3513 41st St SW · Lehigh Acres, FL 33976

$340,000

3 bd · 2.0 ba · 1,575 sqft · Land · 343 Days on market

Built 2025 0.25 ac lot

---

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).

• Appreciation +10.0/10.0
• Cash flow +8.1/30.0
• ARV discount +7.5/15.0
• Schools +4.1/10.0
• Livability +3.0/5.0
• Condition / age +2.5/5.0
• DSCR +2.1/10.0
• Rent growth +2.1/5.0
• 1% rule +1.2/10.0

Listing remarks MLS

Location, location, location. Lot on 41st St SW near the newly widened SR 82. Located midway between Sunshine Blvd. and Gunnery Rd. /Daniels Parkway in the growing area of SW Lehigh Acres. Minutes from shopping and the International Airport. Very close to the Sunshine/Alico Extension schedule to be built by Lee County soon. Buy now and build or hold for an investment.

Key facts

• Convenient access
• Stylish kitchen
• Natural light

Tags

• PORCELAIN TILE
• STYLISH KITCHEN
• MODERN BATHROOMS
• IMPACT-RESISTANT WINDOWS
• NATURAL LIGHT
• CONVENIENT ACCESS

Property features AI

Finance

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

Exterior

• Parking: Attached 2-car garage; Covered parking for 2 vehicles
• Security: Security/high-impact doors
• Utilities: Cable available; Septic tank; Well water
• Home design: Single-story; New construction; Faces south; RS-1 zoning
• Construction: Block, concrete and stucco construction; Shingle roof; Built as new construction
• Exterior features: Security/high-impact doors; North exposure

Interior

• Flooring: Tile flooring
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central electric heating; Central electric cooling (central air)
• Interior features: Impact glass windows; Separate/formal dining room; Other interior features (see remarks); Unfurnished

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath land listed at $340k.

Deal economics

• At list price, monthly cash flow is $-330 ($-4k/yr) — negative.
• To cash-flow at today's rent, offer at most $282k (17.2% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (37.9% below list).
• Recommended offer: $211k (37.9% 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 23d 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 $36k of equity ($2k loan paydown + $34k 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 ~$58k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 343 days — a 12% lower offer ($299k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 3y ago; this cycle's ask is 844% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
• Current owner paid $23k; list at $340k implies a 1385% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 8→33/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $211,008 (37.9% 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 343 days. Have you received any prior offers? Is the seller open to a 38% 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: 0.62% ✗
• Cap rate: 5.13%
• Cash-on-cash: -4.16%
• DSCR: 0.81
• GRM: 13.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold

• IRR: 20.6%
• Equity multiple: 2.66×
• Total profit: $157,772
• Equity at exit: $306,299

10-year hold

• IRR: 18.2%
• Equity multiple: 5.93×
• Total profit: $469,713
• Equity at exit: $660,545

Cash invested: $95,200 (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.

Methodology + full state rankings →

ZIP-level market 33976

• Home prices YoY: 6.8%
• Rents YoY: -1.5%
• Active inventory: 788
• Price-to-rent: 13.4×

Monthly cashflow live

• Estimated rent: $2,110 high
• Mortgage (P&I): −$1,783
• Tax from tax record: −$73 /mo · $870/yr
• Insurance: −$142
• HOA: −$0
• Vacancy / Maint / Mgmt: −$443
• Net cashflow: $-330

Break-even live

Break-even rent $2,528

Max offer price $281,665

Occupancy floor —

Sensitivity live

Price	-10% $-138	-5% $-234	+0% $-330	+5% $-426	+10% $-523
Rent	-10% $-497	-5% $-414	+0% $-330	+5% $-247	+10% $-164
Rate	-1.0pp $-159	-0.5pp $-244	base $-330	+0.5pp $-418	+1.0pp $-508

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: $85,000
• Closing costs: $10,200
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3419 36th St Lehigh Acres, FL	4.0	2.0	1920	$1,850	$0.96	25d	1	0.35mi
3313 36th St SW Lehigh Acres, FL	3.0	2.0	1723	$2,300	$1.33	25d	1	0.42mi
3316 35th St SW Lehigh Acres, FL	4.0	2.0	2133	$1,745	$0.82	25d	1	0.49mi
3314 35th St SW Lehigh Acres, FL	4.0	2.0	2133	$1,745	$0.82	25d	1	0.50mi
3312 35th St SW Lehigh Acres, FL	4.0	2.0	2133	$1,745	$0.82	25d	1	0.50mi
3201 42nd St SW Lehigh Acres, FL	3.0	2.0	1571	$2,195	$1.40	5d	1	0.57mi
3201 42nd St SW Lehigh Acres, FL	3.0	2.0	1571	$2,195	$1.40	4d	1	0.57mi
3802 35th St SW Lehigh Acres, FL	3.0	2.0	1269	$1,640	$1.29	25d	1	0.61mi
3114 39th St SW Lehigh Acres, FL	3.0	2.0	1493	$2,100	$1.41	17d	1	0.63mi
3114 39th St SW Lehigh Acres, FL	3.0	2.0	1493	$2,100	$1.41	5d	1	0.63mi
3801 33rd St SW Lehigh Acres, FL	4.0	2.0	2133	$1,745	$0.82	25d	1	0.67mi
3803 33rd St SW Lehigh Acres, FL	4.0	2.0	2133	$1,745	$0.82	25d	1	0.68mi
3805 33rd St SW Lehigh Acres, FL	4.0	2.0	2133	$1,745	$0.82	25d	1	0.69mi
3807 33rd St SW Lehigh Acres, FL	4.0	2.0	2133	$1,745	$0.82	25d	1	0.70mi
3809 33rd St SW Lehigh Acres, FL	4.0	2.0	2133	$1,745	$0.82	25d	1	0.71mi
3102 39th St SW Lehigh Acres, FL	3.0	2.0	1097	$1,630	$1.49	23d	1	0.72mi
2904 Wanda Ave S Lehigh Acres, FL	3.0	2.0	1501	$1,900	$1.27	25d	1	0.80mi
3604 29th St SW Lehigh Acres, FL	3.0	2.5	1776	$2,500	$1.41	25d	1	0.80mi
3012 40th St SW Lehigh Acres, FL	3.0	2.0	1427	$1,950	$1.37	25d	1	0.84mi
4702 Loraine Ave S Lehigh Acres, FL	3.0	2.0	1354	$2,000	$1.48	16d	1	0.88mi
3201 29th St SW Lehigh Acres, FL	4.0	2.0	1833	$1,950	$1.06	5d	1	0.92mi
4704 Karen Ave S Lehigh Acres, FL	4.0	3.0	1916	$2,500	$1.30	5d	1	0.93mi
2916 42nd St SW Lehigh Acres, FL	3.0	2.0	1399	$1,960	$1.40	5d	1	0.95mi
2916 42nd St SW Lehigh Acres, FL	3.0	2.0	1399	$1,930	$1.38	3d	1	0.95mi
3201 28th St Lehigh Acres, FL	4.0	2.0	1389	$2,000	$1.44	5d	1	0.97mi
3418 26th St SW Lehigh Acres, FL	4.0	3.0	2030	$2,300	$1.13	17d	1	0.97mi
4020 36th St SW Lehigh Acres, FL	3.0	2.0	1354	$2,050	$1.51	25d	1	0.98mi
2504 Vera Ave S Lehigh Acres, FL	3.0	3.0	1643	$2,400	$1.46	25d	1	0.98mi
3001 37th St SW Lehigh Acres, FL	3.0	2.5	1235	$1,705	$1.38	25d	1	1.05mi
4101 33rd St SW Lehigh Acres, FL	3.0	2.0	1698	$2,200	$1.30	16d	1	1.07mi
2911 48th St SW Lehigh Acres, FL	3.0	2.0	1723	$2,200	$1.28	12d	1	1.10mi
3203 24th St SW Lehigh Acres, FL	3.0	2.0	1498	$2,300	$1.54	23d	1	1.17mi
4021 28th St SW Lehigh Acres, FL	3.0	2.0	1529	$1,800	$1.18	25d	1	1.18mi
2908 51st St SW Lehigh Acres, FL	3.0	2.0	1401	$1,796	$1.28	5d	1	1.18mi
3201 23rd St SW Lehigh Acres, FL	3.0	2.0	1324	$1,845	$1.39	23d	1	1.24mi
2819 51st St SW Lehigh Acres, FL	4.0	2.0	1472	$2,250	$1.53	25d	1	1.27mi
3008 25th St SW Lehigh Acres, FL	4.0	2.0	1565	$1,711	$1.09	23d	1	1.36mi
3209 21st St SW Lehigh Acres, FL	3.0	2.0	1418	$1,699	$1.20	4d	1	1.37mi
4001 22nd St SW Lehigh Acres, FL	3.0	2.0	1055	$1,950	$1.85	4d	1	1.40mi
3600 19th St SW Lehigh Acres, FL	3.0	2.0	1114	$1,746	$1.57	5d	1	1.40mi

Listing history 21 events

1. 2026-06-22
   days on market $340,000 Active 343 DOM
2. 2026-06-17
   days on market $340,000 Active 339 DOM
3. 2026-06-16
   days on market $340,000 Active 338 DOM
4. 2026-06-16
   days on market $340,000 Active 337 DOM
5. 2026-06-13
   days on market $340,000 Active 335 DOM
6. 2026-06-09
   days on market $340,000 Active 331 DOM
7. 2026-06-07
   days on market $340,000 Active 329 DOM
8. 2026-06-02
   days on market $340,000 Active 324 DOM
9. 2026-06-01
   days on market $340,000 Active 323 DOM
10. 2026-06-01
    days on market $340,000 Active 322 DOM
11. 2025-11-05
    price $349,000
12. 2025-11-03
    price $34,900
13. 2025-07-14
    price $360,000
14. 2025-07-11
    listed $36,000 Active
15. 2023-08-16
    soldstatus $22,900 Closed 370-char remark

    Show marketing remark (370 chars)

    Location, location, location. Lot on 41st St SW near the newly widened SR 82. Located midway between Sunshine Blvd. and Gunnery Rd. /Daniels Parkway in the growing area of SW Lehigh Acres. Minutes from shopping and the International Airport. Very close to the Sunshine/Alico Extension schedule to be built by Lee County soon. Buy now and build or hold for an investment.

16. 2023-08-16
    soldstatus $22,900

    Show marketing remark (370 chars)

    Location, location, location. Lot on 41st St SW near the newly widened SR 82. Located midway between Sunshine Blvd. and Gunnery Rd. /Daniels Parkway in the growing area of SW Lehigh Acres. Minutes from shopping and the International Airport. Very close to the Sunshine/Alico Extension schedule to be built by Lee County soon. Buy now and build or hold for an investment.

17. 2023-07-26
    status Pending 370-char remark

    Show marketing remark (370 chars)

    Location, location, location. Lot on 41st St SW near the newly widened SR 82. Located midway between Sunshine Blvd. and Gunnery Rd. /Daniels Parkway in the growing area of SW Lehigh Acres. Minutes from shopping and the International Airport. Very close to the Sunshine/Alico Extension schedule to be built by Lee County soon. Buy now and build or hold for an investment.

18. 2023-07-06
    price $22,900 370-char remark

    Show marketing remark (370 chars)

    Location, location, location. Lot on 41st St SW near the newly widened SR 82. Located midway between Sunshine Blvd. and Gunnery Rd. /Daniels Parkway in the growing area of SW Lehigh Acres. Minutes from shopping and the International Airport. Very close to the Sunshine/Alico Extension schedule to be built by Lee County soon. Buy now and build or hold for an investment.

19. 2023-03-14
    listed $25,000 Active 370-char remark

    Show marketing remark (370 chars)

    Location, location, location. Lot on 41st St SW near the newly widened SR 82. Located midway between Sunshine Blvd. and Gunnery Rd. /Daniels Parkway in the growing area of SW Lehigh Acres. Minutes from shopping and the International Airport. Very close to the Sunshine/Alico Extension schedule to be built by Lee County soon. Buy now and build or hold for an investment.

20. 2005-12-29
    soldstatus $38,000
21. 2005-08-02
    soldstatus $45,000

ⓘ 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: $870 · $73/mo
• Projected year-2 tax: $2,822 · $235/mo
• Expected delta: +$1,952/yr (+$163/mo · 224.3%)

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

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 10/10 Extreme 8 d/yr ≥107°F today · 33 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

Taxation est. · year 1

• Rental income: $25,321
• − Mortgage interest: −$19,045
• − Property taxes: −$870
• − Insurance: −$1,700
• − Repairs & maintenance: −$2,026
• − Management: −$2,026
• − Depreciation: −$9,891
• Taxable loss: −$10,237
• Est. tax savings @ 24.0%: +$2,457
• After-tax cash flow: $-1,506/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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+675.6% since first listed

11 events — show timeline

• 2025-11-05 Price Changed $349,000 FORTMLS
• 2025-11-03 Price Changed $34,900 FORTMLS
• 2025-07-14 Price Changed $360,000 FORTMLS
• 2025-07-11 Listed $36,000 FORTMLS
• 2023-08-16 Sold (Public Records) $22,900 Public Records
• 2023-08-16 Sold (MLS) $22,900 FORTMLS
• 2023-07-26 Pending — FORTMLS
• 2023-07-06 Price Changed $22,900 FORTMLS
• 2023-03-14 Listed $25,000 FORTMLS
• 2005-12-29 Sold (Public Records) $38,000 Public Records
• 2005-08-02 Sold (Public Records) $45,000 Public Records

Property tax history

+25.3%/yr

Latest (2025): $870 · +90.3% YoY. Source: county tax records.