CashFlowRE
Sign in Sign up
13730 Downing Ln Unit W-1
D- Composite 36.84
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

13730 Downing Ln Unit W-1 · Cypress Lake, FL 33919
3 bd · 2.0 ba · 1,512 sqft · Condo · 45 Days on market
Built 1992 Good condition Garage $163/sqft · 17% below area Est $296k · 17% under $500/mo HOA · 24% of rent ↓ 29% since listing

🖨 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

NEW ROOFBRICK-PAVER PATIOUPDATED KITCHENUPDATED BATHROOMSPRIVATE UPSTAIRS PRIMARY SUITEFLOORED ATTIC

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

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.
Recommended offer $104,768 (57.5% 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 45 days. Have you received any prior offers? Is the seller open to a 57% concession, seller financing, or rate buy-down credit?
  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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  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
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

5-year hold
IRR
-56.3%
Equity multiple
-0.56×
Total profit
$-107,849
Equity at exit
$36,754
10-year hold
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
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

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
Vacancy / Maint / Mgmt
$439
Net cashflow
$-979

Break-even live

Break-even rent $3,329
Max offer price $104,768
Occupancy floor

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
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

AddressBedsBaths SqftRent$/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

  1. 2026-09-23
    days on market $246,500 Active 45 DOM
  2. 2026-09-22
    days on market $246,500 Active 44 DOM
  3. 2026-09-21
    days on market $246,500 Active 43 DOM
  4. 2026-09-20
    days on market $246,500 Active 42 DOM
  5. 2026-09-18
    days on market $246,500 Active 40 DOM
  6. 2026-09-17
    days on market $246,500 Active 39 DOM
  7. 2026-09-16
    days on market $246,500 Active 38 DOM
  8. 2026-09-14
    days on market $246,500 Active 36 DOM
  9. 2026-09-13
    days on market $246,500 Active 35 DOM
  10. 2026-09-12
    days on market $246,500 Active 34 DOM
  11. 2026-09-11
    days on market $246,500 Active 33 DOM
  12. 2026-09-05
    days on market $246,500 Active 27 DOM
  13. 2026-09-04
    days on market $246,500 Active 26 DOM
  14. 2026-09-03
    days on market $246,500 Active 25 DOM
  15. 2026-08-31
    days on market $246,500 Active 22 DOM
  16. 2026-08-28
    days on market $246,500 Active 19 DOM
  17. 2026-08-27
    days on market $246,500 Active 18 DOM
  18. 2026-08-26
    days on market $246,500 Active 17 DOM
  19. 2026-08-25
    days on market $246,500 Active 16 DOM
  20. 2026-08-24
    days on market $246,500 Active 15 DOM
  21. 2026-08-23
    days on market $246,500 Active 14 DOM
  22. 2026-08-22
    days on market $246,500 Active 13 DOM
  23. 2026-08-21
    days on market $246,500 Active 12 DOM
  24. 2026-08-20
    days on market $246,500 Active 11 DOM
  25. 2026-08-19
    days on market $246,500 Active 10 DOM
  26. 2026-08-18
    days on market $246,500 Active 9 DOM
  27. 2026-08-17
    days on market $246,500 Active 8 DOM
  28. 2026-08-16
    days on market $246,500 Active 7 DOM
  29. 2026-08-15
    days on market $246,500 Active 6 DOM
  30. 2026-08-15
    days on market $246,500 Active 5 DOM
  31. 2026-08-13
    days on market $246,500 Active 4 DOM
  32. 2026-08-12
    days on market $246,500 Active 3 DOM
  33. 2026-08-11
    days on market $246,500 Active 2 DOM
  34. 2026-08-10
    days on marketlisting id $246,500 Active 1 DOM
  35. 2026-08-09
    days on market $246,500 Active 118 DOM
  36. 2026-08-08
    remarks 699-char remark
  37. 2026-08-08
    days on market $246,500 Active 117 DOM
  38. 2026-08-07
    days on market $246,500 Active 116 DOM
  39. 2026-08-06
    days on market $246,500 Active 115 DOM
  40. 2026-08-05
    days on market $246,500 Active 114 DOM
  41. 2026-08-04
    days on market $246,500 Active 113 DOM
  42. 2026-08-03
    days on market $246,500 Active 112 DOM
  43. 2026-07-30
    days on market $246,500 Active 107 DOM
  44. 2026-07-28
    days on market $246,500 Active 106 DOM
  45. 2026-07-26
    days on market $246,500 Active 104 DOM
  46. 2026-07-24
    days on market $246,500 Active 102 DOM
  47. 2026-07-23
    days on market $246,500 Active 101 DOM
  48. 2026-07-22
    days on market $246,500 Active 100 DOM
  49. 2026-07-21
    days on market $246,500 Active 99 DOM
  50. 2026-07-18
    days 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
combined federal + state — saved on this device
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

Good 75/100 Cosmetic rehab Est. rehab $7,560–$22,680 screening

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.

D Composite school gradezoned avg 51/100

Zoned Schools

Elementary Ray V. Pottorf Elementary School F FL #1,288/2,144 Nat'l #16,061/41,679 Middle Cypress Lake Middle School B+ FL #116/571 Nat'l #1,503/14,009 High Cypress Lake High School D- FL #228/667 Nat'l #6,809/17,239

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
B Composite livability gradescore 75/100

Livability — Cypress Lake

Score
75/100
State rank
#257
US rank
#4125

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment C Housing A+ Health & safety A User ratings A-

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
21.6% rent · 78.4% 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

Price history

-29.4% since first listed
14 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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…