CashFlowRE
Sign in Sign up
698 Spartina Ct
C+ Composite 64.06
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 +26.8/30.0
  • DSCR +9.2/10.0
  • ARV discount +8.8/15.0
  • 1% rule +6.9/10.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$849,900

698 Spartina Ct · Sanibel, FL 33957
3 bd · 2.0 ba · 1,759 sqft · SingleFamily public records · 146 Days on market
Built 2010 0.52 ac lot Est $874k · at est.

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

Listing remarks MLS

Beautiful Subdivision, Oversized Lot On Cul-de-sac With Lake Views. Wonderful Value! Ready To Build You Home. Restriction On Size Of Home. Call Ellie For Details.

Key facts

  • Native vegetation
  • Caged pool
  • Fully landscaped

Tags

CAGED POOLFULLY LANDSCAPEDNATIVE VEGETATION

Property features AI

Finance

  • Other: Lot is irregularly shaped (dimensions: 173 x 116 x 158 x 145); Lot size approximately 0.52 acres; Has a view
  • Financial info: Pets allowed
  • HOA & community: Beach rights; Non-gated community; Association fee listed as 0

Exterior

  • Parking: Attached carport (1 covered space)
  • Security: Security / high impact doors
  • Utilities: Public water; Public sewer; Cable available
  • Home design: 2-story home; South-facing; Pillar/post/pier foundation; Resale property
  • Construction: Metal roof; Aluminum siding
  • Exterior features: Security / high impact doors; Storage; Lanai; Porch (screened); In-ground private pool; Riverfront view; North exposure

Interior

  • Kitchen: Dishwasher; Disposal; Icemaker; Microwave; Refrigerator; Refrigerator with ice maker
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Impact glass windows; Cathedral ceilings; Breakfast bar; Separate shower; Bathtub; Living/dining room layout; Furnished
  • Laundry & utility: Washer

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/2.0-bath single-family listed at $850k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $850k).
  • Recommended offer: $748k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 3.8% 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: schools A+, 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.
  • Market conditions: 526 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 $6k of loan paydown is wiped out by about $25k 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 146 days — a 12% lower offer ($748k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y ago; this cycle's ask has dropped $119k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $170k; list at $850k implies a 400% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $747,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 146 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  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
1.19%
Cap rate
9.56%
Cash-on-cash
11.68%
DSCR
1.52
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$874,223
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
731 Durion Ct 0.14mi 3/2.0 1,748 (-1%) 6mo $999,000 $572 88
547 Chert Ct 0.21mi 3/2.5 1,790 (+2%) 21mo $889,000 $497 68
4049 Coquina Dr 0.42mi 3/2.0 1,670 (-5%) 12mo $350,000 $210 62

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
-1.9%
Equity multiple
0.93×
Total profit
$-17,070
Equity at exit
$126,723
10-year hold
IRR
7.8%
Equity multiple
1.59×
Total profit
$141,248
Equity at exit
$73,484

Cash invested: $237,972 (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 33957

Home prices YoY
-15.7%
Active inventory
526
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$10,076 medium interval (Pro) →
Mortgage (P&I)
$4,457
Tax from tax record
$832 /mo · $9,985/yr
Insurance
$354
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,116
Net cashflow
$1,890

Break-even live

Break-even rent $7,683
Max offer price $849,900
Occupancy floor 76%

Sensitivity live

Price -10% $2,371 -5% $2,131 +0% $1,890 +5% $1,649 +10% $1,409
Rent -10% $1,094 -5% $1,492 +0% $1,890 +5% $2,288 +10% $2,686
Rate -1.0pp $2,318 -0.5pp $2,106 base $1,890 +0.5pp $1,670 +1.0pp $1,446

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
$212,475
Closing costs
$25,497
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
707 Durion Ct Sanibel, FL 3.0 2.5 1306 $12,000 $9.19 24d 1 0.06mi
548 Boulder Dr Sanibel, FL 3.0 3.0 1969 $6,500 $3.30 24d 1 0.22mi

Listing history 20 events

  1. 2026-05-03
    status Pending
  2. 2026-04-15
    price $849,900
  3. 2026-03-08
    price $899,900
  4. 2026-02-09
    status Active
  5. 2026-01-29
    status Pending
  6. 2025-11-27
    price $969,900
  7. 2025-11-26
    listed $969,000 Active
  8. 2018-04-05
    historical
  9. 2017-09-24
    status Active
  10. 2017-09-18
    price $770,000
  11. 2017-05-02
    historical
  12. 2017-04-09
    price $849,900
  13. 2017-03-17
    price $865,000
  14. 2017-02-07
    price $895,000
  15. 2016-11-10
    listed $924,900 Active
  16. 2001-03-23
    soldstatus $170,000
  17. 2001-03-21
    soldstatus $170,000 162-char remark
    Show marketing remark (162 chars)

    Beautiful Subdivision, Oversized Lot On Cul-de-sac With Lake Views. Wonderful Value! Ready To Build You Home. Restriction On Size Of Home. Call Ellie For Details.

  18. 2000-12-31
    price $190,000 162-char remark
    Show marketing remark (162 chars)

    Beautiful Subdivision, Oversized Lot On Cul-de-sac With Lake Views. Wonderful Value! Ready To Build You Home. Restriction On Size Of Home. Call Ellie For Details.

  19. 1990-01-04
    soldstatus $135,000
  20. 1989-12-01
    soldstatus $135,000

ⓘ 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
$9,985 · $832/mo
Projected year-2 tax
$9,985 · $832/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 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥112°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
$120,907
− Mortgage interest
−$47,608
− Property taxes
−$9,985
− Insurance
−$9,368
− Repairs & maintenance
−$9,673
− Management
−$9,673
− Depreciation
−$24,724
Taxable income
$9,877
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,371
After-tax cash flow
$20,310/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 — 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
City population
6,402
Population (ZIP)
6,402

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

Market trends

HPI YoY
▼ -93.08%
Current HPI
501.0
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+529.6% since first listed
20 events — show timeline
  • 2026-05-03 Pending FORTMLS
  • 2026-04-15 Price Changed $849,900 FORTMLS
  • 2026-03-08 Price Changed $899,900 FORTMLS
  • 2026-02-09 Relisted FORTMLS
  • 2026-01-29 Pending FORTMLS
  • 2025-11-27 Price Changed $969,900 FORTMLS
  • 2025-11-26 Listed $969,000 FORTMLS
  • 2018-04-05 Listing Removed FORTMLS
  • 2017-09-24 Relisted FORTMLS
  • 2017-09-18 Price Changed $770,000 FORTMLS
  • 2017-05-02 Listing Removed FORTMLS
  • 2017-04-09 Price Changed $849,900 FORTMLS
  • 2017-03-17 Price Changed $865,000 FORTMLS
  • 2017-02-07 Price Changed $895,000 FORTMLS
  • 2016-11-10 Listed $924,900 FORTMLS
  • 2001-03-23 Sold (Public Records) $170,000 Public Records
  • 2001-03-21 Sold (MLS) $170,000 FORTMLS
  • 2000-12-31 Price Changed $190,000 FORTMLS
  • 1990-01-04 Sold (Public Records) $135,000 Public Records
  • 1989-12-01 Sold (Public Records) $135,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $9,985 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…