CashFlowRE
Sign in Sign up
760 Sextant Dr #841
C+ Composite 60.59
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 +15.7/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.6/10.0
  • Schools +6.9/10.0
  • DSCR +4.8/10.0
  • Condition / age +4.8/5.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$530,000

760 Sextant Dr #841 · Sanibel, FL 33957
2 bd · 2.0 ba · 1,127 sqft · Condo public records · 241 Days on market
Built 1974 Excellent condition $470/sqft · 27% below area Est $836k · 37% under $1397/mo HOA · 21% of rent

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

Listing remarks MLS

Convenient 1st floor 2 bedrm with glass enclosed tiled dining lanai overlooking the bay in Sanibel's waterfront peninsula, Mariner Pointe. Clean as a whistle & tastefully furnished in neutral tones (some exclusions to furnishings). Updated kitchen & baths are white & bright. 2nd bedrm currently used as artist studio. With assigned parking just outside the front door & colorful garden entry walkway, this condo offers easy living as a year-'round residence, vacation retreat, or investment rental. Mariner Pointe has private fishing pier, 2 heated pools, tennis courts, shuffleboard, bbq/picnic areas, canal-side boat dockage (by annual lease), deeded beach access, & resident manager.

Key facts

  • Walk-out corner unit
  • $1,397 HOA
  • Parking

Tags

GROUND-LEVEL RESIDENCEWALK-OUT CORNER UNITFABUWOOD HALLMARK CABINETRYPOMPEII QUARTZ COUNTERTOPSUPGRADED LG APPLIANCESIMPACT-RESISTANT WINDOWS

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 2-bed/2.0-bath condo listed at $530k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-196 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $502k (5.3% below list).
  • Meets the 1% rule at list price ($7k rent vs $530k).
  • Recommended offer: $466k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% 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; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 15,411 units permitted in Lee County in 2024 (4,686 in 5+ unit buildings).
  • At $6,697/mo this rent would consume 65% of the median local household income ($123k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k 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 241 days — a 12% lower offer ($466k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 21% of rent.
  • 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 $466,400 (12.0% 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. It's been on market 241 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.26%
Cap rate
6.82%
Cash-on-cash
1.87%
DSCR
1.08
GRM
6.6

CMA / ARV

ARV (median comp)
$835,598
List price
$530,000
Delta
-36.57%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1246 Fulgur St #306 1.44mi 2/2.0 1,100 (-2%) 4mo $590,000 $536 57
629 Nerita St Unit A 1.25mi 2/2.0 1,079 (-4%) 1mo $525,000 $487 57
979 E Gulf Dr Unit C303 0.99mi 2/2.0 1,184 (+5%) 0mo $740,000 $625 56
979 E Gulf Dr #191 1.09mi 2/2.0 1,184 (+5%) 1mo $790,000 $667 56
610 Donax St #233 1.32mi 2/2.0 1,238 (+10%) 2mo $760,000 $614 47
845 E Gulf Dr #121 0.82mi 2/2.0 983 (-13%) 2mo $700,000 $712 42
979 E Gulf Dr #162 1.09mi 2/2.0 1,184 (+5%) 18mo $880,000 $743 41
671 E Gulf Dr Unit 1D3 0.66mi 2/2.0 875 (-22%) 5mo $1,050,000 $1,200 40
979 E Gulf Dr Unit D472 0.99mi 2/2.0 1,184 (+5%) 21mo $855,000 $722 39
1299 Middle Gulf Dr #243 1.46mi 2/2.0 1,394 (+24%) 2mo $650,000 $466 38
845 E Gulf Dr #1342 0.74mi 2/2.0 983 (-13%) 21mo $840,000 $855 27
738 Donax St 1.16mi 2/2.0 1,380 (+22%) 20mo $599,000 $434 24

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
-18.6%
Equity multiple
0.35×
Total profit
$-97,133
Equity at exit
$79,025
10-year hold
IRR
-10.5%
Equity multiple
0.36×
Total profit
$-95,679
Equity at exit
$45,825

Cash invested: $148,400 (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.

Active competition Active MLS

For sale now
0 active · 5 under contract

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
6.6×

Monthly cashflow live

Estimated rent
$6,697 medium interval (Pro) →
Mortgage (P&I)
$2,779
Tax est. 1.5%
$662 /mo · $7,950/yr
Insurance
$221
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$1,397
Vacancy / Maint / Mgmt
$1,406
Net cashflow
$-196

Break-even live

Break-even rent $6,945
Max offer price $501,663
Occupancy floor 98%

Sensitivity live

Price -10% $170 -5% $-13 +0% $-196 +5% $-379 +10% $-562
Rent -10% $-725 -5% $-460 +0% $-196 +5% $69 +10% $333
Rate -1.0pp $71 -0.5pp $-61 base $-196 +0.5pp $-333 +1.0pp $-473

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
$132,500
Closing costs
$15,900
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
434 Lagoon Dr Sanibel, FL 2.0 2.0 1360 $6,000 $4.41 10d 1 0.52mi
827 E Gulf Dr Unit G8 Sanibel, FL 2.0 2.0 1040 $10,500 $10.10 119d 1 0.75mi
849 Beach Rd Sanibel, FL 2.0 2.0 800 $2,600 $3.25 10d 1 0.81mi

Property features AI

Finance

Other
Pets allowed conditionally; maximum 1 pet (gentle breeds)
Financial info
Multifamily community size: 100 units
HOA & community
Homeowners association with quarterly feeAssociation covers management, insurance, legal/accounting, grounds maintenance, pest control, recreation facilities, trash and waterCommunity amenities include beach rights/access, boat dock/boat ramp/pier, boat slip, bike storage, barbecue/picnic area, pool, pickleball, shuffleboard, tennis courts and management

Exterior

Parking
Assigned paved parking (one space)
Security
Security / high impact doors
Utilities
Public waterPublic sewerCable availableHigh-speed internet available
Home design
Single-storyEntry level 1South-facingResale property
Construction
Block, concrete and stucco constructionBuilt-up and flat roof
Exterior features
Security / high impact doorsOutdoor grillTennis court(s)Private in-ground pool (community)Bay front waterfrontNorth exposureMunicipal irrigation

Interior

Kitchen
DishwasherMicrowaveRefrigerator
Bedrooms
Includes a Florida roomIncludes guest quarters
Flooring
TileVinyl
Bathrooms
2 full bathrooms
Heating & cooling
Central heating (electric)Central air conditioning (electric)
Interior features
Breakfast barFamily/Dining roomLiving/Dining roomSeparate showerShower onlyWalk-in closet(s)Split bedroomsSingle hung windowsImpact glass windowsUnfurnished
Laundry & utility
Washer hookup insideDryer hookup inside

HOA detail $1,397/mo · $16,764/yr condo

Likely covers
waterpoolparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-09-24
    days on market $530,000 Active 241 DOM
  2. 2026-09-23
    days on market $530,000 Active 240 DOM
  3. 2026-09-22
    days on market $530,000 Active 239 DOM
  4. 2026-09-21
    days on market $530,000 Active 238 DOM
  5. 2026-09-17
    days on market $530,000 Active 234 DOM
  6. 2026-09-14
    days on market $530,000 Active 231 DOM
  7. 2026-09-13
    days on market $530,000 Active 230 DOM
  8. 2026-09-13
    days on market $530,000 Active 229 DOM
  9. 2026-09-11
    days on market $530,000 Active 228 DOM
  10. 2026-09-05
    days on market $530,000 Active 222 DOM
  11. 2026-09-04
    days on market $530,000 Active 221 DOM
  12. 2026-09-03
    days on market $530,000 Active 220 DOM
  13. 2026-08-31
    days on market $530,000 Active 217 DOM
  14. 2026-08-28
    days on market $530,000 Active 214 DOM
  15. 2026-08-26
    days on market $530,000 Active 212 DOM
  16. 2026-08-24
    days on market $530,000 Active 210 DOM
  17. 2026-08-23
    days on market $530,000 Active 209 DOM
  18. 2026-08-21
    days on market $530,000 Active 207 DOM
  19. 2026-08-20
    days on market $530,000 Active 206 DOM
  20. 2026-08-19
    days on market $530,000 Active 205 DOM
  21. 2026-08-18
    days on market $530,000 Active 204 DOM
  22. 2026-08-16
    days on market $530,000 Active 202 DOM
  23. 2026-08-15
    days on market $530,000 Active 201 DOM
  24. 2026-08-13
    days on market $530,000 Active 199 DOM
  25. 2026-08-11
    days on market $530,000 Active 197 DOM
  26. 2026-08-10
    days on market $530,000 Active 196 DOM
  27. 2026-08-09
    days on market $530,000 Active 195 DOM
  28. 2026-08-07
    days on market $530,000 Active 193 DOM
  29. 2026-08-06
    days on market $530,000 Active 192 DOM
  30. 2026-08-05
    days on market $530,000 Active 191 DOM
  31. 2026-08-04
    days on market $530,000 Active 190 DOM
  32. 2026-07-30
    days on market $530,000 Active 184 DOM
  33. 2026-07-28
    days on market $530,000 Active 183 DOM
  34. 2026-07-26
    days on market $530,000 Active 181 DOM
  35. 2026-07-24
    days on market $530,000 Active 179 DOM
  36. 2026-07-23
    days on market $530,000 Active 178 DOM
  37. 2026-07-22
    days on market $530,000 Active 177 DOM
  38. 2026-07-21
    days on market $530,000 Active 176 DOM
  39. 2026-07-18
    days on market $530,000 Active 173 DOM
  40. 2026-07-18
    days on market $530,000 Active 172 DOM
  41. 2026-07-16
    days on market $530,000 Active 171 DOM
  42. 2026-07-15
    days on market $530,000 Active 170 DOM
  43. 2026-07-13
    days on market $530,000 Active 168 DOM
  44. 2026-07-13
    days on market $530,000 Active 167 DOM
  45. 2026-07-12
    days on market $530,000 Active 166 DOM
  46. 2026-07-10
    days on market $530,000 Active 165 DOM
  47. 2026-07-10
    days on market $530,000 Active 164 DOM
  48. 2026-07-07
    days on market $530,000 Active 162 DOM
  49. 2026-07-06
    days on market $530,000 Active 161 DOM
  50. 2026-07-05
    days on market $530,000 Active 160 DOM

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥113°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
$80,361
− Mortgage interest
−$29,688
− Property taxes
−$7,950
− Insurance
−$7,768
− Repairs & maintenance
−$6,429
− Management
−$6,429
− HOA
−$16,764
− Depreciation
−$15,418
Taxable loss
−$10,086
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,421
After-tax cash flow
$71/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

Excellent 95/100 None rehab

This beautifully reimagined ground-level residence at Mariner Pointe on Sanibel Island is in excellent condition with no visible repairs needed. It offers a rare combination of quality craftsmanship, refined finishes, and an exceptional location within the community.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and adds value for both resale and rental
  • Both Painting exterior and interior walls — Fresh paint can make a significant difference in the home's appearance and value
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and adds value for both resale and rental
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

+158.5% since first listed
6 events — show timeline
  • 2026-01-22 Listed $530,000 FORTMLS
  • 2008-04-07 Sold (Public Records) $523,000 Public Records
  • 2008-04-04 Sold (MLS) $523,000 FORTMLS
  • 2008-03-18 Price Changed $574,000 FORTMLS
  • 1998-11-12 Sold (Public Records) $230,000 Public Records
  • 1991-02-13 Sold (Public Records) $205,000 Public Records

Property tax history

-13.1%/yr

Latest (2025): $1,034 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…