CashFlowRE
Sign in Sign up
713 Durion Ct
C Composite 55.71
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 +26.5/30.0
  • DSCR +9.0/10.0
  • 1% rule +6.7/10.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.1/15.0
  • Appreciation +0.0/10.0

$899,000

713 Durion Ct · Sanibel, FL 33957
2 bd · 2.0 ba · 1,583 sqft · SingleFamily public records · 23 Days on market
Built 1986 0.29 ac lot Est $787k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This near beach beautifully renovated elevated pool home has gorgeous western views over the pool and lake. The den easily functions as a third bedroom with direct access to the deck and pool area. New roof and interior renovation in 2023. White shaker style cabinets, quartz counters and stainless steel appliances. French doors line the living room, connecting it to the spacious covered porch. With a large pool and tropical landscaping, the waterfront backyard is ideal for enjoying sunny days and evening sunsets. Beach access is nearby, making this your perfect new beach house!

Key facts

  • Quartz counters
  • New roof
  • 0.29 acre lot

Tags

RENOVATED ELEVATED POOL HOMEGORGEOUS WESTERN VIEWSDIRECT ACCESS TO THE DECKNEW ROOFWHITE SHAKER STYLE CABINETSQUARTZ COUNTERS

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Non-gated community; Community beach access and beach rights; 82 units in the community

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single-story home; Entry level 1; Faces east; Raised foundation; Resale property
  • Construction: Built with stucco and wood frame; Shingle roof
  • Exterior features: Open porch; Patio; Rectangular lot with pond on lot; West exposure; Lakefront view; Has a view

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bedrooms: Den; Great room
  • Flooring: Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Breakfast bar; Entrance foyer; Fireplace; Combined living/dining area; Shower-only bath with separate shower; Vaulted ceilings; Single-hung windows; Unfurnished
  • Laundry & utility: Washer and 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 single-family listed at $899k.

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 $899k).
  • Recommended offer: $886k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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 $27k 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 23 days — a 2% lower offer ($886k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $96k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $500k; list at $899k implies a 80% 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 $885,515 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.17%
Cap rate
9.45%
Cash-on-cash
11.27%
DSCR
1.50
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$786,751
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
731 Durion Ct 0.05mi 3/2.0 (+1) 1,748 (+10%) 6mo $999,000 $572 71
4049 Coquina Dr 0.35mi 3/2.0 (+1) 1,670 (+6%) 12mo $350,000 $210 60
575 Hideaway Ct 0.28mi 3/2.5 (+1) 1,430 (-10%) 13mo $607,500 $425 53
547 Chert Ct 0.26mi 3/2.5 (+1) 1,790 (+13%) 21mo $889,000 $497 41

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
-2.3%
Equity multiple
0.91×
Total profit
$-22,050
Equity at exit
$134,044
10-year hold
IRR
7.4%
Equity multiple
1.56×
Total profit
$140,659
Equity at exit
$77,729

Cash invested: $251,720 (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
7.1×

Monthly cashflow live

Estimated rent
$10,488 medium interval (Pro) →
Mortgage (P&I)
$4,714
Tax from tax record
$833 /mo · $9,996/yr
Insurance
$375
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,203
Net cashflow
$1,937

Break-even live

Break-even rent $8,036
Max offer price $899,000
Occupancy floor 77%

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
$224,750
Closing costs
$26,970
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 23d 1 0.05mi
548 Boulder Dr Sanibel, FL 3.0 3.0 1969 $6,500 $3.30 23d 1 0.26mi

Listing history 26 events

  1. 2026-06-17
    days on market $899,000 Active 23 DOM
  2. 2026-06-16
    days on market $899,000 Active 22 DOM
  3. 2026-06-15
    days on market $899,000 Active 21 DOM
  4. 2026-06-13
    pricedays on market $899,000 Active 19 DOM
  5. 2026-06-10
    days on market $995,000 Active 16 DOM
  6. 2026-06-09
    days on market $995,000 Active 15 DOM
  7. 2026-06-08
    days on market $995,000 Active 14 DOM
  8. 2026-06-07
    days on market $995,000 Active 13 DOM
  9. 2026-06-03
    days on market $995,000 Active 9 DOM
  10. 2026-06-02
    days on market $995,000 Active 8 DOM
  11. 2026-06-01
    days on market $995,000 Active 7 DOM
  12. 2026-05-31
    days on market $995,000 Active 6 DOM
  13. 2026-05-25
    listed $995,000 Active
  14. 2025-12-31
    historical
  15. 2025-06-01
    historical $4,200
  16. 2025-05-05
    price $1,400,000
  17. 2025-03-24
    listed $850,000 Active
  18. 2025-02-06
    listed $4,200
  19. 2024-10-02
    historical $7,400
  20. 2024-06-05
    historical $7,400
  21. 2024-06-05
    listed $7,400
  22. 2024-04-08
    listed $7,400
  23. 2004-03-16
    soldstatus $500,000
  24. 2004-02-19
    soldstatus $500,000
  25. 2003-12-17
    price $525,000
  26. 1996-04-03
    soldstatus $230,000

ⓘ 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
$9,996 · $833/mo
Projected year-2 tax
$9,996 · $833/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 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
$125,861
− Mortgage interest
−$50,358
− Property taxes
−$9,996
− Insurance
−$9,614
− Repairs & maintenance
−$10,069
− Management
−$10,069
− Depreciation
−$26,153
Taxable income
$9,603
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,305
After-tax cash flow
$20,942/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

+332.6% since first listed
14 events — show timeline
  • 2026-05-25 Listed $995,000 FORTMLS
  • 2025-12-31 Listing Removed FORTMLS
  • 2025-06-01 Rental Removed $4,200 FORTMLS
  • 2025-05-05 Price Changed $1,400,000 FORTMLS
  • 2025-03-24 Listed $850,000 FORTMLS
  • 2025-02-06 Listed for Rent $4,200 FORTMLS
  • 2024-10-02 Rental Removed $7,400 NAPLESMLS
  • 2024-06-05 Rental Removed $7,400 FORTMLS
  • 2024-06-05 Listed for Rent $7,400 NAPLESMLS
  • 2024-04-08 Listed for Rent $7,400 FORTMLS
  • 2004-03-16 Sold (Public Records) $500,000 Public Records
  • 2004-02-19 Sold (MLS) $500,000 FORTMLS
  • 2003-12-17 Price Changed $525,000 FORTMLS
  • 1996-04-03 Sold (Public Records) $230,000 Public Records

Property tax history

+3.8%/yr

Latest (2025): $9,996 · +10.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…