CashFlowRE
Sign in Sign up
760 Sextant Dr #733
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

$499,900

760 Sextant Dr #733 · Sanibel, FL 33957
2 bd · 2.0 ba · 993 sqft · Condo public records · 134 Days on market
Built 1974 $1397/mo HOA · 13% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Owner Financing Available - Your Dream Waterfront Retreat Awaits! Stunning Bay & Canal Views from This Top-Floor, Corner 2-Bedroom, 2-Bath Condo Located in one of the most coveted spots at Mariner Point, this spacious top-floor, corner condo offers unparalleled views of the Bay and canal. If you're a boating enthusiast or simply love being close to the water, this is the perfect home for you. With direct access to the Gulf of Mexico beach just moments away, you'll enjoy the best of both worlds — a peaceful sanctuary and endless outdoor adventures. Mariner Point is a boater’s paradise, featuring low dockage fees for owners, making it an ideal to explore the San Carlos Bay a

Key facts

  • Two sparkling pools
  • Boater's paradise
  • Bay views

Tags

WATERFRONT RETREATBAY VIEWSCANAL VIEWSDIRECT ACCESS TO BEACHBOATER'S PARADISETWO SPARKLING POOLS

Property features AI

Finance

  • Financial info: Pets allowed with conditions (call for details)
  • HOA & community: Homeowners association with monthly fee; Association fee covers management, cable TV, insurance, internet, irrigation water, legal/accounting, grounds maintenance, pest control, reserve fund, sewer, trash, and water; Community amenities include beach rights, beach access, boat dock, boat facilities, pickleball, pool, tennis courts, and management

Exterior

  • Parking: No parking details provided
  • Security: Security/high-impact doors; Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable available
  • Home design: 3 total stories; Entry level: 3; Resale property
  • Construction: Built with block, concrete, wood siding, and wood frame; Built-up and flat roof
  • Exterior features: Security/high-impact doors; Sprinkler/irrigation system (municipal source); Tennis court(s); Lanai; Porch (screened); Smoke detectors; Private in-ground community pool; Oversized lot; Automatic sprinklers; Waterfront with bay front and canal access; West exposure; Has a view; Faces east

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: Screened porch listed as a room type
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Impact glass windows; Breakfast bar; Combined living/dining area; Tub with shower; Cable TV available; High-speed internet available; Split bedroom floor plan; Furnished
  • Laundry & utility: Washer

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 $500k.

Deal economics

  • At list price, monthly cash flow is $4k ($43k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $500k).
  • Recommended offer: $440k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.9% 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; 1 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 $3k of loan paydown is wiped out by about $15k 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 $140k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 134 days — a 12% lower offer ($440k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 10y ago; this cycle's ask has dropped $49k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $439,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 134 days. Have you received any prior offers? Is the seller open to a 12% 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
2.10%
Cap rate
15.85%
Cash-on-cash
34.14%
DSCR
2.52
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
25.3%
Equity multiple
2.05×
Total profit
$146,394
Equity at exit
$74,537
10-year hold
IRR
33.1%
Equity multiple
4.02×
Total profit
$422,921
Equity at exit
$43,222

Cash invested: $139,972 (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
4.0×

Monthly cashflow live

Estimated rent
$10,500 medium interval (Pro) →
Mortgage (P&I)
$2,622
Tax from tax record
$86 /mo · $1,034/yr
Insurance
$208
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$1,397
Vacancy / Maint / Mgmt
$2,205
Net cashflow
$3,555

Break-even live

Break-even rent $5,999
Max offer price $499,900
Occupancy floor 61%

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
$124,975
Closing costs
$14,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
827 E Gulf Dr Unit G8 Sanibel, FL 2.0 2.0 1040 $10,500 $10.10 23d 1 0.75mi

HOA detail condo

Monthly dues
$1,397 · $16,764/yr
Likely covers
water
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 46 events

  1. 2026-06-17
    days on market $499,900 Active 134 DOM
  2. 2026-06-16
    days on market $499,900 Active 133 DOM
  3. 2026-06-15
    days on market $499,900 Active 132 DOM
  4. 2026-06-13
    days on market $499,900 Active 130 DOM
  5. 2026-06-10
    days on market $499,900 Active 127 DOM
  6. 2026-06-09
    days on market $499,900 Active 126 DOM
  7. 2026-06-07
    days on market $499,900 Active 124 DOM
  8. 2026-06-02
    days on market $499,900 Active 119 DOM
  9. 2026-06-01
    days on market $499,900 Active 118 DOM
  10. 2026-06-01
    days on market $499,900 Active 117 DOM
  11. 2026-04-02
    price $499,900
  12. 2026-02-03
    listed $549,000 Active
  13. 2025-08-22
    historical
  14. 2024-11-24
    listed $549,000 Active
  15. 2024-02-05
    historical
  16. 2023-12-28
    listed $599,000 Active
  17. 2022-05-13
    soldstatus $665,000
  18. 2022-04-28
    soldstatus $665,000 Closed
  19. 2022-02-28
    status Pending
  20. 2022-02-11
    listed $699,999 Active
  21. 2021-05-18
    soldstatus $531,000
  22. 2021-04-27
    soldstatus $531,000 Closed
  23. 2021-02-22
    status Pending
  24. 2021-02-22
    listed $525,000 Active
  25. 2018-02-26
    soldstatus $475,000
  26. 2018-02-23
    soldstatus $475,000 Sold
  27. 2018-02-23
    listed $499,000
  28. 2017-11-22
    historical
  29. 2017-04-24
    price $445,000
  30. 2017-04-24
    listed $475,000 Active
  31. 2017-01-30
    historical
  32. 2016-08-31
    listed $519,000 Active
  33. 2016-07-06
    historical
  34. 2016-05-20
    price $519,000
  35. 2016-03-03
    listed $529,000 Active
  36. 2013-11-11
    soldstatus $350,000
  37. 2013-11-07
    soldstatus $350,000
  38. 2011-04-01
    soldstatus $280,000
  39. 2011-04-01
    soldstatus $280,000
  40. 2011-03-15
    price $299,000
  41. 2010-09-15
    soldstatus $240,000
  42. 2010-09-15
    price $269,000
  43. 2000-12-07
    soldstatus $370,000
  44. 2000-02-07
    soldstatus $310,000
  45. 1980-08-01
    soldstatus $87,500
  46. 1976-08-01
    soldstatus $53,000

ⓘ 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
$1,034 · $86/mo
Projected year-2 tax
$4,149 · $346/mo
Expected delta
+$3,115/yr (+$260/mo · 301.4%)

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

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 ≥113°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
$126,000
− Mortgage interest
−$28,002
− Property taxes
−$1,034
− Insurance
−$7,618
− Repairs & maintenance
−$10,080
− Management
−$10,080
− HOA
−$16,764
− Depreciation
−$14,543
Taxable income
$37,880
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9,091
After-tax cash flow
$33,575/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

+843.2% since first listed
36 events — show timeline
  • 2026-04-02 Price Changed $499,900 FORTMLS
  • 2026-02-03 Listed $549,000 FORTMLS
  • 2025-08-22 Listing Removed FORTMLS
  • 2024-11-24 Listed $549,000 FORTMLS
  • 2024-02-05 Listing Removed FORTMLS
  • 2023-12-28 Listed $599,000 FORTMLS
  • 2022-05-13 Sold (Public Records) $665,000 Public Records
  • 2022-04-28 Sold (MLS) $665,000 FORTMLS
  • 2022-02-28 Pending FORTMLS
  • 2022-02-11 Listed $699,999 FORTMLS
  • 2021-05-18 Sold (Public Records) $531,000 Public Records
  • 2021-04-27 Sold (MLS) $531,000 FORTMLS
  • 2021-02-22 Pending FORTMLS
  • 2021-02-22 Listed $525,000 FORTMLS
  • 2018-02-26 Sold (Public Records) $475,000 Public Records
  • 2018-02-23 Listed $499,000 FORTMLS
  • 2018-02-23 Sold (MLS) $475,000 FORTMLS
  • 2017-11-22 Listing Removed FORTMLS
  • 2017-04-24 Price Changed $445,000 FORTMLS
  • 2017-04-24 Listed $475,000 FORTMLS
  • 2017-01-30 Listing Removed FORTMLS
  • 2016-08-31 Listed $519,000 FORTMLS
  • 2016-07-06 Listing Removed FORTMLS
  • 2016-05-20 Price Changed $519,000 FORTMLS
  • 2016-03-03 Listed $529,000 FORTMLS
  • 2013-11-11 Sold (MLS) $350,000 FORTMLS
  • 2013-11-07 Sold (Public Records) $350,000 Public Records
  • 2011-04-01 Sold (Public Records) $280,000 Public Records
  • 2011-04-01 Sold (MLS) $280,000 FORTMLS
  • 2011-03-15 Price Changed $299,000 FORTMLS
  • 2010-09-15 Price Changed $269,000 FORTMLS
  • 2010-09-15 Sold (MLS) $240,000 FORTMLS
  • 2000-12-07 Sold (Public Records) $370,000 Public Records
  • 2000-02-07 Sold (Public Records) $310,000 Public Records
  • 1980-08-01 Sold (Public Records) $87,500 Public Records
  • 1976-08-01 Sold (Public Records) $53,000 Public Records

Property tax history

-13.4%/yr

Latest (2025): $1,034 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…