CashFlowRE
Sign in Sign up
760 Sextant Dr #1051
B- Composite 70.0
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$588,000

760 Sextant Dr #1051 · Sanibel, FL 33957
2 bd · 2.0 ba · 957 sqft · Condo public records · 115 Days on market
Built 1977 $1397/mo HOA · 13% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check all the boxes with this Mariner Pointe condo - stunning bay views, direct gulf access dockage, deeded beach access, a private fishing pier, 2 tennis courts, 2 pools, shuffleboard, kayak racks and kayak float, outdoor BBQ areas, plentiful wildlife, and a convenient east-end location adjacent to the Sanibel causeway. Furnished nicely, this 2 bedroom 2 bathroom condo is on the ground level and features a walk-out screened lanai. Located on a private peninsula surrounded by water, Mariner Pointe is an amazing location and offers solid rental potential. Currently in the Sanibel Vacations rental program. Dockage includes 30 slips with water and electric and are available for long or short term rentals for owners and renters; maximum boat Length 35'.

Key facts

  • Waterfront views
  • Quartz countertops
  • Screened lanai

Tags

SCREENED LANAIWATERFRONT VIEWSREMODELED THROUGHOUTREDESIGNED KITCHENALL WOOD CABINETRYQUARTZ COUNTERTOPS

Property features AI

Finance

  • Financial info: Pets allowed conditionally (call); maximum 2 pets with 25 lb limit
  • HOA & community: Homeowners association with quarterly fee; Association covers management, insurance, irrigation water, legal/accounting, grounds maintenance, pest control, recreation facilities, reserve fund, road maintenance, sewer, street lights, security, trash and water; Community amenities include beach rights, beach access, boat dock/slip, bike storage, clubhouse, barbecue/picnic areas, pool, pickleball, shuffleboard, tennis courts and on-site management; Community of approximately 100 units; Community features include boat facilities and street lights

Exterior

  • Parking: Assigned parking (one space)
  • Security: Security guard; Smoke detectors
  • Utilities: Public water; Public sewer; Cable available; High-speed internet available; Underground utilities
  • Home design: Condominium/unit in a 3-story building; Entry level: 1; Faces south; Resale property; Waterfront setting (bay front; across-the-road water frontage); North exposure
  • Construction: Block, concrete and stucco construction; Built-up and flat roof
  • Exterior features: Security/high impact doors; Sprinkler/irrigation (municipal); Patio; Tennis courts; Lanai/porch (screened); Community pool

Interior

  • Kitchen: Cooktop; Dishwasher; Freezer; Disposal; Microwave; Refrigerator
  • Bedrooms: Split bedrooms layout
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Impact glass windows; Dual sinks; Family/dining room; Kitchen island; Combined living and dining area; Shower only (separate shower); Cable TV available; High-speed internet available; Split bedroom floorplan
  • Laundry & utility: Washer; Dryer; Inside 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/2.0-bath condo listed at $588k.

Deal economics

  • At list price, monthly cash flow is $2k ($29k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $588k).
  • Recommended offer: $535k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% 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; 1 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 $4k of loan paydown is wiped out by about $18k 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 + 3.0% rent growth), your $165k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 115 days — a 9% lower offer ($535k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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 $460k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $535,080 (9.0% below list)

Questions for the listing agent

  1. It's been on market 115 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.79%
Cap rate
12.08%
Cash-on-cash
20.66%
DSCR
1.92
GRM
4.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.1%
Equity multiple
1.36×
Total profit
$59,360
Equity at exit
$87,673
10-year hold
IRR
18.5%
Equity multiple
2.54×
Total profit
$254,364
Equity at exit
$50,839

Cash invested: $164,640 (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
4.7×

Monthly cashflow live

Estimated rent
$10,500 medium interval (Pro) →
Mortgage (P&I)
$3,084
Tax est. 1.5%
$735 /mo · $8,820/yr
Insurance
$245
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$1,397
Vacancy / Maint / Mgmt
$2,205
Net cashflow
$2,408

Break-even live

Break-even rent $7,452
Max offer price $588,000
Occupancy floor 72%

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
$147,000
Closing costs
$17,640
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
827 E Gulf Dr Unit G8 Sanibel, FL 2.0 2.0 1040 $10,500 $10.10 23d 1 0.74mi

HOA detail condo

Monthly dues
$1,397 · $16,764/yr
Likely covers
waterelectricpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-17
    days on market $588,000 Active 115 DOM
  2. 2026-06-16
    days on market $588,000 Active 114 DOM
  3. 2026-06-15
    days on market $588,000 Active 113 DOM
  4. 2026-06-13
    days on market $588,000 Active 111 DOM
  5. 2026-06-10
    days on market $588,000 Active 108 DOM
  6. 2026-06-09
    days on market $588,000 Active 107 DOM
  7. 2026-06-07
    days on market $588,000 Active 105 DOM
  8. 2026-06-02
    days on market $588,000 Active 100 DOM
  9. 2026-06-01
    days on market $588,000 Active 99 DOM
  10. 2026-06-01
    days on market $588,000 Active 98 DOM
  11. 2026-02-22
    listed $588,000 Active
  12. 2020-02-19
    soldstatus $460,000
  13. 2020-02-18
    soldstatus $460,000 Closed 759-char remark
    Show marketing remark (759 chars)

    Check all the boxes with this Mariner Pointe condo - stunning bay views, direct gulf access dockage, deeded beach access, a private fishing pier, 2 tennis courts, 2 pools, shuffleboard, kayak racks and kayak float, outdoor BBQ areas, plentiful wildlife, and a convenient east-end location adjacent to the Sanibel causeway. Furnished nicely, this 2 bedroom 2 bathroom condo is on the ground level and features a walk-out screened lanai. Located on a private peninsula surrounded by water, Mariner Pointe is an amazing location and offers solid rental potential. Currently in the Sanibel Vacations rental program. Dockage includes 30 slips with water and electric and are available for long or short term rentals for owners and renters; maximum boat Length 35'.

  14. 2019-12-31
    listed $499,000 Active 759-char remark
    Show marketing remark (759 chars)

    Check all the boxes with this Mariner Pointe condo - stunning bay views, direct gulf access dockage, deeded beach access, a private fishing pier, 2 tennis courts, 2 pools, shuffleboard, kayak racks and kayak float, outdoor BBQ areas, plentiful wildlife, and a convenient east-end location adjacent to the Sanibel causeway. Furnished nicely, this 2 bedroom 2 bathroom condo is on the ground level and features a walk-out screened lanai. Located on a private peninsula surrounded by water, Mariner Pointe is an amazing location and offers solid rental potential. Currently in the Sanibel Vacations rental program. Dockage includes 30 slips with water and electric and are available for long or short term rentals for owners and renters; maximum boat Length 35'.

  15. 2001-11-08
    soldstatus $439,000
  16. 2001-11-05
    soldstatus $439,000
  17. 2001-11-02
    price $449,900
  18. 2001-04-11
    soldstatus $365,000
  19. 1998-12-22
    soldstatus $285,000
  20. 1996-06-10
    soldstatus $180,000

ⓘ 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
$126,000
− Mortgage interest
−$32,937
− Property taxes
−$8,820
− Insurance
−$8,059
− Repairs & maintenance
−$10,080
− Management
−$10,080
− HOA
−$16,764
− Depreciation
−$17,105
Taxable income
$22,155
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,317
After-tax cash flow
$23,578/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

+226.7% since first listed
10 events — show timeline
  • 2026-02-22 Listed $588,000 FORTMLS
  • 2020-02-19 Sold (Public Records) $460,000 Public Records
  • 2020-02-18 Sold (MLS) $460,000 FORTMLS
  • 2019-12-31 Listed $499,000 FORTMLS
  • 2001-11-08 Sold (Public Records) $439,000 Public Records
  • 2001-11-05 Sold (MLS) $439,000 FORTMLS
  • 2001-11-02 Price Changed $449,900 FORTMLS
  • 2001-04-11 Sold (Public Records) $365,000 Public Records
  • 1998-12-22 Sold (Public Records) $285,000 Public Records
  • 1996-06-10 Sold (Public Records) $180,000 Public Records

Property tax history

-21.3%/yr

Latest (2025): $328 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…