19 Indian Parkway Plan · Fort Myers Beach, FL 33931

$175,995

2 bd · 2.0 ba · 960 sqft · Manufactured · 62 Days on market

Good condition

---

Why this score? — see what drove the C- 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 +19.3/30.0
• ARV discount +7.5/15.0
• DSCR +6.1/10.0
• 1% rule +5.1/10.0
• Schools +4.1/10.0
• Condition / age +4.0/5.0
• Livability +3.5/5.0
• Rent growth +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Coastal Elegance Meets Modern Comfort Experience the ultimate Florida lifestyle in this stunning 2-bedroom, 2-bathroom home, perfectly situated in the highly sought-after Sun Resorts and Residences in Fort Myers Beach. Listed at $175,995, this 1,000 sq. ft. residence offers a harmonious blend of coastal charm and contemporary sophistication. Interior Highlights The open-concept living area welcomes you with abundant natural light, elevated tray ceilings, and stylish wide-plank flooring. The modern kitchen is a chef's dream, featuring: Stainless steel Whirlpool appliances Crisp white cabinetry with sleek matte black hardware Elegant stone-patterned countertops and a subway tile backsplash

Key facts

• Breakfast nook
• Tranquil bedrooms
• Modern kitchen

Tags

• OPEN-CONCEPT LIVING AREA
• MODERN KITCHEN
• BREAKFAST NOOK
• TRANQUIL BEDROOMS
• MODERN FIXTURES
• INTEGRATED STORAGE

Property features AI

Finance

• Financial info: List price $155,995

Exterior

• Home design: Single-family plan (Plan name: 19 Indian Parkway)
• Construction: Living area approximately 960
• Exterior features: Located at 19 Indian Parkway, Fort Myers Beach, FL 33931

Interior

• Bedrooms: 2 bedrooms
• Bathrooms: 2 bathrooms
• Interior features: Plan home (new construction plan 19 Indian Parkway)

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $176k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $193 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $176k).
• Recommended offer: $165k (6.0% below list) — sets the bar for market timing.
• Cap rate 7.6% vs local median 0.3% in Fort Myers Beach — 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 69/100 on livability (#489 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, schools A-; Watch: amenities F, commute F, cost of living 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: 876 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

• It's been on market 62 days — a 6% lower offer ($165k) is reasonable based on typical stale-listing flexibility.

Recommended offer $165,435 (6.0% below list)

Questions for the listing agent

1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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.
6. 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.
7. 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: 1.01% ✓
• Cap rate: 7.61%
• Cash-on-cash: 4.71%
• DSCR: 1.21
• GRM: 8.2

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: -9.0%
• Equity multiple: 0.67×
• Total profit: $-16,185
• Equity at exit: $26,241

10-year hold

• IRR: 0.5%
• Equity multiple: 1.04×
• Total profit: $1,863
• Equity at exit: $15,217

Cash invested: $49,279 (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 33931

• Home prices YoY: -18.8%
• Active inventory: 876
• Price-to-rent: 8.2×

Monthly cashflow live

• Estimated rent: $1,784 high
• Mortgage (P&I): −$923
• Tax est. 1.5%: −$220 /mo · $2,640/yr
• Insurance: −$73
• HOA: −$0
• Vacancy / Maint / Mgmt: −$375
• Net cashflow: $193

Break-even live

Break-even rent $1,540

Max offer price $175,995

Occupancy floor 84%

Sensitivity live

Price	-10% $315	-5% $254	+0% $193	+5% $132	+10% $72
Rent	-10% $52	-5% $123	+0% $193	+5% $264	+10% $334
Rate	-1.0pp $282	-0.5pp $238	base $193	+0.5pp $148	+1.0pp $101

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: $43,999
• Closing costs: $5,280
• Reserves months: —
• Total cash needed: —

Rent comps 27 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
17220 Whitewater Ct Fort Myers Beach, FL	2.0	1.5	1103	$1,800	$1.63	24d	1	0.30mi
16920 Carmen Ave Fort Myers, FL	2.0	1.0	800	$1,300	$1.62	24d	1	0.41mi
16910 Carmen Ave #16922 Fort Myers, FL	2.0	1.0	780	$1,400	$1.79	24d	1	0.41mi
11470 Char Ann Dr Fort Myers, FL	2.0	1.0	834	$1,200	$1.44	4d	1	0.42mi
16890 Carmen Ave Unit 16902 Fort Myers, FL	2.0	1.0	800	$1,295	$1.62	4d	1	0.43mi
16901 Juanita Ave Fort Myers, FL	2.0	1.0	780	$1,500	$1.92	24d	1	0.47mi
11430 Kimble Dr Unit 11432 front Fort Myers, FL	2.0	1.0	700	$1,300	$1.86	4d	1	0.48mi
11430 Kimble Dr Unit 11430 front Fort Myers, FL	2.0	1.0	700	$1,295	$1.85	4d	1	0.48mi
16841 Juanita Ave Unit B Fort Myers, FL	2.0	1.0	840	$1,845	$2.20	24d	1	0.52mi
11110 Caravel Cir #201 Fort Myers, FL	2.0	2.0	1050	$3,500	$3.33	24d	1	0.66mi
11140 Caravel Cir #109 Fort Myers, FL	2.0	2.0	1050	$4,200	$4.00	24d	1	0.70mi
16580 Ginger Ln #3242 Fort Myers, FL	2.0	2.0	982	$1,800	$1.83	24d	1	0.74mi
11540 Caravel Cir #3012 Fort Myers, FL	2.0	2.0	1050	$1,250	$1.19	22d	1	0.75mi
11220 Caravel Cir #306 Fort Myers, FL	1.0	1.5	836	$2,500	$2.99	24d	1	0.79mi
11389 Summerwinds Ct Fort Myers, FL	2.0	1.0	927	$1,599	$1.72	22d	1	0.82mi
11460 Summerwinds Ct Fort Myers, FL	2.0	1.0	912	$1,699	$1.86	22d	1	0.85mi
11298 Summerwinds Ct Fort Myers, FL	2.0	1.0	861	$1,599	$1.86	22d	1	0.86mi
11262 Summerwinds Ct Fort Myers, FL	2.0	1.0	1049	$1,699	$1.62	22d	1	0.88mi
12150 Kelly Sands Way Fort Myers, FL	2.0	2.0	1087	$4,700	$4.32	24d	2	0.92mi
12150 Kelly Sands Way Fort Myers, FL	2.0	2.0	1087	$3,325	$3.06	4d	3	0.92mi
11861 Caraway Ln #116 Fort Myers, FL	2.0	2.0	1056	$1,995	$1.89	20d	1	0.93mi
18014 San Carlos Blvd #44 Fort Myers Beach, FL	2.0	2.5	1101	$1,995	$1.81	12d	1	0.98mi
12621 Kelly Sands Way #305 Fort Myers, FL	2.0	2.0	1106	$5,000	$4.52	24d	1	1.17mi
12641 Kelly Sands Way #225 Fort Myers, FL	2.0	2.0	1069	$5,000	$4.68	24d	1	1.20mi
16361 Dublin Cir #203 Fort Myers, FL	2.0	2.0	892	$1,700	$1.91	3d	1	1.36mi
16001 Amberwood Lake Ct #1 Fort Myers, FL	2.0	2.5	1060	$2,100	$1.98	24d	1	1.38mi
11093 Kelly Rd Fort Myers, FL	2.0	1.0	830	$2,000	$2.41	22d	1	1.40mi

Listing history 8 events

1. 2026-06-17
   days on market $175,995 Active 62 DOM
2. 2026-06-16
   days on market $175,995 Active 61 DOM
3. 2026-06-16
   days on market $175,995 Active 60 DOM
4. 2026-06-13
   days on market $175,995 Active 58 DOM
5. 2026-06-09
   days on market $175,995 Active 54 DOM
6. 2026-06-07
   days on market $175,995 Active 52 DOM
7. 2026-06-01
   days on market $175,995 Active 46 DOM
8. 2026-06-01
   days on market $175,995 Active 45 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $21,410
• − Mortgage interest: −$9,858
• − Property taxes: −$2,640
• − Insurance: −$880
• − Repairs & maintenance: −$1,713
• − Management: −$1,713
• − Depreciation: −$5,120
• Taxable loss: −$514
• Est. tax savings @ 24.0%: +$123
• After-tax cash flow: $2,442/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 · 12 photos

Good 80/100 Cosmetic rehab

This 2-bedroom, 2-bathroom home in Sun Resorts and Residences in Fort Myers Beach is in good condition with a good condition score of 80. It has a modern kitchen, bathrooms, and hardwood flooring. The home is move-in ready and has a good curb appeal with landscaping and a palm tree. The home has a good foundation and structure, and no visible issues with the roof, windows, or HVAC system. The home has a good condition rating and is in good condition with a good condition score of 80. The home has a good foundation and structure, and no visible issues with the roof, windows, or HVAC system. The home has a good condition rating and is in good condition with a good condition score of 80.

Value-add opportunities

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/renters.
• Both Add a smart home system — A smart home system can increase the home's value and appeal to tech-savvy buyers/renters.
• Both Install smart locks — Smart locks can improve security and convenience for both buyers/renters and potential buyers/renters.
• Both Add a smart thermostat — A smart thermostat can improve energy efficiency and comfort for both buyers/renters and potential buyers/renters.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract potential buyers/renters. ↑
• Both Add a smart home system — A smart home system can increase the home's value and appeal to tech-savvy buyers/renters. ↑
• Both Install smart locks — Smart locks can improve security and convenience for both buyers/renters and potential buyers/renters. ↑
• Both Add a smart thermostat — A smart thermostat can improve energy efficiency and comfort for both buyers/renters and potential buyers/renters. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Fort Myers Beach

• Score: 69/100
• State rank: #489
• US rank: #8995

Category grades

Amenities F Commute F Cost of living F Crime A+ Employment A+ Housing B Health & safety D- User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Lee County · 788,662 people
• Metro: Cape Coral-Fort Myers, FL
• Population (ZIP): 8,350
• Household income: $79,018
• Rent vs Own: 10.7% rent · 89.3% own
• Severe rent burden: 145.0

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: Predominantly White (94%)
• Race & ethnicity: White 94% Hispanic / Latino 4% Two or more races 4%
• Common ancestry: Romanian 5% Portuguese 3% Lithuanian 3%
• Foreign-born: 5% · Canada
• Languages at home: 94% English-only · Spanish 2% German/W. Germanic 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: ▼ -194.12%
• Current HPI: 837.37
• Rent YoY: —
• 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