CashFlowRE
Sign in Sign up
1806 Ibis Ln E 🌊 Lakefront
A- Composite 81.7
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +6.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$685,000

1806 Ibis Ln E · Sanibel, FL 33957
3 bd · 2.0 ba · 1,635 sqft · SingleFamily public records · 147 Days on market
Built 1971 Good condition 0.26 ac lot Garage $419/sqft · 27% below area Est $932k · 27% under · waterfront

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

Listing remarks

Schedule your showing today to experience the true island lifestyle at 1806 Ibis Lane! Tucked away on a quiet cul-de-sac, this waterfront 3 bedroom, 2 dens, 2 bathroom home overlooks Sanibel-Captiva Conservation land, offering a serene setting where nature and coastal living come together and the birds are always chirping. This is not staged; what you see is what you get- fully furnished! Enter into a thoughtfully designed space with a well-balanced layout. The fully appointed kitchen features top-of-the-line appliances and premium finishes. The primary bedroom is thoughtfully tucked away and features timeless finishes, generous space, and a walk-in closet.

Key facts

  • Walk-in closet
  • Premium finishes
  • Cul-de-sac

Tags

CUL-DE-SACFULLY FURNISHEDFULLY APPOINTED KITCHENTOP-OF-THE-LINE APPLIANCESPREMIUM FINISHESWALK-IN CLOSET

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 single-family listed at $685k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $10k ($115k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($18k rent vs $685k).
  • Recommended offer: $603k (12.0% below list) — sets the bar for market timing.
  • Cap rate 23.8% vs local median 2.6% 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: 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.
  • Zoned schools: The Sanibel School (math 92% / reading 92%, grade A+, #5 of 2,144 statewide, top 0%, 289 students, 12% FRL); South Fort Myers High School (math 23% / reading 30%, grade F, #489 of 667 statewide, top 74%, 1,917 students, 50% FRL) — zoned schools average 31% FRL vs 57% district-wide (26 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 582 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 117d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 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 $5k of loan paydown is wiped out by about $21k 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 $192k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 147 days — a 12% lower offer ($603k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 11y 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.
  • Current owner paid $460k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $602,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 147 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 1971 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  8. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  9. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  10. 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.
  11. 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.
  12. 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
2.68%
Cap rate
23.85%
Cash-on-cash
62.70%
DSCR
3.79
GRM
3.1

CMA / ARV

ARV (median comp)
$932,500
List price
$685,000
Delta
-26.54%
Verdict
UNDERPRICED
Comps
2 within 6.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1832 Farm Trl 0.46mi 2/2.0 (-1) 1,618 (-1%) 7mo $599,000 $370 66
595 Piedmont Rd 0.24mi 3/2.0 1,871 (+14%) 1mo $1,175,000 $628 64
1737 Serenity Ln 0.71mi 3/2.0 1,464 (-10%) 1mo $635,000 $434 48

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
58.8%
Equity multiple
3.61×
Total profit
$500,488
Equity at exit
$102,136
10-year hold
IRR
63.6%
Equity multiple
7.38×
Total profit
$1,224,257
Equity at exit
$59,226

Cash invested: $191,800 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
18 active · 10 under contract
Months of supply
27.0 mo (4%/mo absorbed)
Median asking
$849,000 ($476/sqft)
Median days on market
154 d
This list price
33% of active listings are priced below it
ARV vs active asking
+19.9% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 33957

Home prices YoY
-15.7%
Active inventory
582
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$18,350 medium interval (Pro) →
Mortgage (P&I)
$3,592
Tax from tax record
$597 /mo · $7,168/yr
Insurance
$285
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$3,853
Net cashflow
$9,595

Break-even live

Break-even rent $6,204
Max offer price $685,000
Occupancy floor 43%

Sensitivity live

Price -10% $9,983 -5% $9,789 +0% $9,595 +5% $9,401 +10% $9,207
Rent -10% $8,145 -5% $8,870 +0% $9,595 +5% $10,320 +10% $11,045
Rate -1.0pp $9,940 -0.5pp $9,769 base $9,595 +0.5pp $9,417 +1.0pp $9,237

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
$171,250
Closing costs
$20,550
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2130 Sunset Cir Sanibel, FL 3.0 2.5 1827 $18,000 $9.85 10d 1 0.38mi
1235 Par View Dr Sanibel, FL 2.0 2.0 1534 $3,500 $2.28 117d 1 0.70mi
1679 Serenity Ln Unit 1323695P Sanibel, FL 3.0 2.0 1646 $4,220 $2.56 10d 1 0.75mi
2445 W Gulf Dr Unit 32E Sanibel, FL 2.0 2.0 1243 $18,000 $14.48 119d 1 1.18mi
2445 W Gulf Dr Unit 47B Sanibel, FL 2.0 2.0 1243 $20,000 $16.09 119d 1 1.20mi

Property features AI

Finance

Financial info
Pets allowed
HOA & community
Non-gated communityNo association fee reported

Exterior

Parking
Attached garage with garage door opener (1 covered space)
Security
Security/high impact doorsSmoke detector(s)
Utilities
Public waterPublic sewerCable available
Home design
Single-storyEntry at ground levelFaces eastResale propertyWaterfront with lake viewWest exposure
Construction
Built with block, concrete and stuccoMetal roof
Exterior features
FenceSecurity/high impact doorsSprinkler/irrigation system (municipal source)PatioLanaiPorch (screened)Room for poolStorageSmoke detector(s)

Interior

Kitchen
Built-in ovenDouble ovenElectric cooktopDishwasherDisposalMicrowaveRefrigeratorFreezerWine cooler
Bedrooms
Primary bedroom on main levelBedroom on main level
Flooring
Tile
Bathrooms
2 full bathroomsDual sinks
Heating & cooling
Central heating (electric)Central air conditioning (electric)Ceiling fans
Interior features
Breakfast barBuilt-in featuresBreakfast areaFamily/Dining roomLiving/Dining roomPantryShower onlySeparate showerWalk-in closet(s)Home officeFurnishedSingle hung, sliding and impact glass windows
Laundry & utility
Washer and dryerLaundry located in garage

Listing history 50 events

  1. 2026-06-30
    days on market $685,000 Active 147 DOM
  2. 2026-06-29
    days on market $685,000 Active 146 DOM
  3. 2026-06-28
    days on market $685,000 Active 145 DOM
  4. 2026-06-25
    days on market $685,000 Active 141 DOM
  5. 2026-06-22
    days on market $685,000 Active 139 DOM
  6. 2026-06-22
    days on market $685,000 Active 138 DOM
  7. 2026-06-17
    days on market $685,000 Active 134 DOM
  8. 2026-06-16
    days on market $685,000 Active 133 DOM
  9. 2026-06-15
    days on market $685,000 Active 132 DOM
  10. 2026-06-13
    days on market $685,000 Active 130 DOM
  11. 2026-06-10
    days on market $685,000 Active 127 DOM
  12. 2026-06-09
    days on market $685,000 Active 126 DOM
  13. 2026-06-07
    days on market $685,000 Active 124 DOM
  14. 2026-06-02
    days on market $685,000 Active 119 DOM
  15. 2026-06-01
    days on market $685,000 Active 118 DOM
  16. 2026-06-01
    days on market $685,000 Active 117 DOM
  17. 2026-02-03
    listed $685,000 Active
  18. 2025-09-08
    historical
  19. 2025-04-28
    price $749,000
  20. 2025-01-20
    price $699,000
  21. 2024-11-14
    price $725,000
  22. 2024-08-26
    listed $770,000 Active
  23. 2024-04-30
    historical
  24. 2024-03-19
    price $755,000
  25. 2024-02-01
    price $799,000
  26. 2024-01-10
    price $825,000
  27. 2023-11-08
    price $849,000
  28. 2023-10-26
    price $875,000
  29. 2023-10-10
    listed $889,000 Active
  30. 2023-09-08
    historical
  31. 2023-07-15
    listed $895,000 Active
  32. 2022-12-26
    soldstatus $460,000
  33. 2018-06-26
    soldstatus $650,000
  34. 2018-06-14
    soldstatus $650,000 Sold
  35. 2018-02-22
    status Pending With Contingencies
  36. 2018-02-15
    listed $679,000 Active
  37. 2016-02-02
    price $360,000
  38. 2016-02-02
    price $440,000
  39. 2016-02-02
    soldstatus $360,000 Sold
  40. 2016-02-02
    soldstatus $360,000
  41. 2016-01-06
    status Pending With Contingencies
  42. 2015-11-11
    price $440,000
  43. 2015-11-03
    status Active
  44. 2015-10-15
    status Pending With Contingencies
  45. 2015-07-11
    price $450,000
  46. 2015-07-02
    price $465,000
  47. 2015-05-05
    listed $470,000 Active
  48. 2015-05-01
    historical
  49. 2015-04-16
    price $470,000
  50. 2015-04-16
    status Active

ⓘ 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
$7,168 · $597/mo
Projected year-2 tax
$7,168 · $597/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 9/10 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
$220,199
− Mortgage interest
−$38,371
− Property taxes
−$7,168
− Insurance
−$8,544
− Repairs & maintenance
−$17,616
− Management
−$17,616
− Depreciation
−$19,927
Taxable income
$110,958
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$26,630
After-tax cash flow
$88,509/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 · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $8,175–$24,525 screening

This waterfront home offers a serene setting with a well-maintained exterior and updated interiors, making it a great investment opportunity.

Components & finishes AI

Roof metal · good Flooring wooden

Value-add opportunities

  • Both Painting exterior siding — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value
  • Both HVAC maintenance — Ensures comfort and energy efficiency

ⓘ 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.

C Composite school gradezoned avg 68/100

Zoned Schools

Elementary The Sanibel School A+ FL #5/2,144 Nat'l #94/41,679 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
C Composite livability gradescore 67/100

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
County
Lee · 871,946 people
City population
6,402
Metro
Cape Coral-Fort Myers, FL
Population (ZIP)
6,402
Household income
$122,730
Rent vs Own
8.4% rent · 91.6% own
Severe rent burden
3% 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 (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

Price history

+287.0% since first listed
39 events — show timeline
  • 2026-02-03 Listed $685,000 FORTMLS
  • 2025-09-08 Listing Removed FORTMLS
  • 2025-04-28 Price Changed $749,000 FORTMLS
  • 2025-01-20 Price Changed $699,000 FORTMLS
  • 2024-11-14 Price Changed $725,000 FORTMLS
  • 2024-08-26 Listed $770,000 FORTMLS
  • 2024-04-30 Listing Removed FORTMLS
  • 2024-03-19 Price Changed $755,000 FORTMLS
  • 2024-02-01 Price Changed $799,000 FORTMLS
  • 2024-01-10 Price Changed $825,000 FORTMLS
  • 2023-11-08 Price Changed $849,000 FORTMLS
  • 2023-10-26 Price Changed $875,000 FORTMLS
  • 2023-10-10 Listed $889,000 FORTMLS
  • 2023-09-08 Listing Removed FORTMLS
  • 2023-07-15 Listed $895,000 FORTMLS
  • 2022-12-26 Sold (Public Records) $460,000 Public Records
  • 2018-06-26 Sold (Public Records) $650,000 Public Records
  • 2018-06-14 Sold (MLS) $650,000 FORTMLS
  • 2018-02-22 Pending FORTMLS
  • 2018-02-15 Listed $679,000 FORTMLS
  • 2016-02-02 Price Changed $360,000 FORTMLS
  • 2016-02-02 Sold (Public Records) $360,000 Public Records
  • 2016-02-02 Sold (MLS) $360,000 FORTMLS
  • 2016-02-02 Price Changed $440,000 FORTMLS
  • 2016-01-06 Pending FORTMLS
  • 2015-11-11 Price Changed $440,000 FORTMLS
  • 2015-11-03 Relisted FORTMLS
  • 2015-10-15 Pending FORTMLS
  • 2015-07-11 Price Changed $450,000 FORTMLS
  • 2015-07-02 Price Changed $465,000 FORTMLS
  • 2015-05-05 Listed $470,000 FORTMLS
  • 2015-05-01 Listing Removed FORTMLS
  • 2015-04-16 Price Changed $470,000 FORTMLS
  • 2015-04-16 Relisted FORTMLS
  • 2015-04-06 Pending FORTMLS
  • 2015-02-07 Listed $499,000 FORTMLS
  • 2003-03-14 Sold (Public Records) $354,000 Public Records
  • 2001-03-05 Sold (Public Records) $206,000 Public Records
  • 1993-04-28 Sold (Public Records) $177,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $7,168 · -24.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…