CashFlowRE
Sign in Sign up
No image
D+ Composite 49.1
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).

  • Cash flow +20.8/30.0
  • DSCR +6.6/10.0
  • 1% rule +4.8/10.0
  • ARV discount +4.3/15.0
  • 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

$974,900

697 Spartina Ct · Sanibel, FL 33957
3 bd · 3.0 ba · 1,833 sqft · SingleFamily public records · 136 Days on market
Built 2007 0.40 ac lot Est $911k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

GREAT PRICE FOR 2007 CONSTRUCTION. Welcome to your sunlit haven on Sanibel Island—an elevated 3-bedroom, 2.5-bath retreat crafted with both style and resilience in mind. Built in 2007 to the latest hurricane codes. Imagine starting each day with a tranquil walk on the nearby beach, or sipping coffee on yourporch as you marvel at the variety of island birds. Inside, you’ll find expansive 10-foot ceilings that amplify the open, light-filled spaces. The kitchen, a chef’s delight, harmonizes modern amenities with a coastal flair, featuring a convenient pass-through window to the porchfor seamless indoor-outdoor gatherings. Special touches include a private elevator, custom cab

Key facts

  • Expansive ceilings
  • Custom cabinetry
  • Pass-through window

Tags

BUILT TO HURRICANE CODESEXPANSIVE CEILINGSPASS-THROUGH WINDOWPRIVATE ELEVATORCUSTOM CABINETRYSTORM SMART SCREEN SYSTEM

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Non-gated community; No association fee listed

Exterior

  • Parking: Attached 2-car garage; Assigned covered garage parking (2 spaces)
  • Security: Security/high impact doors
  • Utilities: Public water; Public sewer; Cable available
  • Home design: 2 stories; Raised foundation; Northeast facing; Resale property; Waterfront on a lagoon; Southwest exposure
  • Construction: Metal roof; Vinyl siding
  • Exterior features: Security/high impact doors; Patio; Lanai (open, screened); Porch; Screened patio/porch

Interior

  • Kitchen: Built-in oven; Electric cooktop; Microwave; Dishwasher; Disposal; Icemaker; Refrigerator with ice maker; Wine cooler; Warming drawer; Pantry
  • Bedrooms: Includes a screened porch and a great room
  • Flooring: Tile; Wood
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Impact glass windows and shutters; Partially furnished; Breakfast bar; Built-in features; Bathtub; Dual sinks; Family/Dining room; Living/Dining room; Pantry; Separate shower; Elevator
  • Laundry & utility: Washer; Dryer; Inside laundry with laundry tub

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/3.0-bath single-family listed at $975k.

Deal economics

  • At list price, monthly cash flow is $917 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $955k (2.0% below list).
  • Recommended offer: $858k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% 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; 2 comparable units currently listed for rent nearby; 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 $7k of loan paydown is wiped out by about $29k 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 136 days — a 12% lower offer ($858k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $114k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $227k; list at $975k implies a 329% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $857,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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?
  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
0.98%
Cap rate
7.95%
Cash-on-cash
5.91%
DSCR
1.26
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$911,001
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
731 Durion Ct 0.16mi 3/2.0 1,748 (-5%) 6mo $999,000 $572 76
547 Chert Ct 0.18mi 3/2.5 1,790 (-2%) 21mo $889,000 $497 68
4049 Coquina Dr 0.42mi 3/2.0 1,670 (-9%) 12mo $350,000 $210 52

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.64×
Total profit
$-99,490
Equity at exit
$145,361
10-year hold
IRR
-0.6%
Equity multiple
0.96×
Total profit
$-11,109
Equity at exit
$84,292

Cash invested: $272,972 (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
8.5×

Monthly cashflow live

Estimated rent
$9,552 medium interval (Pro) →
Mortgage (P&I)
$5,112
Tax from tax record
$684 /mo · $8,210/yr
Insurance
$406
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,006
Net cashflow
$917

Break-even live

Break-even rent $8,392
Max offer price $974,900
Occupancy floor 85%

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
$243,725
Closing costs
$29,247
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
707 Durion Ct Sanibel, FL 3.0 2.5 1306 $12,000 $9.19 24d 1 0.11mi
548 Boulder Dr Sanibel, FL 3.0 3.0 1969 $6,500 $3.30 24d 1 0.17mi

Listing history 11 events

  1. 2026-06-01
    days on market $974,900 Active 136 DOM
  2. 2026-04-10
    price $974,900
  3. 2026-03-05
    price $999,500
  4. 2026-01-15
    listed $1,089,000 Active
  5. 2025-05-31
    historical
  6. 2024-11-21
    listed $1,150,000 Active
  7. 2024-07-31
    historical
  8. 2024-06-20
    price $1,225,000
  9. 2024-01-10
    listed $1,299,000 Active
  10. 2004-04-02
    soldstatus $227,000
  11. 1990-04-11
    soldstatus $140,000

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

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$8,210 · $684/mo
Projected year-2 tax
$8,210 · $684/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥112°F today · 25 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
$114,630
− Mortgage interest
−$54,610
− Property taxes
−$8,210
− Insurance
−$9,993
− Repairs & maintenance
−$9,170
− Management
−$9,170
− Depreciation
−$28,361
Taxable loss
−$4,884
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,172
After-tax cash flow
$12,177/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

+596.4% since first listed
10 events — show timeline
  • 2026-04-10 Price Changed $974,900 FORTMLS
  • 2026-03-05 Price Changed $999,500 FORTMLS
  • 2026-01-15 Listed $1,089,000 FORTMLS
  • 2025-05-31 Listing Removed FORTMLS
  • 2024-11-21 Listed $1,150,000 FORTMLS
  • 2024-07-31 Listing Removed FORTMLS
  • 2024-06-20 Price Changed $1,225,000 FORTMLS
  • 2024-01-10 Listed $1,299,000 FORTMLS
  • 2004-04-02 Sold (Public Records) $227,000 Public Records
  • 1990-04-11 Sold (Public Records) $140,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $8,210 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…