CashFlowRE
Sign in Sign up
11019 Sunglow Ln
C+ Composite 61.98
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 +25.5/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.8/15.0
  • 1% rule +7.7/10.0
  • 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

$140,000

11019 Sunglow Ln · Iona, FL 33908
2 bd · 1.0 ba · 870 sqft · Manufactured public records · 50 Days on market
Built 1997 2,526 sqft lot Est $141k · at est. $147/mo HOA · 8% of rent

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

Listing remarks

Welcome to your sunny retreat in Pine Ridge Palms! This inviting 1-bedroom, 1.5-bath home at 11019 Sunglow Ln offers the perfect blend of comfort, style, and value in a vibrant 55+ community. Ideally situated on the last road in the community, this home enjoys added privacy and a peaceful setting, along with a large paved parking area that easily accommodates 2+ vehicles. Step inside to discover a bright, spacious layout featuring an eat-in kitchen with updated appliances, a pantry, and plenty of room to gather. Vaulted ceilings and built-in cabinetry add charm and functionality, while newer laminate flooring flows throughout for easy, low-maintenance living. Enjoy the Florida lifestyle in

Key facts

  • Updated appliances
  • Eat-in kitchen
  • Large storage shed

Tags

LARGE PAVED PARKING AREAEAT-IN KITCHENUPDATED APPLIANCESSPACIOUS FLORIDA ROOMLARGE STORAGE SHEDHEATED POOL

Property features AI

Finance

  • Financial info: Pets allowed (conditional; call) — maximum 2 pets
  • HOA & community: Homeowners association (quarterly fee); Quarterly association fee $441; Association includes cable TV, internet, irrigation water, laundry, grounds maintenance, recreation facilities, road maintenance, sewer, street lights, trash, water; Community amenities: clubhouse, hobby room, laundry, pool, shuffleboard court, spa/hot tub; Gated community; Senior community; 60 units in community

Exterior

  • Parking: Deeded parking; Driveway; Paved parking; Two parking spaces
  • Security: Gated community with security gate; Smoke detectors
  • Utilities: Public water; Public sewer; Cable available; Reclaimed irrigation water
  • Home design: Manufactured home; Vinyl siding; One story; Entry level 1; Faces northwest; Southeast exposure
  • Construction: Rolled/hot mop roof; Manufactured construction; Vinyl siding
  • Exterior features: Patio; Storage; Outbuilding; Manual shutters; Gas grill; Community pool

Interior

  • Kitchen: Refrigerator with ice maker; Range; Microwave; Disposal; Icemaker
  • Bedrooms: Bedroom on main level
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom; Separate shower (shower only)
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Breakfast bar; Built-in features; Bedroom on main level; Cathedral ceilings; Eat-in kitchen; Kitchen island; Pantry; Separate shower (shower only); Window treatments; High speed internet; Furnished
  • Laundry & utility: Washer hookup inside; Dryer hookup inside; Washer; Dryer; Common area laundry

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 2-bed/1.0-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $-98 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $123k (12.4% below list).
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.4% below list) — sets the bar for cash-flow.
  • Cap rate 9.1% 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: schools 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: Rents soft (-1.2%/yr); 1244 active listings in the ZIP; 40 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 $968 of loan paydown is wiped out by about $4k 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 50 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $20k; list at $140k implies a 600% gain — meaningful room to come down on a strong offer.

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→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,690 (12.4% 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 50 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.27%
Cap rate
9.11%
Cash-on-cash
10.06%
DSCR
1.45
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$140,940
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
287 Dillard Ave 0.15mi 2/2.0 921 (+6%) 2mo $190,000 $206 77
42 Ronald Dr NE 0.27mi 2/1.0 872 (+0%) 12mo $90,000 $103 77
16070 Siesta Dr 0.40mi 2/2.0 950 (+9%) 18mo $154,000 $162 47

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
-26.6%
Equity multiple
0.14×
Total profit
$-33,784
Equity at exit
$20,874
10-year hold
IRR
-55.1%
Equity multiple
-0.43×
Total profit
$-56,156
Equity at exit
$12,105

Cash invested: $39,200 (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 33908

Home prices YoY
-32.8%
Rents YoY
-1.2%
Active inventory
1244
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,779 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$137 /mo · $1,648/yr
Insurance
$58
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$147
Vacancy / Maint / Mgmt
$374
Net cashflow
$-98

Break-even live

Break-even rent $1,903
Max offer price $122,690
Occupancy floor

Sensitivity live

Price -10% $-19 -5% $-58 +0% $-98 +5% $-138 +10% $-177
Rent -10% $-239 -5% $-168 +0% $-98 +5% $-28 +10% $43
Rate -1.0pp $-27 -0.5pp $-62 base $-98 +0.5pp $-134 +1.0pp $-171

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
$35,000
Closing costs
$4,200
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
11262 Summerwinds Ct Fort Myers, FL 2.0 1.0 1049 $1,699 $1.62 22d 1 0.30mi
11093 Kelly Rd Fort Myers, FL 2.0 1.0 830 $2,000 $2.41 22d 1 0.32mi
11298 Summerwinds Ct Fort Myers, FL 2.0 1.0 861 $1,599 $1.86 22d 1 0.34mi
11389 Summerwinds Ct Fort Myers, FL 2.0 1.0 927 $1,599 $1.72 22d 1 0.41mi
11460 Summerwinds Ct Fort Myers, FL 2.0 1.0 912 $1,699 $1.86 22d 1 0.45mi
16841 Juanita Ave Unit B Fort Myers, FL 2.0 1.0 840 $1,845 $2.20 24d 1 0.60mi
16901 Juanita Ave Fort Myers, FL 2.0 1.0 780 $1,500 $1.92 24d 1 0.65mi
11430 Kimble Dr Unit 11430 front Fort Myers, FL 2.0 1.0 700 $1,295 $1.85 4d 1 0.66mi
11430 Kimble Dr Unit 11432 front Fort Myers, FL 2.0 1.0 700 $1,300 $1.86 4d 1 0.66mi
16580 Ginger Ln #3242 Fort Myers, FL 2.0 2.0 982 $1,800 $1.83 24d 1 0.70mi
11470 Char Ann Dr Fort Myers, FL 2.0 1.0 834 $1,200 $1.44 4d 1 0.72mi
16890 Carmen Ave Unit 16902 Fort Myers, FL 2.0 1.0 800 $1,295 $1.62 4d 1 0.72mi
16910 Carmen Ave #16922 Fort Myers, FL 2.0 1.0 780 $1,400 $1.79 24d 1 0.74mi
16920 Carmen Ave Fort Myers, FL 2.0 1.0 800 $1,300 $1.62 24d 1 0.74mi
15655 Ocean Walk Cir Fort Myers, FL 1.0–2.0 1.0–2.0 856 $3,200 $3.74 15d 2 0.75mi
11540 Caravel Cir #3012 Fort Myers, FL 2.0 2.0 1050 $1,250 $1.19 22d 1 0.77mi
16001 Amberwood Lake Ct #1 Fort Myers, FL 2.0 2.5 1060 $2,100 $1.98 24d 1 0.78mi
15449 Bellamar Cir #1225 Fort Myers, FL 3.0 2.0 1043 $1,700 $1.63 14d 1 0.79mi
15585 Ocean Walk Cir #302 Fort Myers, FL 1.0 1.0 828 $1,700 $2.05 24d 1 0.83mi
16361 Dublin Cir #203 Fort Myers, FL 2.0 2.0 892 $1,700 $1.91 2d 1 0.83mi
11400 Ocean Walk Ln Fort Myers, FL 1.0–2.0 1.0–2.0 856 $1,500 $1.75 4d 2 0.83mi
15430 Bellamar Cir Fort Myers, FL 3.0 2.0 1043 $2,400 $2.30 16d 2 0.84mi
15430 Bellamar Cir Unit 1546283P Fort Myers, FL 3.0 2.0 1033 $1,873 $1.81 15d 1 0.84mi
15430 Bellamar Cir #3023 Fort Myers, FL 3.0 2.0 1043 $3,500 $3.36 4d 1 0.84mi
15433 Bellamar Cir Fort Myers, FL 3.0 2.0 1021 $2,575 $2.52 24d 2 0.85mi
11861 Caraway Ln #116 Fort Myers, FL 2.0 2.0 1056 $1,995 $1.89 20d 1 0.87mi
11220 Caravel Cir #306 Fort Myers, FL 1.0 1.5 836 $2,500 $2.99 24d 1 0.91mi
15417 Bellamar Cir #823 Fort Myers, FL 3.0 2.0 1043 $1,650 $1.58 22d 1 0.91mi
15417 Bellamar Cir #823 Fort Myers, FL 3.0 2.0 1043 $1,650 $1.58 24d 1 0.91mi
17220 Whitewater Ct Fort Myers Beach, FL 2.0 1.5 1103 $1,800 $1.63 24d 1 0.92mi
15385 Bellamar Cir #413 Fort Myers, FL 3.0 2.0 1043 $1,600 $1.53 24d 1 0.93mi
15401 Bellamar Cir #621 Fort Myers, FL 3.0 2.0 1040 $1,700 $1.63 12d 1 0.95mi
11140 Caravel Cir #109 Fort Myers, FL 2.0 2.0 1050 $4,200 $4.00 24d 1 0.96mi
11110 Caravel Cir #201 Fort Myers, FL 2.0 2.0 1050 $3,500 $3.33 24d 1 0.98mi
11711 Pasetto Ln #102 Fort Myers, FL 2.0 2.0 1055 $2,200 $2.09 24d 1 0.98mi
15270 Ballast Point Dr Fort Myers, FL 1.0–3.0 1.0–2.0 1094 $1,610 $1.47 2d 20 1.09mi
10770 Clear Lake Loop Fort Myers, FL 2.0–4.0 1.0–2.0 1108 $1,440 $1.30 24d 14 1.13mi
15514 Kapok Ct Fort Myers, FL 2.0 2.0 900 $1,850 $2.06 24d 1 1.18mi
15761 Windward Way Cir #3302 Fort Myers, FL 2.0 2.0 1050 $4,500 $4.29 4d 1 1.24mi
15770 Windward Way Cir #2205 Fort Myers, FL 2.0 2.0 1050 $1,600 $1.52 24d 1 1.24mi

HOA detail

Monthly dues
$147 · $1,764/yr

Listing history 3 events

  1. 2026-05-07
    status Pending
  2. 2026-03-18
    listed $140,000 Active
  3. 1998-04-24
    soldstatus $20,000

ⓘ 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
$1,648 · $137/mo
Projected year-2 tax
$1,648 · $137/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 28 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
$21,347
− Mortgage interest
−$7,842
− Property taxes
−$1,648
− Insurance
−$5,818
− Repairs & maintenance
−$1,708
− Management
−$1,708
− HOA
−$1,764
− Depreciation
−$4,073
Taxable loss
−$3,213
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$771
After-tax cash flow
$-405/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

+600.0% since first listed
3 events — show timeline
  • 2026-05-07 Pending FORTMLS
  • 2026-03-18 Listed $140,000 FORTMLS
  • 1998-04-24 Sold (Public Records) $20,000 Public Records

Property tax history

+12.3%/yr

Latest (2025): $1,648 · +48.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…