CashFlowRE
Sign in Sign up
315 Fountain View Blvd 🏷️ Likely Rental
B+ Composite 77.36
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$55,000

315 Fountain View Blvd · North Fort Myers, FL 33903
1 bd · 1.0 ba · 728 sqft · Manufactured public records · 62 Days on market
Built 1984 2,090 sqft lot Est $85k · 35% under $264/mo HOA · 20% of rent

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

Listing remarks

INVESTOR OR HANDYMAN SPECIAL located in desirable Fountain View RV Resort where you OWN YOUR LAND! This 1 bedroom, 2 bath property offers approximately 728 sq ft of living area with vaulted ceilings and is being SOLD AS-IS, CASH BUYERS ONLY. The home is currently turnkey; however, it requires updates and repairs, or may be removed to create a prime RV site suitable for a fifth wheel, tow-behind trailer, or motorhome. Positioned on a premium exterior lot backing to green space, this property offers added privacy and a desirable setting. NOT LOCATED IN A SPECIAL FLOOD HAZARD AREA (SFHA). The clubhouse is just a short walk away, and the low HOA fee of $264.50/month includes cable, water, sewer

Key facts

  • Premium exterior lot
  • 2,090 sq ft lot
  • Parking

Tags

PREMIUM EXTERIOR LOTBACKING TO GREEN SPACESHORT WALK TO CLUBHOUSECOMMUNITY POOL AND SPAOPTIONAL RV AND BOAT STORAGE

Property features AI

Finance

  • Financial info: Pets allowed conditionally (call) — maximum 1 pet up to 20 lbs
  • HOA & community: Homeowners association with monthly fee; Association fee covers management, cable TV, insurance, laundry, grounds maintenance, recreation facilities, road maintenance, street lights, trash, and water; Community amenities: clubhouse, pool, spa/hot tub, tennis courts, pickleball, basketball court, bocce court, shuffleboard, sport court, RV/boat storage, storage, library, laundry, management; Senior community; Community of 338 units

Exterior

  • Parking: Driveway; Paved
  • Utilities: Public water; Public sewer; Cable available; Electric service
  • Home design: Manufactured home with aluminum siding; Metal roof; Single-story; Entry at level 1; Faces northwest; Resale property
  • Construction: Manufactured construction; Aluminum siding; Metal roof
  • Exterior features: Patio; Community pool; Street lights (community); Rectangular lot; Private road frontage (privately maintained); Southeast exposure

Interior

  • Kitchen: Range; Self-cleaning oven; Microwave; Refrigerator; Freezer; Pantry; Eat-in kitchen
  • Bedrooms: Florida room
  • Flooring: Carpet; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric); Ceiling fans
  • Interior features: Built-in features; Bathtub; Eat-in kitchen; Pantry; Separate shower; Cable TV; Vaulted ceilings; Window treatments; High-speed internet; Furnished
  • Laundry & utility: Washer hookup; Dryer hookup; Washer; Dryer; Common area laundry

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $55,000 price doesn't fit this home's estimated sale value (~$85,176) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath manufactured listed at $55k.

Deal economics

  • At list price, monthly cash flow is $370 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $52k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.4% vs local median 3.6% in North Fort Myers — 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 74/100 on livability (#269 in FL, #4,409 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, 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: Rents soft (-1.9%/yr); 472 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $380 of loan paydown is wiped out by about $2k 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 + 0.0% rent growth), your $15k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $14k; list at $55k implies a 287% 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; extreme-heat days projected 7→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $51,700 (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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
2.42%
Cap rate
14.37%
Cash-on-cash
28.84%
DSCR
2.28
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$85,176
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
195 Ramble Dr 0.08mi 2/1.5 (+1) 792 (+9%) 0mo $90,000 $114 74
42 La Fonda Ln 0.17mi 2/1.5 (+1) 768 (+6%) 19mo $99,500 $130 60
86 Lofty Ln 0.12mi 1/1.5 813 (+12%) 16mo $95,000 $117 59

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
18.5%
Equity multiple
1.71×
Total profit
$10,974
Equity at exit
$8,201
10-year hold
IRR
23.8%
Equity multiple
2.67×
Total profit
$25,694
Equity at exit
$4,755

Cash invested: $15,400 (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 33903

Rents YoY
-1.9%
Active inventory
472
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,329 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$104 /mo · $1,250/yr
Insurance
$23
HOA
$264
Vacancy / Maint / Mgmt
$279
Net cashflow
$370

Break-even live

Break-even rent $860
Max offer price $55,000
Occupancy floor 67%

Sensitivity live

Price -10% $401 -5% $386 +0% $370 +5% $355 +10% $339
Rent -10% $265 -5% $318 +0% $370 +5% $423 +10% $475
Rate -1.0pp $398 -0.5pp $384 base $370 +0.5pp $356 +1.0pp $341

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
$13,750
Closing costs
$1,650
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10011 Merion Ct North Fort Myers, FL 2.0 1.5 750 $1,100 $1.47 11d 1 0.35mi
3940 Villa Del Mar CIR Cape Coral, FL 1.0–3.0 1.0–2.0 1051 $1,494 $1.42 3d 21 1.36mi

HOA detail

Monthly dues
$264 · $3,168/yr
Likely covers
watersewercable

Listing history 13 events

  1. 2026-06-17
    days on market $55,000 Active 62 DOM
  2. 2026-06-16
    days on market $55,000 Active 61 DOM
  3. 2026-06-15
    days on market $55,000 Active 60 DOM
  4. 2026-06-13
    days on market $55,000 Active 58 DOM
  5. 2026-06-10
    days on market $55,000 Active 55 DOM
  6. 2026-06-09
    days on market $55,000 Active 54 DOM
  7. 2026-06-07
    days on market $55,000 Active 52 DOM
  8. 2026-06-03
    days on market $55,000 Active 48 DOM
  9. 2026-06-02
    days on market $55,000 Active 47 DOM
  10. 2026-06-01
    days on market $55,000 Active 46 DOM
  11. 2026-05-31
    days on market $55,000 Active 45 DOM
  12. 2026-04-16
    listed $55,000 Active
  13. 1984-04-01
    soldstatus $14,200

ⓘ 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
$1,250 · $104/mo
Projected year-2 tax
$1,250 · $104/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 30 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
$15,945
− Mortgage interest
−$3,081
− Property taxes
−$1,250
− Insurance
−$275
− Repairs & maintenance
−$1,276
− Management
−$1,276
− HOA
−$3,168
− Depreciation
−$1,600
Taxable income
$4,019
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$965
After-tax cash flow
$3,477/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 — North Fort Myers

Score
74/100
State rank
#269
US rank
#4409

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Fort Myers, FL
County
Lee County · 788,662 people
City population
57,035
Metro
Cape Coral-Fort Myers, FL
Population (ZIP)
23,655
Household income
$56,993
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
468.0

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 14% Two or more races 8% Black 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3% Cuban 3%
Common ancestry
Lithuanian 4% Romanian 4% Italian 3%
Foreign-born
11% · Canada
Languages at home
88% English-only · Spanish 9% 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
▼ -172.26%
Current HPI
256.773
Rent YoY
▼ -1.94%
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

+287.3% since first listed
2 events — show timeline
  • 2026-04-16 Listed $55,000 FORTMLS
  • 1984-04-01 Sold (Public Records) $14,200 Public Records

Property tax history

+6.8%/yr

Latest (2025): $1,250 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…