CashFlowRE
Sign in Sign up
2445 W Gulf Dr Unit 6D
B- Composite 70.0
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$895,000

2445 W Gulf Dr Unit 6D · Sanibel, FL 33957
2 bd · 2.0 ba · 1,243 sqft · Condo public records · 117 Days on market
Built 1974 $1798/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Pointe Santo de Sanibel condominium offers an amazing lifestyle with views of the Gulf, resort-style amenities, & a spacious floor plan right in the heart of Sanibel Island. This furnished 2 bedroom, 2 bathroom is the perfect island retreat or rental investment with over 1,300 sqft, dining area, fully equipped kitchen, eat-in breakfast nook, & open concept living space. The large master bedroom is perfectly positioned with a relaxing view, private entrance to the lanai, full master bathroom, and roomy closets. Overnight guests will appreciate the private second bedroom & private access to the 2nd full bathroom. Relax and unwind on your expansive lanai overlooking the beautifully manicured lawns, lush tropical setting, winding lagoon, Tiki bbq area with grills, and views of Sanibel’s famous Florida sunsets. This home includes impact doors/windows, private beach access with sun chairs, conveniently located parking space, resort-style pool, community center, tennis courts, volleyball, shuffleboard, and social activities. Enjoy the convenience of biking to Bailey’s supermarket, many popular restaurants, and shopping centers!

Key facts

  • Gulf-front community
  • Barbecue grills
  • $1,798 HOA

Tags

PEEK-A-BOO GULF VIEWSEASY STAIR-FREE ACCESSPRIME NEARBY PARKING SPACEEXTERIOR STORAGE UNITSBARBECUE GRILLSGULF-FRONT COMMUNITY

Property features AI

Finance

  • Financial info: Pets allowed conditionally (call); typically 1 pet max, max weight ~10 lbs
  • HOA & community: Homeowners association with quarterly fee; Association covers management, insurance, legal/accounting, grounds maintenance, pest control, and recreation facilities; Association amenities include beach rights, beach access, clubhouse, and management; Non-gated community

Exterior

  • Parking: Detached or on-site parking (details not provided)
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable available; High-speed internet available
  • Home design: Single-story unit; Entry level 1; Resale property; Faces west
  • Construction: Block and concrete construction; Built-up and flat roof
  • Exterior features: Lanai; Porch; Screened porch; Gulf and lagoon waterfront; East exposure; Has view; Lot size ~0.32 acres

Interior

  • Kitchen: Built-in oven; Microwave; Dishwasher; Disposal; Icemaker; Refrigerator (with ice maker)
  • Bedrooms: Guest quarters
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Impact-resistant windows; Breakfast bar; Open living/dining area; Shower-only bath with separate shower; Unfurnished
  • Laundry & utility: Washer; Dryer

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-bed/2.0-bath condo listed at $895k.

Deal economics

  • At list price, monthly cash flow is $7k ($78k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($18k rent vs $895k).
  • Recommended offer: $814k (9.0% below list) — sets the bar for market timing.
  • Cap rate 15.1% 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 $6k of loan paydown is wiped out by about $27k 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 $251k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($814k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y ago; this cycle's ask has dropped $283k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $500k; list at $895k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; 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 $814,450 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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
2.06%
Cap rate
15.13%
Cash-on-cash
31.55%
DSCR
2.40
GRM
4.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.2%
Equity multiple
2.08×
Total profit
$271,793
Equity at exit
$133,447
10-year hold
IRR
33.9%
Equity multiple
4.10×
Total profit
$777,348
Equity at exit
$77,383

Cash invested: $250,600 (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 33957

Home prices YoY
-15.7%
Active inventory
526
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$18,445 medium interval (Pro) →
Mortgage (P&I)
$4,693
Tax est. 1.5%
$1,119 /mo · $13,425/yr
Insurance
$373
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$1,798
Vacancy / Maint / Mgmt
$3,873
Net cashflow
$6,522

Break-even live

Break-even rent $10,189
Max offer price $895,000
Occupancy floor 60%

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
$223,750
Closing costs
$26,850
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
2445 W Gulf Dr Unit 32E Sanibel, FL 2.0 2.0 1243 $18,000 $14.48 24d 1 0.02mi
2445 W Gulf Dr Unit 47B Sanibel, FL 2.0 2.0 1243 $20,000 $16.09 24d 1 0.07mi
1992 Roseate Ln Unit 414 Sanibel, FL 2.0 1.0 900 $1,400 $1.56 3d 1 1.11mi

HOA detail condo

Monthly dues
$1,798 · $21,576/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 31 events

  1. 2026-06-17
    days on market $895,000 Active 117 DOM
  2. 2026-06-16
    days on market $895,000 Active 116 DOM
  3. 2026-06-15
    days on market $895,000 Active 115 DOM
  4. 2026-06-13
    days on market $895,000 Active 113 DOM
  5. 2026-06-10
    days on market $895,000 Active 110 DOM
  6. 2026-06-09
    days on market $895,000 Active 109 DOM
  7. 2026-06-07
    days on market $895,000 Active 107 DOM
  8. 2026-06-02
    days on market $895,000 Active 102 DOM
  9. 2026-06-01
    days on market $895,000 Active 101 DOM
  10. 2026-06-01
    days on market $895,000 Active 100 DOM
  11. 2026-04-28
    price $895,000
  12. 2026-04-12
    price $990,000
  13. 2026-01-24
    listed $1,177,888 Active
  14. 2020-09-17
    soldstatus $500,000
  15. 2020-09-15
    soldstatus $500,000 Closed 1166-char remark
    Show marketing remark (1166 chars)

    Pointe Santo de Sanibel condominium offers an amazing lifestyle with views of the Gulf, resort-style amenities, & a spacious floor plan right in the heart of Sanibel Island. This furnished 2 bedroom, 2 bathroom is the perfect island retreat or rental investment with over 1,300 sqft, dining area, fully equipped kitchen, eat-in breakfast nook, & open concept living space. The large master bedroom is perfectly positioned with a relaxing view, private entrance to the lanai, full master bathroom, and roomy closets. Overnight guests will appreciate the private second bedroom & private access to the 2nd full bathroom. Relax and unwind on your expansive lanai overlooking the beautifully manicured lawns, lush tropical setting, winding lagoon, Tiki bbq area with grills, and views of Sanibel’s famous Florida sunsets. This home includes impact doors/windows, private beach access with sun chairs, conveniently located parking space, resort-style pool, community center, tennis courts, volleyball, shuffleboard, and social activities. Enjoy the convenience of biking to Bailey’s supermarket, many popular restaurants, and shopping centers!

  16. 2020-07-15
    status Pending 1166-char remark
    Show marketing remark (1166 chars)

    Pointe Santo de Sanibel condominium offers an amazing lifestyle with views of the Gulf, resort-style amenities, & a spacious floor plan right in the heart of Sanibel Island. This furnished 2 bedroom, 2 bathroom is the perfect island retreat or rental investment with over 1,300 sqft, dining area, fully equipped kitchen, eat-in breakfast nook, & open concept living space. The large master bedroom is perfectly positioned with a relaxing view, private entrance to the lanai, full master bathroom, and roomy closets. Overnight guests will appreciate the private second bedroom & private access to the 2nd full bathroom. Relax and unwind on your expansive lanai overlooking the beautifully manicured lawns, lush tropical setting, winding lagoon, Tiki bbq area with grills, and views of Sanibel’s famous Florida sunsets. This home includes impact doors/windows, private beach access with sun chairs, conveniently located parking space, resort-style pool, community center, tennis courts, volleyball, shuffleboard, and social activities. Enjoy the convenience of biking to Bailey’s supermarket, many popular restaurants, and shopping centers!

  17. 2020-06-22
    price $525,000 1166-char remark
    Show marketing remark (1166 chars)

    Pointe Santo de Sanibel condominium offers an amazing lifestyle with views of the Gulf, resort-style amenities, & a spacious floor plan right in the heart of Sanibel Island. This furnished 2 bedroom, 2 bathroom is the perfect island retreat or rental investment with over 1,300 sqft, dining area, fully equipped kitchen, eat-in breakfast nook, & open concept living space. The large master bedroom is perfectly positioned with a relaxing view, private entrance to the lanai, full master bathroom, and roomy closets. Overnight guests will appreciate the private second bedroom & private access to the 2nd full bathroom. Relax and unwind on your expansive lanai overlooking the beautifully manicured lawns, lush tropical setting, winding lagoon, Tiki bbq area with grills, and views of Sanibel’s famous Florida sunsets. This home includes impact doors/windows, private beach access with sun chairs, conveniently located parking space, resort-style pool, community center, tennis courts, volleyball, shuffleboard, and social activities. Enjoy the convenience of biking to Bailey’s supermarket, many popular restaurants, and shopping centers!

  18. 2020-04-14
    price $559,000 1166-char remark
    Show marketing remark (1166 chars)

    Pointe Santo de Sanibel condominium offers an amazing lifestyle with views of the Gulf, resort-style amenities, & a spacious floor plan right in the heart of Sanibel Island. This furnished 2 bedroom, 2 bathroom is the perfect island retreat or rental investment with over 1,300 sqft, dining area, fully equipped kitchen, eat-in breakfast nook, & open concept living space. The large master bedroom is perfectly positioned with a relaxing view, private entrance to the lanai, full master bathroom, and roomy closets. Overnight guests will appreciate the private second bedroom & private access to the 2nd full bathroom. Relax and unwind on your expansive lanai overlooking the beautifully manicured lawns, lush tropical setting, winding lagoon, Tiki bbq area with grills, and views of Sanibel’s famous Florida sunsets. This home includes impact doors/windows, private beach access with sun chairs, conveniently located parking space, resort-style pool, community center, tennis courts, volleyball, shuffleboard, and social activities. Enjoy the convenience of biking to Bailey’s supermarket, many popular restaurants, and shopping centers!

  19. 2020-01-24
    price $599,000 1166-char remark
    Show marketing remark (1166 chars)

    Pointe Santo de Sanibel condominium offers an amazing lifestyle with views of the Gulf, resort-style amenities, & a spacious floor plan right in the heart of Sanibel Island. This furnished 2 bedroom, 2 bathroom is the perfect island retreat or rental investment with over 1,300 sqft, dining area, fully equipped kitchen, eat-in breakfast nook, & open concept living space. The large master bedroom is perfectly positioned with a relaxing view, private entrance to the lanai, full master bathroom, and roomy closets. Overnight guests will appreciate the private second bedroom & private access to the 2nd full bathroom. Relax and unwind on your expansive lanai overlooking the beautifully manicured lawns, lush tropical setting, winding lagoon, Tiki bbq area with grills, and views of Sanibel’s famous Florida sunsets. This home includes impact doors/windows, private beach access with sun chairs, conveniently located parking space, resort-style pool, community center, tennis courts, volleyball, shuffleboard, and social activities. Enjoy the convenience of biking to Bailey’s supermarket, many popular restaurants, and shopping centers!

  20. 2019-09-05
    listed $619,000 Active 1166-char remark
    Show marketing remark (1166 chars)

    Pointe Santo de Sanibel condominium offers an amazing lifestyle with views of the Gulf, resort-style amenities, & a spacious floor plan right in the heart of Sanibel Island. This furnished 2 bedroom, 2 bathroom is the perfect island retreat or rental investment with over 1,300 sqft, dining area, fully equipped kitchen, eat-in breakfast nook, & open concept living space. The large master bedroom is perfectly positioned with a relaxing view, private entrance to the lanai, full master bathroom, and roomy closets. Overnight guests will appreciate the private second bedroom & private access to the 2nd full bathroom. Relax and unwind on your expansive lanai overlooking the beautifully manicured lawns, lush tropical setting, winding lagoon, Tiki bbq area with grills, and views of Sanibel’s famous Florida sunsets. This home includes impact doors/windows, private beach access with sun chairs, conveniently located parking space, resort-style pool, community center, tennis courts, volleyball, shuffleboard, and social activities. Enjoy the convenience of biking to Bailey’s supermarket, many popular restaurants, and shopping centers!

  21. 2018-11-15
    historical
  22. 2018-05-08
    price $679,900
  23. 2017-11-17
    listed $699,900 Active
  24. 2017-09-17
    historical
  25. 2017-06-23
    price $699,000
  26. 2017-03-17
    listed $720,000 Active
  27. 2017-02-27
    historical
  28. 2017-02-03
    price $719,000
  29. 2016-08-17
    listed $735,000 Active
  30. 1987-10-13
    soldstatus $210,000
  31. 1983-07-01
    soldstatus $184,000

ⓘ 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 7/10 Severe FEMA zone X (shaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥112°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 · 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
$221,343
− Mortgage interest
−$50,134
− Property taxes
−$13,425
− Insurance
−$5,272
− Repairs & maintenance
−$17,707
− Management
−$17,707
− HOA
−$21,576
− Depreciation
−$26,036
Taxable income
$69,484
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$16,676
After-tax cash flow
$61,589/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

+386.4% since first listed
21 events — show timeline
  • 2026-04-28 Price Changed $895,000 FORTMLS
  • 2026-04-12 Price Changed $990,000 FORTMLS
  • 2026-01-24 Listed $1,177,888 FORTMLS
  • 2020-09-17 Sold (Public Records) $500,000 Public Records
  • 2020-09-15 Sold (MLS) $500,000 FORTMLS
  • 2020-07-15 Pending FORTMLS
  • 2020-06-22 Price Changed $525,000 FORTMLS
  • 2020-04-14 Price Changed $559,000 FORTMLS
  • 2020-01-24 Price Changed $599,000 FORTMLS
  • 2019-09-05 Listed $619,000 FORTMLS
  • 2018-11-15 Listing Removed FORTMLS
  • 2018-05-08 Price Changed $679,900 FORTMLS
  • 2017-11-17 Listed $699,900 FORTMLS
  • 2017-09-17 Listing Removed FORTMLS
  • 2017-06-23 Price Changed $699,000 FORTMLS
  • 2017-03-17 Listed $720,000 FORTMLS
  • 2017-02-27 Listing Removed FORTMLS
  • 2017-02-03 Price Changed $719,000 FORTMLS
  • 2016-08-17 Listed $735,000 FORTMLS
  • 1987-10-13 Sold (Public Records) $210,000 Public Records
  • 1983-07-01 Sold (Public Records) $184,000 Public Records

Property tax history

-17.3%/yr

Latest (2025): $1,003 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…