CashFlowRE
Sign in Sign up
16225 Asheboro Ct
C+ Composite 61.02
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 +25.3/30.0
  • DSCR +8.3/10.0
  • 1% rule +7.7/10.0
  • ARV discount +7.3/15.0
  • 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

$165,000

16225 Asheboro Ct · Iona, FL 33908
2 bd · 2.0 ba · 1,014 sqft · Manufactured public records · 97 Days on market
Built 1985 5,749 sqft lot Est $164k · at est. $175/mo HOA · 8% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WOW!!!! THE SELLER HAS PRICED THIS TO SELL NOW!!!Great home in desirable 55+ lee Plantation! This community is close to the beaches, shopping and dining. Lee Plantation is a lifestyle community that will fill your days and nights with fun. The clubhouse features a full social calendar. The social committee has everything from cards, day trips, potlucks and dances. Lee Plantation also has a community pool, tennis, shuffleboard, and so much more. This home is a 2 bedroom and 2 bathroom with a Florida room. The kitchen has newer appliances and an open feel to it. The bedrooms are a nice size and the furniture is available for sale. Outside, a shed provides storage that is protected. You won't need a lawn mower because your HOA does that for you leaving more free time to play! Call for for your showing today.

Key facts

  • Resort style pool
  • Outdoor hot tub
  • Tennis courts

Tags

RENOVATED KITCHENENHANCED LAUNDRY ROOMNEW ROOFRESORT STYLE POOLOUTDOOR HOT TUBTENNIS COURTS

Property features AI

Finance

  • Other: Community pool
  • Financial info: Pet policy may be conditional — typically 1 pet up to 25 lbs
  • HOA & community: Homeowners association with quarterly fee ($525); Association covers management, grounds maintenance, recreation facilities, road maintenance, and street lights; Community amenities include clubhouse, fitness center, library, pool, spa/hot tub, and tennis courts; Community has approximately 150 units; Senior community

Exterior

  • Parking: Attached carport (1 covered space); Has carport (1 space)
  • Security: Gated community
  • Utilities: Public water; Public sewer; Cable available; Municipal irrigation
  • Home design: Single-story; Entry level: 1; Faces west; Exposure: East
  • Construction: Metal roof; Aluminum siding; Modular/prefab construction; Rectangular lot; Paved road
  • Exterior features: Screened lanai/porch; Porch; Storage; Workshop

Interior

  • Kitchen: Refrigerator; Range; Microwave; Dishwasher
  • Bedrooms: Master bedroom; Additional bedroom (12 x 11)
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms; Separate shower
  • Heating & cooling: Central air; Ceiling fans; Electric cooling
  • Interior features: Furnished; Dual sinks in bathroom; Living and dining room area; Separate shower (shower only); Window treatments; Single-hung windows
  • Laundry & utility: Washer; Dryer; Laundry located inside (utility room)

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 manufactured listed at $165k.

Deal economics

  • At list price, monthly cash flow is $-53 ($-637/yr) — negative.
  • To cash-flow at today's rent, offer at most $156k (5.7% below list).
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $150k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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 21d 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).
  • This rent runs 33% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 97 days — a 9% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $55k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $150,150 (9.0% 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 97 days. Have you received any prior offers? Is the seller open to a 9% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
9.01%
Cash-on-cash
9.70%
DSCR
1.43
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$164,268
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10503 Winchester Ct 0.08mi 2/2.0 1,069 (+5%) 1mo $169,500 $159 87
287 Dillard Ave 0.41mi 2/2.0 921 (-9%) 2mo $190,000 $206 64
318 Rosa Lee Ave 0.43mi 2/2.0 1,080 (+6%) 7mo $239,500 $222 63
16070 Siesta Dr 0.67mi 2/2.0 950 (-6%) 18mo $154,000 $162 43
42 Ronald Dr NE 0.58mi 2/1.0 872 (-14%) 12mo $90,000 $103 35

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
-23.6%
Equity multiple
0.22×
Total profit
$-35,864
Equity at exit
$24,602
10-year hold
IRR
-40.4%
Equity multiple
-0.25×
Total profit
$-57,723
Equity at exit
$14,266

Cash invested: $46,200 (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
$2,091 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$169 /mo · $2,030/yr
Insurance
$69
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$175
Vacancy / Maint / Mgmt
$439
Net cashflow
$-53

Break-even live

Break-even rent $2,158
Max offer price $155,629
Occupancy floor 98%

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
$41,250
Closing costs
$4,950
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
16645 Lake Circle Dr #732 Fort Myers, FL 2.0 2.0 1154 $4,000 $3.47 23d 1 0.26mi
16635 Lake Circle Dr Fort Myers, FL 2.0 2.0 1277 $2,150 $1.68 15d 2 0.29mi
16685 Lake Circle Dr Fort Myers, FL 2.0 2.0 1228 $2,000 $1.63 23d 2 0.32mi
16625 Lake Circle Dr #523 Fort Myers, FL 2.0 2.0 1154 $2,100 $1.82 23d 1 0.34mi
11021 Gulf Reflections Dr Fort Myers, FL 2.0–3.0 2.0 1674 $2,600 $1.55 23d 2 0.41mi
11021 Gulf Reflections Dr #303 Fort Myers, FL 2.0 2.0 1500 $4,200 $2.80 3d 1 0.41mi
11041 Gulf Reflections Dr #305 Fort Myers, FL 2.0 2.0 1500 $1,800 $1.20 23d 1 0.45mi
11093 Kelly Rd Fort Myers, FL 2.0 1.0 830 $2,000 $2.41 21d 1 0.49mi
11262 Summerwinds Ct Fort Myers, FL 2.0 1.0 1049 $1,699 $1.62 21d 1 0.58mi
11298 Summerwinds Ct Fort Myers, FL 2.0 1.0 861 $1,599 $1.86 21d 1 0.62mi
11389 Summerwinds Ct Fort Myers, FL 2.0 1.0 927 $1,599 $1.72 21d 1 0.69mi
11460 Summerwinds Ct Fort Myers, FL 2.0 1.0 912 $1,699 $1.86 21d 1 0.74mi
16841 Juanita Ave Unit B Fort Myers, FL 2.0 1.0 840 $1,845 $2.20 23d 1 0.77mi
16901 Juanita Ave Fort Myers, FL 2.0 1.0 780 $1,500 $1.92 23d 1 0.81mi
15773 Beachcomber Ave Unit 1264830P Fort Myers, FL 3.0 2.0 1496 $3,133 $2.09 13d 1 0.83mi
15449 Bellamar Cir #1225 Fort Myers, FL 3.0 2.0 1043 $1,700 $1.63 13d 1 0.85mi
11430 Kimble Dr Unit 11432 front Fort Myers, FL 2.0 1.0 700 $1,300 $1.86 3d 1 0.86mi
11430 Kimble Dr Unit 11430 front Fort Myers, FL 2.0 1.0 700 $1,295 $1.85 3d 1 0.86mi
15655 Ocean Walk Cir Fort Myers, FL 1.0–2.0 1.0–2.0 856 $3,200 $3.74 14d 2 0.90mi
15433 Bellamar Cir Fort Myers, FL 3.0 2.0 1021 $2,575 $2.52 23d 2 0.90mi
15645 Ocean Walk Cir Fort Myers, FL 3.0 2.0 1287 $3,699 $2.87 2d 2 0.91mi
15645 Ocean Walk Cir Fort Myers, FL 3.0 2.0 1227 $2,774 $2.26 3d 3 0.91mi
11451 Char Ann Dr Fort Myers, FL 2.0 1.0 1300 $1,950 $1.50 1d 1 0.91mi
10743 Robinson St Fort Myers, FL 3.0 2.0 1216 $2,000 $1.64 23d 1 0.91mi
15430 Bellamar Cir Fort Myers, FL 3.0 2.0 1043 $2,400 $2.30 15d 2 0.92mi
11470 Char Ann Dr Fort Myers, FL 2.0 1.0 834 $1,200 $1.44 3d 1 0.92mi
15430 Bellamar Cir #3023 Fort Myers, FL 3.0 2.0 1043 $3,500 $3.36 3d 1 0.92mi
15430 Bellamar Cir Unit 1546283P Fort Myers, FL 3.0 2.0 1033 $1,873 $1.81 14d 1 0.92mi
16890 Carmen Ave Unit 16902 Fort Myers, FL 2.0 1.0 800 $1,295 $1.62 3d 1 0.93mi
15585 Ocean Walk Cir #302 Fort Myers, FL 1.0 1.0 828 $1,700 $2.05 23d 1 0.94mi
16910 Carmen Ave #16922 Fort Myers, FL 2.0 1.0 780 $1,400 $1.79 23d 1 0.94mi
16920 Carmen Ave Fort Myers, FL 2.0 1.0 800 $1,300 $1.62 23d 1 0.95mi
15417 Bellamar Cir #823 Fort Myers, FL 3.0 2.0 1043 $1,650 $1.58 21d 1 0.97mi
15417 Bellamar Cir #823 Fort Myers, FL 3.0 2.0 1043 $1,650 $1.58 23d 1 0.97mi
11400 Ocean Walk Ln Fort Myers, FL 1.0–2.0 1.0–2.0 856 $1,500 $1.75 3d 2 0.97mi
16580 Ginger Ln #3242 Fort Myers, FL 2.0 2.0 982 $1,800 $1.83 23d 1 0.98mi
16214 Via Solera Cir #5 Fort Myers, FL 2.0 2.5 1300 $1,750 $1.35 23d 1 0.98mi
15401 Bellamar Cir #621 Fort Myers, FL 3.0 2.0 1040 $1,700 $1.63 11d 1 1.01mi
15625 Ocean Walk Cir #103 Fort Myers, FL 2.0 2.0 1287 $1,450 $1.13 21d 1 1.01mi
15385 Bellamar Cir #413 Fort Myers, FL 3.0 2.0 1043 $1,600 $1.53 23d 1 1.01mi

HOA detail

Monthly dues
$175 · $2,100/yr
Likely covers
pool

Listing history 13 events

  1. 2026-05-25
    status Pending
  2. 2026-03-26
    price $165,000
  3. 2026-03-24
    price $169,000
  4. 2026-02-17
    listed $219,900 Active
  5. 2026-02-01
    historical
  6. 2025-03-09
    price $249,000
  7. 2025-02-01
    listed $265,000 Active
  8. 2021-05-12
    soldstatus $169,000
  9. 2013-03-28
    soldstatus $77,000
  10. 2013-03-20
    soldstatus $77,000 816-char remark
    Show marketing remark (816 chars)

    WOW!!!! THE SELLER HAS PRICED THIS TO SELL NOW!!!Great home in desirable 55+ lee Plantation! This community is close to the beaches, shopping and dining. Lee Plantation is a lifestyle community that will fill your days and nights with fun. The clubhouse features a full social calendar. The social committee has everything from cards, day trips, potlucks and dances. Lee Plantation also has a community pool, tennis, shuffleboard, and so much more. This home is a 2 bedroom and 2 bathroom with a Florida room. The kitchen has newer appliances and an open feel to it. The bedrooms are a nice size and the furniture is available for sale. Outside, a shed provides storage that is protected. You won't need a lawn mower because your HOA does that for you leaving more free time to play! Call for for your showing today.

  11. 2013-02-21
    price $79,900 816-char remark
    Show marketing remark (816 chars)

    WOW!!!! THE SELLER HAS PRICED THIS TO SELL NOW!!!Great home in desirable 55+ lee Plantation! This community is close to the beaches, shopping and dining. Lee Plantation is a lifestyle community that will fill your days and nights with fun. The clubhouse features a full social calendar. The social committee has everything from cards, day trips, potlucks and dances. Lee Plantation also has a community pool, tennis, shuffleboard, and so much more. This home is a 2 bedroom and 2 bathroom with a Florida room. The kitchen has newer appliances and an open feel to it. The bedrooms are a nice size and the furniture is available for sale. Outside, a shed provides storage that is protected. You won't need a lawn mower because your HOA does that for you leaving more free time to play! Call for for your showing today.

  12. 2006-10-31
    soldstatus $145,000
  13. 1993-03-19
    soldstatus $65,000

ⓘ 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
$2,030 · $169/mo
Projected year-2 tax
$2,031 · $169/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 ≥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
$25,090
− Mortgage interest
−$9,243
− Property taxes
−$2,030
− Insurance
−$5,944
− Repairs & maintenance
−$2,007
− Management
−$2,007
− HOA
−$2,100
− Depreciation
−$4,800
Taxable loss
−$3,041
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$730
After-tax cash flow
$93/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

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

+153.8% since first listed
13 events — show timeline
  • 2026-05-25 Pending FORTMLS
  • 2026-03-26 Price Changed $165,000 FORTMLS
  • 2026-03-24 Price Changed $169,000 FORTMLS
  • 2026-02-17 Listed $219,900 FORTMLS
  • 2026-02-01 Listing Removed FORTMLS
  • 2025-03-09 Price Changed $249,000 FORTMLS
  • 2025-02-01 Listed $265,000 FORTMLS
  • 2021-05-12 Sold (Public Records) $169,000 Public Records
  • 2013-03-28 Sold (Public Records) $77,000 Public Records
  • 2013-03-20 Sold (MLS) $77,000 FORTMLS
  • 2013-02-21 Price Changed $79,900 FORTMLS
  • 2006-10-31 Sold (Public Records) $145,000 Public Records
  • 1993-03-19 Sold (Public Records) $65,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $2,030 · -12.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…