CashFlowRE
Sign in Sign up
2719 44th St SW
D Composite 42.89
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 +11.1/15.0
  • Appreciation +10.0/10.0
  • Cash flow +7.0/30.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • 1% rule +1.9/10.0
  • DSCR +1.2/10.0

$307,000

2719 44th St SW · Lehigh Acres, FL 33976
3 bd · 2.0 ba · 1,552 sqft · SingleFamily · 435 Days on market
Built 2025 Est $334k · 8% under

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

Key facts

  • Second living room
  • Open concept kitchen
  • Laundry room

Tags

OPEN CONCEPT KITCHENGREAT ROOMSECOND LIVING ROOMDINING ROOMLAUNDRY ROOMWALK-IN CLOSET

Property features AI

Finance

  • Other: Address: 2719 44th St SW, Lehigh Acres FL 33976; Listing status: Active
  • Financial info: List price $307,000

Exterior

  • Parking: 2 total parking spaces; 2-car garage
  • Home design: Single-family residence; Spec build — Foxtail plan
  • Exterior features: Living area approximately 1,552

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: Spec home (Foxtail plan)

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/2.0-bath single-family listed at $307k.

Deal economics

  • At list price, monthly cash flow is $-451 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $242k (21.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (31.1% below list).
  • Recommended offer: $211k (31.1% 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 soft (-1.5%/yr); 788 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 35% of the median local income ($73k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $33k of equity ($2k loan paydown + $31k 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 ~$53k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 435 days — a 12% lower offer ($270k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,421 (31.1% 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 435 days. Have you received any prior offers? Is the seller open to a 31% 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
0.69%
Cap rate
4.53%
Cash-on-cash
-6.30%
DSCR
0.72
GRM
12.1

CMA / ARV

ARV (on-the-fly)
$333,680
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2704 46th St SW 0.14mi 3/2.0 1,532 (-1%) 9mo $330,000 $215 84
2907 48th St SW 0.36mi 3/2.0 1,503 (-3%) 9mo $293,000 $195 71
2600 38th St SW 0.49mi 3/2.0 1,629 (+5%) 0mo $350,000 $215 68
2916 41st St SW 0.38mi 3/2.0 1,600 (+3%) 12mo $364,900 $228 67
2710 52nd St SW 0.49mi 3/2.0 1,587 (+2%) 8mo $339,000 $214 67
2505 43rd St SW 0.43mi 3/2.0 1,647 (+6%) 10mo $345,000 $209 61
4304 Loraine Ave S 0.48mi 3/2.0 1,647 (+6%) 11mo $345,000 $209 58
4703 Joan Ave S 0.41mi 3/2.0 1,408 (-9%) 10mo $270,000 $192 57
2811 50th St SW 0.41mi 3/2.0 1,719 (+11%) 9mo $382,000 $222 55
3010 44th St SW 0.43mi 3/2.0 1,354 (-13%) 7mo $305,000 $225 53
4602 Beth Ave S 0.40mi 4/2.0 (+1) 1,757 (+13%) 4mo $274,500 $156 51
3024 35th St SW 0.74mi 3/2.0 1,389 (-10%) 11mo $300,000 $216 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
19.0%
Equity multiple
2.54×
Total profit
$132,288
Equity at exit
$276,570
10-year hold
IRR
17.1%
Equity multiple
5.67×
Total profit
$401,143
Equity at exit
$596,433

Cash invested: $85,960 (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 33976

Home prices YoY
6.8%
Rents YoY
-1.5%
Active inventory
788
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$2,114 high interval (Pro) →
Mortgage (P&I)
$1,610
Tax est. 1.5%
$384 /mo · $4,605/yr
Insurance
$128
HOA
$0
Vacancy / Maint / Mgmt
$444
Net cashflow
$-451

Break-even live

Break-even rent $2,686
Max offer price $241,685
Occupancy floor

Sensitivity live

Price -10% $-239 -5% $-345 +0% $-451 +5% $-557 +10% $-664
Rent -10% $-618 -5% $-535 +0% $-451 +5% $-368 +10% $-284
Rate -1.0pp $-297 -0.5pp $-373 base $-451 +0.5pp $-531 +1.0pp $-612

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
$76,750
Closing costs
$9,210
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2916 42nd St SW Lehigh Acres, FL 3.0 2.0 1399 $1,960 $1.40 5d 1 0.32mi
2916 42nd St SW Lehigh Acres, FL 3.0 2.0 1399 $1,930 $1.38 4d 1 0.32mi
2911 48th St SW Lehigh Acres, FL 3.0 2.0 1723 $2,200 $1.28 12d 1 0.36mi
4701 Connie Ave S Lehigh Acres, FL 3.0 2.0 1314 $1,900 $1.45 16d 1 0.45mi
4704 Karen Ave S Lehigh Acres, FL 4.0 3.0 1916 $2,500 $1.30 5d 1 0.47mi
2513 48th St SW Lehigh Acres, FL 3.0 2.0 1423 $1,750 $1.23 18d 1 0.48mi
2819 51st St SW Lehigh Acres, FL 4.0 2.0 1472 $2,250 $1.53 25d 1 0.48mi
2908 51st St SW Lehigh Acres, FL 3.0 2.0 1401 $1,796 $1.28 5d 1 0.48mi
3001 37th St SW Lehigh Acres, FL 3.0 2.5 1235 $1,705 $1.38 25d 1 0.49mi
3012 40th St SW Lehigh Acres, FL 3.0 2.0 1427 $1,950 $1.37 25d 1 0.50mi
4702 Loraine Ave S Lehigh Acres, FL 3.0 2.0 1354 $2,000 $1.48 16d 1 0.52mi
397 Pennfield Ave Lehigh Acres, FL 4.0 2.0 1780 $2,100 $1.18 25d 1 0.60mi
3102 39th St SW Lehigh Acres, FL 3.0 2.0 1097 $1,630 $1.49 23d 1 0.64mi
3201 42nd St SW Lehigh Acres, FL 3.0 2.0 1571 $2,195 $1.40 5d 1 0.67mi
3201 42nd St SW Lehigh Acres, FL 3.0 2.0 1571 $2,195 $1.40 5d 1 0.67mi
3114 39th St SW Lehigh Acres, FL 3.0 2.0 1493 $2,100 $1.41 18d 1 0.72mi
3114 39th St SW Lehigh Acres, FL 3.0 2.0 1493 $2,100 $1.41 5d 1 0.72mi
2512 54th St SW Lehigh Acres, FL 4.0 2.0 1833 $1,750 $0.95 5d 1 0.73mi
2507 53rd St SW Lehigh Acres, FL 3.0 2.0 1714 $1,950 $1.14 5d 1 0.73mi
813 Alabama Rd S Lehigh Acres, FL 3.0 2.0 1200 $1,495 $1.25 25d 1 0.74mi
2517 56th St SW Lehigh Acres, FL 3.0 2.0 1104 $1,499 $1.36 5d 1 0.85mi
2612 31st St Lehigh Acres, FL 4.0 2.0 1365 $1,799 $1.32 16d 1 0.91mi
2612 31st St Lehigh Acres, FL 4.0 2.0 1389 $1,799 $1.30 18d 1 0.91mi
749 Alabama Rd S Unit 749 Lehigh Acres, FL 3.0 2.0 1275 $1,800 $1.41 4d 1 0.96mi
507 Peerless Cir Lehigh Acres, FL 3.0 2.0 1408 $2,000 $1.42 5d 1 0.97mi
507 Peerless Cir Lehigh Acres, FL 3.0 2.0 1408 $2,100 $1.49 25d 1 0.97mi
177 Pennfield St Lehigh Acres, FL 3.0 2.0 1250 $1,850 $1.48 25d 1 0.99mi
2710 28th St SW Lehigh Acres, FL 4.0 2.0 1742 $2,450 $1.41 25d 1 1.05mi
577 Pierre Cir Lehigh Acres, FL 3.0 2.0 1223 $1,540 $1.26 12d 1 1.06mi
20517 Hazelnut Ct S Lehigh Acres, FL 2.0 2.0 1564 $2,050 $1.31 25d 1 1.09mi
325 Paulcrest Ave Lehigh Acres, FL 4.0 2.0 1619 $2,300 $1.42 25d 1 1.09mi
3313 36th St SW Lehigh Acres, FL 3.0 2.0 1723 $2,300 $1.33 25d 1 1.11mi
20483 Copperhead Dr Unit 20483 Lehigh Acres, FL 3.0 3.0 1849 $2,300 $1.24 12d 1 1.11mi
2708 27th St SW Lehigh Acres, FL 4.0 2.0 1698 $2,280 $1.34 5d 1 1.11mi
3312 35th St SW Lehigh Acres, FL 4.0 2.0 2133 $1,745 $0.82 25d 1 1.15mi
20559 Hazelnut Ct S Lehigh Acres, FL 2.0 2.0 1564 $1,750 $1.12 25d 1 1.16mi
3314 35th St SW Lehigh Acres, FL 4.0 2.0 2133 $1,745 $0.82 25d 1 1.16mi
3316 35th St SW Lehigh Acres, FL 4.0 2.0 2133 $1,745 $0.82 25d 1 1.18mi
3201 29th St SW Lehigh Acres, FL 4.0 2.0 1833 $1,950 $1.06 5d 1 1.18mi
2811 25th St SW Unit NA Lehigh Acres, FL 3.0 2.0 1430 $1,990 $1.39 25d 1 1.20mi

Listing history 9 events

  1. 2026-06-22
    days on market $307,000 Active 435 DOM
  2. 2026-06-17
    days on market $307,000 Active 431 DOM
  3. 2026-06-16
    days on market $307,000 Active 430 DOM
  4. 2026-06-16
    days on market $307,000 Active 429 DOM
  5. 2026-06-13
    days on market $307,000 Active 427 DOM
  6. 2026-06-09
    days on market $307,000 Active 423 DOM
  7. 2026-06-07
    days on market $307,000 Active 421 DOM
  8. 2026-06-01
    days on market $307,000 Active 415 DOM
  9. 2026-06-01
    days on market $307,000 Active 414 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 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
$25,371
− Mortgage interest
−$17,197
− Property taxes
−$4,605
− Insurance
−$1,535
− Repairs & maintenance
−$2,030
− Management
−$2,030
− Depreciation
−$8,931
Taxable loss
−$10,956
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,630
After-tax cash flow
$-2,787/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)
20,277
Household income
$72,679
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
574.0

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 0.65)
Race & ethnicity
Hispanic / Latino 50% Two or more races 30% White 24% Black 20% Asian 3%
Hispanic origin (detail)
Mexican 8% Puerto Rican 8% Cuban 18% Dominican 4%
Common ancestry
Hispanic 8% Slovak 1% Lithuanian 1%
Foreign-born
35% · Canada, Jamaica, Vietnam
Languages at home
46% English-only · Spanish 43% French/Haitian/Cajun 8% Vietnamese 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
▲ 21.77%
Current HPI
340.4255
Rent YoY
▼ -1.54%
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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…