 2.0 ba · 1,666 sqft · Land · 124 Days on market
Built 2026 0.26 ac lot

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

Listing remarks MLS

Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

Key facts

  • Open living room
  • Private bath
  • Dining area

Tags

OPEN LIVING ROOMDINING AREAGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESPRIVATE BATHDUAL VANITY SINKS

Property features AI

Finance

  • Other: Lot is approximately 0.25 acre (1/4 to less than 1/2 acre); Paved public-maintained road frontage; Located on a lot with permit RES2024-01116; Builder license: CGC1517458
  • HOA & community: No association fees; Pets allowed

Exterior

  • Parking: Attached 2-car garage with 19x20 dimensions; Driveway; Garage door opener
  • Security: Smoke detectors
  • Utilities: Well water; Septic system; Electricity connected; Public utilities available; Cable available; Broadband/high-speed internet available; Sewer connected; Water connected
  • Home design: Single family residence (under construction); One level; Home faces east; Projected completion in 2026
  • Construction: Block and stucco construction; Shingle roof; Built on slab foundation; New construction by Century Complete (model: QUAIL RIDGE)
  • Exterior features: Covered patio; Patio; Exterior lighting; Sidewalk; Sliding doors

Interior

  • Kitchen: Dishwasher; Range; Microwave; Electric water heater
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Open floorplan; Stone countertops; Thermostat; Walk-in closets; Double-pane, insulated thermal windows
  • Laundry & utility: Indoor laundry room with washer and electric dryer hookups

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. Builder plan / spec listing (the home may be to-be-built); metrics use comparable previous sales.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath land listed at $299k.

Deal economics

  • At list price, monthly cash flow is $-332 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $251k (16.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (26.6% below list).
  • Recommended offer: $219k (26.6% 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: Veterans Park Academy For The Arts (math 41% / reading 45%, grade F, #1,366 of 2,144 statewide, top 64%, 2,133 students, 36% FRL); Oak Hammock Middle School (math 43% / reading 41%, grade D-, #340 of 571 statewide, top 61%, 1,563 students, 56% FRL); Lehigh Senior High School (math 23% / reading 45%, grade F, #394 of 667 statewide, top 60%, 2,476 students, 57% FRL).
  • 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 25d 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 36% 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 $32k of equity ($2k loan paydown + $30k 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 ~$51k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 124 days — a 12% lower offer ($263k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $22k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $23k; list at $299k implies a 1200% 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→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $219,466 (26.6% 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 124 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
0.73%
Cap rate
4.96%
Cash-on-cash
-4.77%
DSCR
0.79
GRM
11.4

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
20.1%
Equity multiple
2.62×
Total profit
$135,264
Equity at exit
$269,354
10-year hold
IRR
17.8%
Equity multiple
5.82×
Total profit
$403,532
Equity at exit
$580,872

Cash invested: $83,717 (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
11.4×

Monthly cashflow live

Estimated rent
$2,195 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax est. 1.5%
$374 /mo · $4,485/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$461
Net cashflow
$-332

Break-even live

Break-even rent $2,616
Max offer price $250,881
Occupancy floor

Sensitivity live

Price -10% $-126 -5% $-229 +0% $-332 +5% $-436 +10% $-539
Rent -10% $-506 -5% $-419 +0% $-332 +5% $-246 +10% $-159
Rate -1.0pp $-182 -0.5pp $-256 base $-332 +0.5pp $-410 +1.0pp $-489

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
$74,748
Closing costs
$8,970
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
1121 Deauville St E Lehigh Acres, FL 3.0 2.0 1698 $2,100 $1.24 25d 1 0.09mi
1125 Deauville St E Lehigh Acres, FL 3.0 2.0 1292 $1,900 $1.47 4d 1 0.12mi
1129 Deauville St E Lehigh Acres, FL 3.0 2.0 1698 $2,100 $1.24 25d 1 0.15mi
1142 Dutchess St E Lehigh Acres, FL 4.0 2.5 1632 $2,400 $1.47 25d 1 0.26mi
1150 Darling St E Lehigh Acres, FL 3.0 2.0 1292 $1,800 $1.39 25d 1 0.33mi
1028 Eubanks St Lehigh Acres, FL 3.0 3.0 1200 $1,950 $1.62 17d 1 0.41mi
1051 Marine Ave S Lehigh Acres, FL 3.0 2.0 1057 $1,800 $1.70 25d 1 0.41mi
1248 Columbus Blvd Unit B Fort Myers, FL 3.0 2.0 1100 $1,850 $1.68 25d 1 0.55mi
1089 Eisenhower Blvd Lehigh Acres, FL 4.0 2.0 1639 $2,000 $1.22 4d 1 0.57mi
1253 Columbus Blvd Fort Myers, FL 3.0 2.0 1288 $1,650 $1.28 25d 1 0.62mi
1107 Enrique St E Lehigh Acres, FL 3.0 2.0 1363 $1,800 $1.32 25d 1 0.68mi
1262 Best Ave Fort Myers, FL 3.0 2.0 1288 $1,600 $1.24 16d 1 0.70mi
1270 Bermar St Fort Myers, FL 3.0 2.0 1408 $1,660 $1.18 4d 1 1.09mi
934 Marilyn Ave S Lehigh Acres, FL 4.0 2.0 1577 $2,000 $1.27 3d 1 1.11mi
934 Marilyn Ave S Lehigh Acres, FL 4.0 2.0 1577 $2,000 $1.27 12d 1 1.11mi
936 Eisenhower Blvd Lehigh Acres, FL 3.0 2.0 1300 $1,395 $1.07 4d 1 1.14mi
941 Elgin St Lehigh Acres, FL 3.0 2.0 1582 $2,664 $1.68 25d 1 1.15mi
1018 Garnet Ave Lehigh Acres, FL 3.0 2.0 1381 $1,575 $1.14 25d 1 1.15mi
915 Graystone Ave Lehigh Acres, FL 3.0 2.0 1115 $1,525 $1.37 16d 1 1.25mi
847 Genoa Ave Lehigh Acres, FL 3.0 2.0 1600 $2,000 $1.25 4d 1 1.29mi
828 Genoa Ave S Lehigh Acres, FL 4.0 2.5 1632 $2,400 $1.47 25d 1 1.43mi
936 Joponica Ave S Lehigh Acres, FL 4.0 2.0 2101 $2,500 $1.19 25d 1 1.44mi

Listing history 15 events

  1. 2026-05-19
    status Pending 829-char remark
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  2. 2026-05-19
    status Pending
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  3. 2026-05-07
    price $298,990 829-char remark
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  4. 2026-05-07
    price $298,990
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  5. 2026-04-24
    price $308,490 829-char remark
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  6. 2026-04-24
    price $308,490
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  7. 2026-04-24
    price $321,490 829-char remark
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  8. 2026-04-24
    price $321,490
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  9. 2026-03-09
    price $289,990
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  10. 2026-03-09
    price $289,990 829-char remark
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  11. 2026-01-27
    price $292,990 829-char remark
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  12. 2026-01-27
    price $292,990
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  13. 2026-01-15
    listed $321,490 Active 829-char remark
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  14. 2026-01-15
    listed $321,490 Active
    Show marketing remark (829 chars)

    Discover Your Dream Home in the Lehigh Acres Classic Community! Step into the Quail Ridge Plan, this delightful home features an open living room that flows into a beautifully designed dining area and kitchen, perfect for gatherings. The kitchen is the heart of the house, boasting elegant cabinetry, quartz countertops, and stainless steel appliances, including a range with a microwave and dishwasher. The primary suite includes a private bath with dual vanity sinks and a spacious walk-in closet. Three more inviting bedrooms and a full secondary bath provide ample space. A two-car garage offers plenty of storage, and energy-efficient Low-E insulated dual-pane windows enhance comfort. Enjoy peace of mind with a one-year limited home warranty. Discover the Quail Ridge Plan and embrace a stylish and comfortable lifestyle.

  15. 2024-01-25
    soldstatus $23,000

ⓘ 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 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥109°F today · 28 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
$26,336
− Mortgage interest
−$16,748
− Property taxes
−$4,485
− Insurance
−$1,495
− Repairs & maintenance
−$2,107
− Management
−$2,107
− Depreciation
−$8,698
Taxable loss
−$9,304
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,233
After-tax cash flow
$-1,757/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

+1200.0% since first listed
15 events — show timeline
  • 2026-05-19 Pending FORTMLS
  • 2026-05-19 Pending Stellar MLS as Distributed by MLS Grid
  • 2026-05-07 Price Changed $298,990 FORTMLS
  • 2026-05-07 Price Changed $298,990 Stellar MLS as Distributed by MLS Grid
  • 2026-04-24 Price Changed $308,490 FORTMLS
  • 2026-04-24 Price Changed $308,490 Stellar MLS as Distributed by MLS Grid
  • 2026-04-24 Price Changed $321,490 FORTMLS
  • 2026-04-24 Price Changed $321,490 Stellar MLS as Distributed by MLS Grid
  • 2026-03-09 Price Changed $289,990 Stellar MLS as Distributed by MLS Grid
  • 2026-03-09 Price Changed $289,990 FORTMLS
  • 2026-01-27 Price Changed $292,990 FORTMLS
  • 2026-01-27 Price Changed $292,990 Stellar MLS as Distributed by MLS Grid
  • 2026-01-15 Listed $321,490 Stellar MLS as Distributed by MLS Grid
  • 2026-01-15 Listed $321,490 FORTMLS
  • 2024-01-25 Sold (Public Records) $23,000 Public Records

Property tax history

+17.8%/yr

Latest (2025): $447 · +26.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…