CashFlowRE
Sign in Sign up
11674 Pointe Circle Dr
C- Composite 51.26
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.9/30.0
  • 1% rule +5.7/10.0
  • DSCR +4.2/10.0
  • Schools +4.1/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$249,000

11674 Pointe Circle Dr · Iona, FL 33908
3 bd · 3.0 ba · 1,557 sqft · Townhouse public records · 11 Days on market
Built 1988 1,045 sqft lot Est $325k · 23% under $440/mo HOA · 17% of rent

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

Listing remarks MLS

Multiple Offers. Highest and best by 5 pm 10/31. Welcome to Robin's Roost, part of the Peppertree Pointe Association along the Caloosahatchee River. This spacious 3 bedroom, 2 1/2 bath features a large master suite with ensuite. This well maintained Townhome boasts over 1540 sq. ft, with a bright airy feel. The kitchen has been updated with all stainless steel appliances and new cabinet hardware. The roof was just re-done this year. There is a screened in lanai that leads out to a beautifully landscaped garden area . The unit is steps from the community pool. The amenities that are included in the master association are impressive. There is a mile long walking path around lake peppertree, where you'll find abundant wildlife. There is a private marina and beach, along with a 500 ft. fishing pier. What a great place to view the beautiful sunsets over the Caloosahatchee. Check out the virtual tour for additional photos of the master association.

Key facts

  • Community boat ramp
  • Fishing pier
  • Waterfront cabana

Tags

RENOVATED TOWNHOMECOMMUNITY BOAT RAMPFISHING PIERWATERFRONT CABANAOUTDOOR GATHERING SPACESNEW ROOF

Property features AI

Finance

  • Financial info: Pets allowed conditionally (call) — maximum 2 pets
  • HOA & community: Homeowners association with monthly fee; Association fee includes management, insurance, irrigation water, legal/accounting, grounds maintenance, pest control, road maintenance, sewer, street lights and trash; Community amenities include boat dock, boat ramp, pier, pickleball, pool, RV/boat storage, sidewalks, tennis courts and on-site management; 16 units in the community; Non-gated community with street lights

Exterior

  • Parking: Assigned covered parking; Detached carport; Two parking spaces (one covered)
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Cable available; High speed internet available; Underground utilities
  • Home design: 2-story property; Entry level: 1; Faces south; Resale condition; Zoning: RM-2
  • Construction: Built with block, concrete, stucco and wood frame; Built-up and flat roof
  • Exterior features: Courtyard; Fence; Storage; Lanai; Porch; Screened porch; Community pool; Reclaimed water irrigation; Paved road; North exposure

Interior

  • Kitchen: Dishwasher; Freezer; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: Primary bedroom located on upper level
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Breakfast bar; Separate/formal dining room; Dual sinks; Pantry; Shower only; Separate shower; Upper level primary bedroom; High speed internet available; Single hung windows; Impact glass windows; Unfurnished
  • Laundry & utility: Washer; Dryer; 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/3.0-bath townhouse listed at $249k.

Deal economics

  • At list price, monthly cash flow is $-39 ($-463/yr) — negative.
  • To cash-flow at today's rent, offer at most $242k (2.7% below list).
  • Meets the 1% rule at list price ($3k rent vs $249k).
  • Recommended offer: $242k (2.7% below list) — sets the bar for cash-flow.
  • Cap rate 6.4% vs local median 2.1% in Iona — 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 72/100 on livability (#359 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A, health & safety A; Watch: 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: Heights Elementary School (math 74% / reading 67%, grade A-, #333 of 2,144 statewide, top 16%, 1,109 students, 38% FRL); Lexington Middle School (math 55% / reading 54%, grade B-, #183 of 571 statewide, top 34%, 1,138 students, 44% FRL); South Fort Myers High School (math 23% / reading 30%, grade F, #489 of 667 statewide, top 74%, 1,917 students, 50% FRL).
  • Market conditions: Rents soft (-1.2%/yr); 1251 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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).
  • This rent runs 42% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 5y 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 $210k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $242,183 (2.7% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
1.07%
Cap rate
6.43%
Cash-on-cash
0.48%
DSCR
1.02
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$325,413
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14581 Grande Cay Cir #3305 0.36mi 2/2.0 (-1) 1,560 (+0%) 2mo $275,000 $176 72
11685 Pointe Circle Dr 0.04mi 3/2.5 1,476 (-5%) 21mo $285,000 $193 70
15042 Tamarind Cay Ct #502 0.22mi 3/2.0 1,555 (-0%) 21mo $399,000 $257 68
15969 Mandolin Bay Dr #201 0.69mi 3/2.0 1,342 (-14%) 19mo $280,000 $209 25

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-21.6%
Equity multiple
0.28×
Total profit
$-50,306
Equity at exit
$37,127
10-year hold
IRR
-28.1%
Equity multiple
-0.09×
Total profit
$-75,893
Equity at exit
$21,529

Cash invested: $69,720 (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 33908

Home prices YoY
-32.8%
Rents YoY
-1.2%
Active inventory
1251
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,661 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$225 /mo · $2,695/yr
Insurance
$104
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$440
Vacancy / Maint / Mgmt
$559
Net cashflow
$-39

Break-even live

Break-even rent $2,710
Max offer price $242,183
Occupancy floor 96%

Sensitivity live

Price -10% $102 -5% $32 +0% $-39 +5% $-109 +10% $-180
Rent -10% $-249 -5% $-144 +0% $-39 +5% $67 +10% $172
Rate -1.0pp $87 -0.5pp $25 base $-39 +0.5pp $-103 +1.0pp $-169

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
$62,250
Closing costs
$7,470
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11674 Pointe Cir Unit 1 Fort Myers, FL 3.0 2.5 1544 $1,900 $1.23 25d 1 0.01mi
7199 Blanquilla Ct Unit 1545910P Fort Myers, FL 3.0 2.0 1345 $2,341 $1.74 18d 1 0.07mi
11651 Pointe Cir Unit 1546272P Fort Myers, FL 2.0 2.0 1367 $1,249 $0.91 18d 1 0.08mi
15055 Tamarind Cay Ct #1205 Fort Myers, FL 3.0 2.0 1760 $2,700 $1.53 25d 1 0.14mi
5421 Peppertree Dr Fort Myers, FL 2.0 2.0 1200 $2,000 $1.67 25d 1 0.15mi
15091 Tamarind Cay Ct #907 Fort Myers, FL 2.0 2.0 1487 $5,000 $3.36 25d 1 0.15mi
7105 Quail Run Ct W #1 Fort Myers, FL 2.0 2.0 1124 $1,750 $1.56 25d 1 0.18mi
7171 Drake Dr Fort Myers, FL 3.0 2.0 1346 $2,350 $1.75 25d 1 0.19mi
15037 Tamarind Cay Ct #1503 Fort Myers, FL 3.0 2.0 1487 $2,000 $1.34 25d 1 0.26mi
11921 Seabreeze Cove Ln #208 Fort Myers, FL 2.0 2.0 1455 $4,399 $3.02 5d 1 0.27mi
10907 Meadow Lark Cove Dr Fort Myers, FL 3.0 3.0 1600 $1,580 $0.99 5d 1 0.27mi
11271 Tamarind Cay Ln #1608 Fort Myers, FL 3.0 2.0 1934 $2,800 $1.45 25d 1 0.28mi
11271 Tamarind Cay Ln #1603 Fort Myers, FL 3.0 2.0 1934 $2,500 $1.29 25d 1 0.28mi
14570 Grande Cay Cir #2406 Fort Myers, FL 2.0 2.0 1560 $4,500 $2.88 5d 1 0.35mi
11271 Jacana Ct #1706 Fort Myers, FL 2.0 2.0 1487 $4,500 $3.03 25d 1 0.35mi
11261 Jacana Ct #1808 Fort Myers, FL 3.0 2.0 1934 $3,200 $1.65 25d 1 0.36mi
11270 Jacana Ct #2101 Fort Myers, FL 3.0 2.0 1934 $2,800 $1.45 25d 1 0.38mi
14501 Grande Cay Cir #2701 Fort Myers, FL 3.0 2.0 1980 $6,000 $3.03 25d 1 0.38mi
11251 Jacana Ct #1908 Fort Myers, FL 2.0 2.0 1934 $4,500 $2.33 25d 1 0.38mi
15100 Whimbrel Ct Fort Myers, FL 3.0 2.5 2054 $5,000 $2.43 25d 1 0.42mi
14873 Crescent Cove Dr Fort Myers, FL 3.0 2.0 1134 $3,500 $3.09 25d 1 0.45mi
14967 Rivers Edge Ct Unit B2 Fort Myers, FL 2.0 2.0 1166 $1,700 $1.46 5d 1 0.47mi
15625 Ocean Walk Cir #103 Fort Myers, FL 2.0 2.0 1287 $1,450 $1.13 23d 1 0.49mi
14971 Rivers Edge Ct #101 Fort Myers, FL 2.0 2.0 1273 $2,000 $1.57 25d 1 0.52mi
11400 Ocean Walk Ln Fort Myers, FL 1.0–2.0 1.0–2.0 856 $1,500 $1.75 5d 2 0.52mi
12131 Live Oak Dr Fort Myers, FL 3.0 2.0 1186 $1,700 $1.43 5d 1 0.53mi
14819 Laguna Dr #501 Fort Myers, FL 3.0 2.5 1857 $5,000 $2.69 21d 1 0.55mi
14977 Rivers Edge Ct #219 Fort Myers, FL 2.0 2.0 1128 $1,599 $1.42 25d 1 0.55mi
15645 Ocean Walk Cir Fort Myers, FL 3.0 2.0 1227 $2,774 $2.26 5d 3 0.57mi
15645 Ocean Walk Cir Fort Myers, FL 3.0 2.0 1287 $3,699 $2.87 4d 2 0.57mi
15655 Ocean Walk Cir Fort Myers, FL 1.0–2.0 1.0–2.0 856 $3,200 $3.74 16d 2 0.58mi
15270 Ballast Point Dr Fort Myers, FL 1.0–3.0 1.0–2.0 1094 $2,003 $1.83 3d 20 0.60mi
14815 Laguna Dr #103 Fort Myers, FL 3.0 3.0 1857 $4,100 $2.21 5d 1 0.61mi
11701 Pasetto Ln Unit 1049715P Fort Myers, FL 3.0 2.0 1496 $2,960 $1.98 23d 1 0.67mi
11711 Pasetto Ln #102 Fort Myers, FL 2.0 2.0 1055 $2,200 $2.09 25d 1 0.71mi
15770 Windward Way Cir #2205 Fort Myers, FL 2.0 2.0 1050 $1,600 $1.52 25d 1 0.71mi
11601 Navarro Way #2102 Fort Myers, FL 2.0 2.0 1378 $4,500 $3.27 25d 1 0.73mi
15773 Beachcomber Ave Unit 1264830P Fort Myers, FL 3.0 2.0 1496 $3,133 $2.09 16d 1 0.73mi
15441 Bellamar Cir #1114 Fort Myers, FL 3.0 2.0 1580 $1,450 $0.92 5d 1 0.74mi
15761 Windward Way Cir #3302 Fort Myers, FL 2.0 2.0 1050 $4,500 $4.29 5d 1 0.74mi

HOA detail

Monthly dues
$440 · $5,280/yr
Likely covers
pool

Listing history 7 events

  1. 2026-06-22
    days on market $249,000 Active 11 DOM
  2. 2026-06-18
    days on market $249,000 Active 8 DOM
  3. 2026-06-17
    days on market $249,000 Active 7 DOM
  4. 2026-06-16
    days on market $249,000 Active 6 DOM
  5. 2026-06-15
    days on market $249,000 Active 5 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $249,000 Active 3 DOM

ⓘ 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
$2,695 · $225/mo
Projected year-2 tax
$2,695 · $225/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 8/10 Severe FEMA zone X (shaded) · 97% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 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
$31,928
− Mortgage interest
−$13,948
− Property taxes
−$2,695
− Insurance
−$2,042
− Repairs & maintenance
−$2,554
− Management
−$2,554
− HOA
−$5,280
− Depreciation
−$7,244
Taxable loss
−$4,389
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,053
After-tax cash flow
$590/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 — Iona

Score
72/100
State rank
#359
US rank
#6253

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Iona, FL
County
Lee County · 788,662 people
Metro
Cape Coral-Fort Myers, FL
Population (ZIP)
37,423
Household income
$75,396
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
1944.0

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 (88%)
Race & ethnicity
White 88% Hispanic / Latino 6% Two or more races 5% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 5% Lithuanian 4% Slovak 3%
Foreign-born
10% · Canada, Jamaica
Languages at home
90% English-only · Spanish 4% Russian/Polish/Slavic 1% Other Indo-European 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
▼ -102.22%
Current HPI
209.7595
Rent YoY
▼ -1.18%
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

Price history

+203.7% since first listed
17 events — show timeline
  • 2026-06-10 Listed $249,000 FORTMLS
  • 2026-05-05 Listing Removed FORTMLS
  • 2025-10-08 Rental Removed $1,900 FORTMLS
  • 2025-07-23 Price Changed $259,000 FORTMLS
  • 2025-07-16 Listed for Rent $1,900 FORTMLS
  • 2025-07-16 Rental Removed $1,900 NAPLESMLS
  • 2025-06-25 Price Changed $1,900 NAPLESMLS
  • 2025-06-09 Listed for Rent $2,000 NAPLESMLS
  • 2025-05-01 Price Changed $268,000 FORTMLS
  • 2025-04-01 Price Changed $279,000 FORTMLS
  • 2025-01-08 Price Changed $299,000 FORTMLS
  • 2024-11-25 Listed $315,000 FORTMLS
  • 2021-11-22 Sold (Public Records) $210,000 Public Records
  • 2021-11-18 Sold (MLS) $210,000 FORTMLS
  • 2021-11-01 Pending FORTMLS
  • 2021-10-29 Listed $194,900 FORTMLS
  • 1993-05-24 Sold (Public Records) $82,000 Public Records

Property tax history

+10.7%/yr

Latest (2025): $2,695 · +12.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…