CashFlowRE
Sign in Sign up
2999 Twin Ponds Dr
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

$1,090,000

2999 Twin Ponds Dr · Sanibel, FL 33957
3 bd · 2.0 ba · 1,816 sqft · SingleFamily public records · 240 Days on market
Built 1984 0.77 ac lot

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

Listing remarks MLS

-At the end of a private shell laden drive you will find a very special residence bordered by preserve on the north and east along a beautiful pond to the west. As you approach you are greeted with a tumbled marble drive and multiple mature plantings which lead you to the front entry comprised of newer Azek decking. Upon entering you will find vaulted ceilings and an open living area which live beautifully with the kitchen and Florida room overlooking the water. The master enjoys a remodeled bath and private sitting area. The guest-rooms are separated and private. Another wonderful and unique attribute to this property is the guesthouse which was built in 2001. This features a cabana and large covered patio overlooking the pool and pond. Just steps to the beautiful beaches on the gold coast of Sanibel. Plenty of storage here too!

Key facts

  • Deeded beach access
  • Guest house
  • Heated pool

Tags

GUEST HOUSEDEEDED BEACH ACCESSSEPARATE GUEST COTTAGEHEATED POOLCERAMIC TILE FLOORINGMODERN KITCHEN APPLIANCES

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Association provides cable TV, internet, sewer and water; Association amenities include beach rights and beach access; Non-gated community

Exterior

  • Parking: Attached 2-car garage with garage door opener; Attached carport with 2 spaces; Driveway parking; Paved parking; Four covered parking spaces (total)
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable available; High-speed internet available
  • Home design: Single-story; Resale property; Faces west; Pillar/post/pier foundation
  • Construction: Concrete and wood frame construction; Shingle roof; Built with pier/pillar foundation
  • Exterior features: Balcony; Glass-enclosed area; Lanai; Open porch; Screened porch; Screen enclosure around pool; Pond on lot; Cul-de-sac location; Dead-end street; Lake waterfront; East exposure; Has view

Interior

  • Kitchen: Dishwasher; Disposal; Icemaker; Microwave; Range; Refrigerator; Refrigerator with ice maker; Tankless water heater
  • Bedrooms: Split bedroom layout
  • Flooring: Tile
  • Bathrooms: 3 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans; Whole house fan; Zoned cooling
  • Interior features: Furnished; Breakfast bar; Bathtub; Dual sinks; Fireplace; Living/dining room; Separate shower; Home office; Instant hot water; Split bedroom floor plan; Casement windows with impact glass
  • Laundry & utility: Washer included; Laundry inside

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 $1.09M.

Deal economics

  • At list price, monthly cash flow is $6k ($66k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($17k rent vs $1.09M).
  • Recommended offer: $959k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $8k of loan paydown is wiped out by about $33k 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 $305k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 240 days — a 12% lower offer ($959k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago; this cycle's ask has dropped $110k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $810k; 35% 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 $959,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 240 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. 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.
  7. 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.
  8. 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
1.55%
Cap rate
12.83%
Cash-on-cash
23.35%
DSCR
2.04
GRM
5.4

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
14.3%
Equity multiple
1.57×
Total profit
$174,810
Equity at exit
$162,523
10-year hold
IRR
23.1%
Equity multiple
2.99×
Total profit
$605,943
Equity at exit
$94,243

Cash invested: $305,200 (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.

ZIP-level market 33957

Home prices YoY
-15.7%
Active inventory
526
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$16,871 medium interval (Pro) →
Mortgage (P&I)
$5,716
Tax from tax record
$1,220 /mo · $14,641/yr
Insurance
$454
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$3,543
Net cashflow
$5,511

Break-even live

Break-even rent $9,895
Max offer price $1,090,000
Occupancy floor 62%

Sensitivity live

Price -10% $6,128 -5% $5,820 +0% $5,511 +5% $5,203 +10% $4,894
Rent -10% $4,178 -5% $4,845 +0% $5,511 +5% $6,178 +10% $6,844
Rate -1.0pp $6,060 -0.5pp $5,788 base $5,511 +0.5pp $5,229 +1.0pp $4,941

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
$272,500
Closing costs
$32,700
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2445 W Gulf Dr Unit 47B Sanibel, FL 2.0 2.0 1243 $20,000 $16.09 25d 1 1.07mi
2445 W Gulf Dr Unit 32E Sanibel, FL 2.0 2.0 1243 $18,000 $14.48 25d 1 1.14mi
707 Durion Ct Sanibel, FL 3.0 2.5 1306 $12,000 $9.19 25d 1 1.31mi
548 Boulder Dr Sanibel, FL 3.0 3.0 1969 $6,500 $3.30 25d 1 1.33mi

Listing history 26 events

  1. 2026-06-17
    days on market $1,090,000 Active 240 DOM
  2. 2026-06-16
    days on market $1,090,000 Active 239 DOM
  3. 2026-06-16
    pricedays on market $1,090,000 Active 238 DOM
  4. 2026-06-13
    days on market $1,100,000 Active 236 DOM
  5. 2026-06-09
    days on market $1,100,000 Active 232 DOM
  6. 2026-06-07
    days on market $1,100,000 Active 230 DOM
  7. 2026-06-02
    days on market $1,100,000 Active 225 DOM
  8. 2026-06-01
    days on market $1,100,000 Active 224 DOM
  9. 2026-06-01
    days on market $1,100,000 Active 223 DOM
  10. 2026-03-06
    price $1,100,000
  11. 2026-01-30
    price $1,150,000
  12. 2025-10-20
    listed $1,200,000 Active
  13. 2025-09-15
    historical
  14. 2025-06-05
    price $1,200,000
  15. 2025-03-17
    price $1,329,400
  16. 2025-02-10
    listed $1,349,400 Active
  17. 2015-09-25
    soldstatus $810,000
  18. 2015-09-21
    price $810,000 841-char remark
    Show marketing remark (841 chars)

    -At the end of a private shell laden drive you will find a very special residence bordered by preserve on the north and east along a beautiful pond to the west. As you approach you are greeted with a tumbled marble drive and multiple mature plantings which lead you to the front entry comprised of newer Azek decking. Upon entering you will find vaulted ceilings and an open living area which live beautifully with the kitchen and Florida room overlooking the water. The master enjoys a remodeled bath and private sitting area. The guest-rooms are separated and private. Another wonderful and unique attribute to this property is the guesthouse which was built in 2001. This features a cabana and large covered patio overlooking the pool and pond. Just steps to the beautiful beaches on the gold coast of Sanibel. Plenty of storage here too!

  19. 2015-09-17
    soldstatus $810,000 Sold 841-char remark
    Show marketing remark (841 chars)

    -At the end of a private shell laden drive you will find a very special residence bordered by preserve on the north and east along a beautiful pond to the west. As you approach you are greeted with a tumbled marble drive and multiple mature plantings which lead you to the front entry comprised of newer Azek decking. Upon entering you will find vaulted ceilings and an open living area which live beautifully with the kitchen and Florida room overlooking the water. The master enjoys a remodeled bath and private sitting area. The guest-rooms are separated and private. Another wonderful and unique attribute to this property is the guesthouse which was built in 2001. This features a cabana and large covered patio overlooking the pool and pond. Just steps to the beautiful beaches on the gold coast of Sanibel. Plenty of storage here too!

  20. 2015-09-15
    price $865,000 841-char remark
    Show marketing remark (841 chars)

    -At the end of a private shell laden drive you will find a very special residence bordered by preserve on the north and east along a beautiful pond to the west. As you approach you are greeted with a tumbled marble drive and multiple mature plantings which lead you to the front entry comprised of newer Azek decking. Upon entering you will find vaulted ceilings and an open living area which live beautifully with the kitchen and Florida room overlooking the water. The master enjoys a remodeled bath and private sitting area. The guest-rooms are separated and private. Another wonderful and unique attribute to this property is the guesthouse which was built in 2001. This features a cabana and large covered patio overlooking the pool and pond. Just steps to the beautiful beaches on the gold coast of Sanibel. Plenty of storage here too!

  21. 2015-06-11
    status Pending With Contingencies 841-char remark
    Show marketing remark (841 chars)

    -At the end of a private shell laden drive you will find a very special residence bordered by preserve on the north and east along a beautiful pond to the west. As you approach you are greeted with a tumbled marble drive and multiple mature plantings which lead you to the front entry comprised of newer Azek decking. Upon entering you will find vaulted ceilings and an open living area which live beautifully with the kitchen and Florida room overlooking the water. The master enjoys a remodeled bath and private sitting area. The guest-rooms are separated and private. Another wonderful and unique attribute to this property is the guesthouse which was built in 2001. This features a cabana and large covered patio overlooking the pool and pond. Just steps to the beautiful beaches on the gold coast of Sanibel. Plenty of storage here too!

  22. 2015-03-10
    listed $865,000 Active 841-char remark
    Show marketing remark (841 chars)

    -At the end of a private shell laden drive you will find a very special residence bordered by preserve on the north and east along a beautiful pond to the west. As you approach you are greeted with a tumbled marble drive and multiple mature plantings which lead you to the front entry comprised of newer Azek decking. Upon entering you will find vaulted ceilings and an open living area which live beautifully with the kitchen and Florida room overlooking the water. The master enjoys a remodeled bath and private sitting area. The guest-rooms are separated and private. Another wonderful and unique attribute to this property is the guesthouse which was built in 2001. This features a cabana and large covered patio overlooking the pool and pond. Just steps to the beautiful beaches on the gold coast of Sanibel. Plenty of storage here too!

  23. 2002-04-23
    soldstatus $535,000
  24. 2002-04-17
    soldstatus $535,000
  25. 2002-03-06
    price $550,000
  26. 1995-09-01
    soldstatus $207,500

ⓘ 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
$14,641 · $1,220/mo
Projected year-2 tax
$14,641 · $1,220/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 2/10 Low
  • 🌡 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
$202,450
− Mortgage interest
−$61,057
− Property taxes
−$14,641
− Insurance
−$10,568
− Repairs & maintenance
−$16,196
− Management
−$16,196
− Depreciation
−$31,709
Taxable income
$52,083
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$12,500
After-tax cash flow
$53,634/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

+430.1% since first listed
17 events — show timeline
  • 2026-03-06 Price Changed $1,100,000 FORTMLS
  • 2026-01-30 Price Changed $1,150,000 FORTMLS
  • 2025-10-20 Listed $1,200,000 FORTMLS
  • 2025-09-15 Listing Removed FORTMLS
  • 2025-06-05 Price Changed $1,200,000 FORTMLS
  • 2025-03-17 Price Changed $1,329,400 FORTMLS
  • 2025-02-10 Listed $1,349,400 FORTMLS
  • 2015-09-25 Sold (Public Records) $810,000 Public Records
  • 2015-09-21 Price Changed $810,000 FORTMLS
  • 2015-09-17 Sold (MLS) $810,000 FORTMLS
  • 2015-09-15 Price Changed $865,000 FORTMLS
  • 2015-06-11 Pending FORTMLS
  • 2015-03-10 Listed $865,000 FORTMLS
  • 2002-04-23 Sold (Public Records) $535,000 Public Records
  • 2002-04-17 Sold (MLS) $535,000 FORTMLS
  • 2002-03-06 Price Changed $550,000 FORTMLS
  • 1995-09-01 Sold (Public Records) $207,500 Public Records

Property tax history

+5.6%/yr

Latest (2025): $14,641 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…