13730 Downing Ln Unit W-1 · Cypress Lake, FL
Flood risk 9/10 · Severe
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $1,737 – $8,500
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 30 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +15.0/15.0
- Cash flow +5.3/30.0
- Schools +5.1/10.0
- Livability +3.8/5.0
- Condition / age +3.8/5.0
- 1% rule +3.5/10.0
- Rent growth +0.5/5.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$246,500
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
FULLY FURNISHED | UPDATED 3BR/2BA HOME | NEW ROOF 2024 | 1-CAR GARAGE | PRIME FORT MYERS LOCATION MOVE-IN READY AND FULLY FURNISHED! Welcome to this beautifully maintained 3-bedroom, 2-bath home with a 1-car garage, offering an exceptional combination of updates, flexible living space, storage, and location. Whether you're searching for a full-time residence or seasonal Florida retreat, this home is ready to enjoy from day one. Step inside to a warm and inviting interior featuring beautiful wood flooring throughout the main living areas and a thoughtfully designed floor plan offering excellent separation and privacy. The FIRST FLOOR FEATURES TWO BEDROOMS, providing convenient accommodations for family and guests. Upstairs, the PRIVATE PRIMARY SUITE creates a peaceful retreat away from the main living areas. A versatile second-floor landing/den provides valuable additional living space and is ideal for a home office, media area, reading room, or relaxing lounge. The UPDATED KITCHEN AND BATHROOMS feature a fresh, modern appearance, while the kitchen is equipped with NEW APPLIANCES and offers a functional layout for everyday living and entertaining. Major improvements include a NEW ROOF (2024), new appliances, a FLOORED ATTIC providing additional storage, and a NEW GARAGE CEILING—valuable improvements already completed for the next owner. Outdoor living is another highlight. Step outside to the BRICK-PAVER PATIO featuring an impressive 20' x 12' SUNSETTER RETRACTABLE SHADE, originally valued at approximately $5,000. This comfortable outdoor space is perfect for morning coffee, dining, entertaining, or simply relaxing and enjoying the Florida weather. The home is being offered FULLY FURNISHED, making it especially attractive for buyers looking for a Florida residence without the added time and expense of furnishing a home after closing. Conveniently located near Southwest Florida's Gulf beaches, shopping, restaurants, healthcare, Southwest Florida International Airport, entertainment, and everyday conveniences. FULLY FURNISHED. UPDATED KITCHEN & BATHS. NEW ROOF. NEW APPLIANCES. TWO FIRST-FLOOR BEDROOMS. PRIVATE UPSTAIRS PRIMARY SUITE. 1-CAR GARAGE. EXTRA STORAGE. This home offers comfort, flexibility, location, and value—all in one move-in-ready package. Schedule your private showing today!
Key facts
- Brick-paver patio
- Floored attic
- Updated bathrooms
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath condo listed at $246k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-979 ($-12k/yr) — negative.
- To cash-flow at today's rent, offer at most $105k (57.5% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (15.2% below list).
- Recommended offer: $105k (57.5% below list) — sets the bar for cash-flow.
- Cap rate 3.6% vs local median 1.8% in Cypress Lake — 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 75/100 on livability (#257 in FL, #4,125 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: 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.
- Zoned schools: Heights Elementary School (math 74% / reading 67%, grade A-, #333 of 2,144 statewide, top 16%, 1,109 students, 38% FRL); Lexington Middle School (math 55% / reading 54%, grade B-, #183 of 571 statewide, top 34%, 1,138 students, 44% FRL); South Fort Myers High School (math 23% / reading 30%, grade F, #489 of 667 statewide, top 74%, 1,917 students, 50% FRL).
- Market conditions: Rents falling (-7.8%/yr); 817 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 115d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 15,411 units permitted in Lee County in 2024 (4,686 in 5+ unit buildings).
- This rent runs 31% of the median local income ($80k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 45 days — a 3% lower offer ($239k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Watch-outs: flood insurance adds $427/mo; HOA is 24% of rent.
- 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→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 45 days. Have you received any prior offers? Is the seller open to a 57% concession, seller financing, or rate buy-down credit?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 0.85% ✗
- Cap rate
- 3.60%
- Cash-on-cash
- -9.61%
- DSCR
- 0.57
- GRM
- 9.8
CMA / ARV
- ARV (median comp)
- $295,994
- List price
- $246,500
- Delta
- -16.72%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1141 S Town And River Dr | 0.30mi | 2/2.0 (-1) | 1,527 (+1%) | 1mo | $399,000 | $261 | 79 |
| 14512 Abaco Lakes Dr #103 | 1.29mi | 2/2.0 (-1) | 1,508 (-0%) | 0mo | $241,500 | $160 | 59 |
| 8541 Oakshade Cir #2 | 1.44mi | 3/2.0 | 1,559 (+3%) | 1mo | $176,000 | $113 | 59 |
| 9801 Las Casas Dr | 1.34mi | 3/2.0 | 1,578 (+4%) | 0mo | $370,000 | $234 | 58 |
| 4600 Flagship Dr #201 | 0.91mi | 2/2.0 (-1) | 1,580 (+4%) | 1mo | $230,000 | $146 | 52 |
| 14840 Crystal Cove Ct #501 | 1.08mi | 3/2.0 | 1,633 (+8%) | 1mo | $300,000 | $184 | 51 |
| 9781 Mainsail Ct | 1.18mi | 3/2.0 | 1,718 (+14%) | 0mo | $410,000 | $239 | 42 |
| 6916 Winkler Rd | 0.75mi | 3/2.5 | 1,703 (+13%) | 1mo | $190,000 | $112 | 41 |
| 833 N Town And River Dr | 1.03mi | 3/2.0 | 1,884 (+25%) | 0mo | $400,000 | $212 | 40 |
| 8320 Whiskey Preserve Cir #338 | 1.50mi | 2/2.0 (-1) | 1,306 (-14%) | 1mo | $212,000 | $162 | 37 |
| 4586 Trawler Ct #305 | 0.81mi | 2/2.0 (-1) | 1,221 (-19%) | 1mo | $244,500 | $200 | 34 |
| 8474 Charter Club Cir #14 | 1.14mi | 2/2.0 (-1) | 1,274 (-16%) | 1mo | $215,000 | $169 | 34 |
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
- IRR
- -56.3%
- Equity multiple
- -0.56×
- Total profit
- $-107,849
- Equity at exit
- $36,754
- IRR
- —
- Equity multiple
- -1.83×
- Total profit
- $-195,463
- Equity at exit
- $21,313
Cash invested: $69,020 (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
Active competition Active MLS
- For sale now
- 4 active · 2 under contract
- Median asking
- $227,000 ($164/sqft)
- Median days on market
- 181 d
- This list price
- 75% of active listings are priced below it
- ARV vs active asking
- +19.5% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 33919
- Rents YoY
- -7.8%
- Active inventory
- 817
- Price-to-rent
- 9.8×
Monthly cashflow live
- Estimated rent
- $2,089 high interval (Pro) →
- Mortgage (P&I)
- −$1,293
- Tax est. 1.5%
- −$308 /mo · $3,698/yr
- Insurance
- −$103
- Flood insurance flood zone
- −$427 /mo · $5,118/yr
- HOA
- −$500
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$439
- Net cashflow
- $-979
Break-even live
Sensitivity live
| Price | -10% $-809 | -5% $-894 | +0% $-979 | +5% $-1,065 | +10% $-1,150 |
|---|---|---|---|---|---|
| Rent | -10% $-1,145 | -5% $-1,062 | +0% $-979 | +5% $-897 | +10% $-814 |
| Rate | -1.0pp $-855 | -0.5pp $-917 | base $-979 | +0.5pp $-1,043 | +1.0pp $-1,108 |
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
- $61,625
- Closing costs
- $7,395
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 13661 Julias Way #1323 Fort Myers, FL | 2.0 | 2.0 | 1125 | $1,545 | $1.37 | 119d | 1 | 0.02mi |
| 13655 McGregor Village Dr #15 Fort Myers, FL | 3.0 | 2.5 | 1539 | $2,200 | $1.43 | 119d | 1 | 0.09mi |
| 1169 Lake McGregor Dr Fort Myers, FL | 3.0 | 2.0 | 1100 | $1,775 | $1.61 | 7d | 1 | 0.15mi |
| 13781 Julias Way #113 Fort Myers, FL | 2.0 | 2.0 | 1125 | $1,745 | $1.55 | 9d | 1 | 0.16mi |
| 13780 Julias Way #1012 Fort Myers, FL | 2.0 | 2.0 | 1125 | $1,995 | $1.77 | 87d | 1 | 0.18mi |
| 13780 Julias Way #1022 Fort Myers, FL | 2.0 | 2.0 | 1125 | $3,200 | $2.84 | 9d | 1 | 0.18mi |
| 13780 Julias Way Fort Myers, FL | 2.0 | 2.0 | 1125 | $2,748 | $2.44 | 114d | 2 | 0.19mi |
| 1174 Lake McGregor Dr Fort Myers, FL | 3.0 | 2.0 | 1294 | $2,000 | $1.55 | 73d | 1 | 0.19mi |
| 1174 Lake McGregor Dr Fort Myers, FL | 3.0 | 2.0 | 1300 | $2,000 | $1.54 | 119d | 1 | 0.19mi |
| 13771 Julias Way #223 Fort Myers, FL | 2.0 | 2.0 | 1345 | $4,000 | $2.97 | 7d | 1 | 0.22mi |
| 1034 Southdale Rd Fort Myers, FL | 2.0 | 1.0 | 1690 | $1,750 | $1.04 | 9d | 1 | 0.24mi |
| 1126 South Town and River Dr Fort Myers, FL | 2.0 | 2.0 | 1526 | $2,450 | $1.61 | 119d | 1 | 0.29mi |
| 1316 Sandtrap Dr Fort Myers, FL | 2.0 | 2.0 | 1120 | $1,550 | $1.38 | 119d | 1 | 0.34mi |
| 6925 Par Way Fort Myers, FL | 2.0 | 2.0 | 1258 | $1,900 | $1.51 | 9d | 1 | 0.38mi |
| 9792 Deerfoot Dr Fort Myers, FL | 2.0 | 2.0 | 1318 | $1,188 | $0.90 | 80d | 1 | 0.39mi |
| 1363 Bunker Way Fort Myers, FL | 2.0 | 2.0 | 1258 | $1,650 | $1.31 | 81d | 1 | 0.41mi |
| 9601 Bay Harbor Cir Fort Myers, FL | 1.0–3.0 | 1.0–2.0 | 1077 | $2,550 | $2.37 | 0d | 19 | 0.43mi |
| 4405 Foremast Ct Fort Myers, FL | 2.0 | 2.5 | 2000 | $2,200 | $1.10 | 119d | 1 | 0.59mi |
| 6731 Panther Ln Unit D-6 Fort Myers, FL | 2.0 | 2.0 | 1134 | $2,250 | $1.98 | 119d | 1 | 0.60mi |
| 6308 Panther Ln Fort Myers, FL | 2.0 | 1.5–2.0 | 1180 | $1,838 | $1.56 | 0d | 29 | 0.62mi |
| 6308 Panther Ln Fort Myers, FL | 2.0 | 1.5–2.0 | 1180 | $1,638 | $1.39 | 119d | 1 | 0.62mi |
| 13128 Langton Ct Fort Myers, FL | 3.0 | 2.0 | 1305 | $1,950 | $1.49 | 9d | 1 | 0.63mi |
| 4396 Bowsprit Ct Fort Myers, FL | 2.0 | 2.0 | 1224 | $1,900 | $1.55 | 119d | 2 | 0.63mi |
| 4396 Bowsprit Ct Fort Myers, FL | 2.0–3.0 | 2.0 | 1131 | $5,000 | $4.42 | 9d | 2 | 0.63mi |
| 4410 Taffrail Ct Unit 2B Fort Myers, FL | 3.0 | 2.0 | 1581 | $2,200 | $1.39 | 119d | 1 | 0.66mi |
| 4386 Jib Boom Ct Unit 1E Fort Myers, FL | 2.0 | 2.0 | 1421 | $4,800 | $3.38 | 63d | 1 | 0.68mi |
| 9285 Lake Park Dr #101 Fort Myers, FL | 2.0 | 2.0 | 1062 | $1,500 | $1.41 | 87d | 1 | 0.69mi |
| 1251 Broadwater Dr Fort Myers, FL | 2.0 | 2.0 | 1622 | $1,800 | $1.11 | 119d | 1 | 0.71mi |
| 6725 Winkler Rd Unit C203 Fort Myers, FL | 2.0 | 2.0 | 1083 | $1,700 | $1.57 | 119d | 1 | 0.74mi |
| 4586 Trawler Ct #201 Fort Myers, FL | 2.0 | 2.0 | 1221 | $1,900 | $1.56 | 119d | 1 | 0.76mi |
| 13520 Stratford Place Cir #202 Fort Myers, FL | 2.0 | 2.0 | 1431 | $1,400 | $0.98 | 9d | 1 | 0.79mi |
| 14550 Glen Cove Dr #703 Fort Myers, FL | 2.0 | 2.0 | 1600 | $2,000 | $1.25 | 119d | 1 | 0.83mi |
| 14501 Daffodil Dr #1207 Fort Myers, FL | 2.0 | 2.0 | 1124 | $1,850 | $1.65 | 119d | 1 | 0.83mi |
| 12963 Cherrydale Ct Fort Myers, FL | 2.0 | 2.0 | 1199 | $1,500 | $1.25 | 9d | 1 | 0.85mi |
| 13540 Stratford Place Cir #202 Fort Myers, FL | 2.0 | 2.0 | 1431 | $1,475 | $1.03 | 119d | 1 | 0.87mi |
| 14776 Calusa Palms Dr #204 Fort Myers, FL | 2.0 | 2.0 | 1674 | $1,995 | $1.19 | 65d | 1 | 0.87mi |
| 12963 Elm Creek Ct Fort Myers, FL | 2.0 | 2.0 | 1201 | $1,550 | $1.29 | 9d | 1 | 0.88mi |
| 9521 Mariners Cove Ln Fort Myers, FL | 3.0 | 3.0 | 1840 | $3,000 | $1.63 | 119d | 1 | 0.88mi |
| 10022 Oxfordshire Ln #201 Fort Myers, FL | 2.0 | 2.0 | 1303 | $1,300 | $1.00 | 119d | 1 | 0.88mi |
| 4811 S Landings Dr #202 Fort Myers, FL | 3.0 | 2.0 | 1581 | $2,200 | $1.39 | 119d | 1 | 0.88mi |
Property features AI
Finance
- Other
- Total monthly fees $500; total annual fees $6,000
- Financial info
- Lease restrictions apply
- HOA & community
- Monthly HOA fee $500HOA includes pool, escrow reserves fund, insurance, grounds maintenance, trashAssociation approval requiredAssociation managed by ALLIANT MGMTCommunity poolPets allowed (up to 50 lb)
Exterior
- Parking
- Attached garage (1 car)
- Utilities
- Public waterPublic sewerPublic utilities
- Home design
- TownhouseTwo storiesFaces southeastCondo unit on 2nd floorCondo land included
- Construction
- Block constructionShingle roofSlab foundationBuilt as part of CYPRESS KEEP-ENCLAVE
- Exterior features
- Sliding doorsStorage
Interior
- Kitchen
- DishwasherDisposalFreezerIce makerMicrowaveRangeRange hoodRefrigeratorElectric water heater
- Bedrooms
- 3 bedrooms
- Flooring
- CarpetLinoleumWood
- Bathrooms
- 2 full bathrooms
- Heating & cooling
- Central heatingCentral air conditioning
- Interior features
- Ceiling fansLiving room/dining room comboSplit bedroom layoutWindow treatmentsAtticBonus room
- Laundry & utility
- WasherDryerIndoor laundry
HOA detail $500/mo · $6,000/yr condo
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-09-23days on market $246,500 Active 45 DOM
-
2026-09-22days on market $246,500 Active 44 DOM
-
2026-09-21days on market $246,500 Active 43 DOM
-
2026-09-20days on market $246,500 Active 42 DOM
-
2026-09-18days on market $246,500 Active 40 DOM
-
2026-09-17days on market $246,500 Active 39 DOM
-
2026-09-16days on market $246,500 Active 38 DOM
-
2026-09-14days on market $246,500 Active 36 DOM
-
2026-09-13days on market $246,500 Active 35 DOM
-
2026-09-12days on market $246,500 Active 34 DOM
-
2026-09-11days on market $246,500 Active 33 DOM
-
2026-09-05days on market $246,500 Active 27 DOM
-
2026-09-04days on market $246,500 Active 26 DOM
-
2026-09-03days on market $246,500 Active 25 DOM
-
2026-08-31days on market $246,500 Active 22 DOM
-
2026-08-28days on market $246,500 Active 19 DOM
-
2026-08-27days on market $246,500 Active 18 DOM
-
2026-08-26days on market $246,500 Active 17 DOM
-
2026-08-25days on market $246,500 Active 16 DOM
-
2026-08-24days on market $246,500 Active 15 DOM
-
2026-08-23days on market $246,500 Active 14 DOM
-
2026-08-22days on market $246,500 Active 13 DOM
-
2026-08-21days on market $246,500 Active 12 DOM
-
2026-08-20days on market $246,500 Active 11 DOM
-
2026-08-19days on market $246,500 Active 10 DOM
-
2026-08-18days on market $246,500 Active 9 DOM
-
2026-08-17days on market $246,500 Active 8 DOM
-
2026-08-16days on market $246,500 Active 7 DOM
-
2026-08-15days on market $246,500 Active 6 DOM
-
2026-08-15days on market $246,500 Active 5 DOM
-
2026-08-13days on market $246,500 Active 4 DOM
-
2026-08-12days on market $246,500 Active 3 DOM
-
2026-08-11days on market $246,500 Active 2 DOM
-
2026-08-10days on market $246,500 Active 1 DOM
-
2026-08-09days on market $246,500 Active 118 DOM
-
2026-08-08remarks 699-char remark
-
2026-08-08days on market $246,500 Active 117 DOM
-
2026-08-07days on market $246,500 Active 116 DOM
-
2026-08-06days on market $246,500 Active 115 DOM
-
2026-08-05days on market $246,500 Active 114 DOM
-
2026-08-04days on market $246,500 Active 113 DOM
-
2026-08-03days on market $246,500 Active 112 DOM
-
2026-07-30days on market $246,500 Active 107 DOM
-
2026-07-28days on market $246,500 Active 106 DOM
-
2026-07-26days on market $246,500 Active 104 DOM
-
2026-07-24days on market $246,500 Active 102 DOM
-
2026-07-23days on market $246,500 Active 101 DOM
-
2026-07-22days on market $246,500 Active 100 DOM
-
2026-07-21days on market $246,500 Active 99 DOM
-
2026-07-18days on market $246,500 Active 96 DOM
ⓘ 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 9/10 Extreme FEMA zone AE · 99% 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
- $25,072
- − Mortgage interest
- −$13,808
- − Property taxes
- −$3,698
- − Insurance
- −$6,351
- − Repairs & maintenance
- −$2,006
- − Management
- −$2,006
- − HOA
- −$6,000
- − Depreciation
- −$7,171
- Taxable loss
- −$15,967
- Est. tax savings @ 24.0%
- +$3,832
- After-tax cash flow
- $-7,922/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.
Condition & rehab AI · 12 photos
This move-in-ready townhouse offers a good condition with a fresh new roof and modern updates, making it an attractive investment opportunity.
Value-add opportunities
- Resale Paint exterior — Enhances curb appeal and home value ↑
- Both Replace carpet with hardwood — Improves aesthetics and increases value ↑
- Both Replace ceiling fans with modern fixtures — Modernizes the space and adds value ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
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 — Cypress Lake
- Score
- 75/100
- State rank
- #257
- US rank
- #4125
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Cypress Lake, FL
- County
- Lee County · 871,946 people
- City population
- 30,300
- Metro
- Cape Coral-Fort Myers, FL
- Population (ZIP)
- 30,412
- Household income
- $80,451
- Rent vs Own
- Severe rent burden
- 11% of renters
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 (84%)
- Race & ethnicity
- White 84% Hispanic / Latino 8% Two or more races 7% Asian 3% Black 2%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 3%
- Common ancestry
- Romanian 3% Slovak 2% Scotch-Irish 2%
- Foreign-born
- 10% · Canada, China, Jamaica
- Languages at home
- 88% English-only · Spanish 5% German/W. Germanic 2% Russian/Polish/Slavic 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
- ▼ -220.59%
- Current HPI
- 237.5227
- Rent YoY
- ▼ -7.85%
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-29.4% since first listed14 events — show timeline
- 2026-08-09 Listed $246,500 Stellar MLS as Distributed by MLS Grid
- 2026-06-25 Price Changed $246,500 FORTMLS
- 2026-06-17 Price Changed $252,000 FORTMLS
- 2026-05-18 Price Changed $257,500 FORTMLS
- 2026-04-13 Listed $269,900 FORTMLS
- 2025-02-11 Sold (MLS) $310,000 FORTMLS
- 2025-01-21 Pending — FORTMLS
- 2025-01-03 Price Changed $325,000 FORTMLS
- 2025-01-01 Listed $339,000 FORTMLS
- 2024-12-31 Listing Removed — FORTMLS
- 2024-09-16 Price Changed $339,000 FORTMLS
- 2024-05-07 Relisted — FORTMLS
- 2024-05-06 Pending — FORTMLS
- 2024-04-19 Listed $349,000 FORTMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…