CashFlowRE
Sign in Sign up
556 Woodview Dr
D- Composite 35.02
Why this score? — see what drove the D- 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 +8.9/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Rent growth +3.8/5.0
  • Livability +3.0/5.0
  • 1% rule +2.7/10.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$265,000

556 Woodview Dr · Lehigh Acres, FL 33972
3 bd · 2.0 ba · 1,014 sqft · Land · 182 Days on market
Built 2025 0.28 ac lot

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

Listing remarks MLS

New To Market. Beautiful land lot located in the desirable Lehigh Acres area. Priced to sell. Listing won't last long.

Key facts

  • Quartz countertop
  • Top-quality finishes
  • High ceilings

Tags

BRAND-NEW CONSTRUCTIONTOP-QUALITY FINISHESMODERN OPEN-CONCEPT KITCHENQUARTZ COUNTERTOPSTAINLESS STEEL APPLIANCESHIGH CEILINGS

Property features AI

Finance

  • Other: Property zoned RS-1; Total area 1,361 (architectural plans); Lot is regular; approximately 0.2755 acres
  • Financial info: New construction (tax description)
  • HOA & community: No HOA maintenance or amenities listed; Community type: see remarks

Exterior

  • Parking: Attached 2-car garage; Automatic garage door
  • Security: Impact resistant doors and windows
  • Utilities: Well water (assessment paid); Sewer assessment paid; Cable available
  • Home design: Single family residential; 1 story / ranch; Rear exposure faces north; Located in Lehigh Acres
  • Construction: Concrete block construction; Stucco exterior finish; Shingle roof; Built in 2025
  • Exterior features: Room for pool; Impact resistant windows and doors; Landscaped area view; Irrigation assessment paid

Interior

  • Kitchen: Electric cooktop; Microwave; Dishwasher; Refrigerator; Refrigerator/ice maker
  • Bedrooms: 3 bedrooms
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms; No master bath described
  • Heating & cooling: Central electric heating; Central electric cooling
  • Interior features: Built-in cabinets; Smoke detectors; Great room and split bedroom floor plan; Dining area in living room; Family room; Laundry in residence; Unfurnished
  • Laundry & utility: Washer/dryer hookup

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 land listed at $265k.

Deal economics

  • At list price, monthly cash flow is $-214 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $234k (11.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $205k (22.7% below list).
  • Recommended offer: $205k (22.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#826 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime C-, employment D+, amenities 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.
  • Zoned schools: Veterans Park Academy For The Arts (math 41% / reading 45%, grade F, #1,366 of 2,144 statewide, top 64%, 2,133 students, 36% FRL); Oak Hammock Middle School (math 43% / reading 41%, grade D-, #340 of 571 statewide, top 61%, 1,563 students, 56% FRL); Lehigh Senior High School (math 23% / reading 45%, grade F, #394 of 667 statewide, top 60%, 2,476 students, 57% FRL).
  • Market conditions: Rents rising fast (+5.3%/yr); 1620 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 15,411 units permitted in Lee County in 2024 (4,686 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($74k/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 $2k of loan paydown is wiped out by about $8k 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 182 days — a 12% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago; this cycle's ask has dropped $25k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $16k; list at $265k implies a 1556% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $204,775 (22.7% 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 182 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  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 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.77%
Cap rate
5.33%
Cash-on-cash
-3.45%
DSCR
0.85
GRM
10.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.33% rent growth · sell at horizon

5-year hold
IRR
-19.5%
Equity multiple
0.30×
Total profit
$-51,605
Equity at exit
$39,512
10-year hold
IRR
-8.0%
Equity multiple
0.44×
Total profit
$-41,189
Equity at exit
$22,912

Cash invested: $74,200 (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 33972

Home prices YoY
-13.6%
Rents YoY
5.3%
Active inventory
1620
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,048 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax est. 1.5%
$331 /mo · $3,975/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$430
Net cashflow
$-214

Break-even live

Break-even rent $2,318
Max offer price $234,087
Occupancy floor

Sensitivity live

Price -10% $-30 -5% $-122 +0% $-214 +5% $-305 +10% $-397
Rent -10% $-375 -5% $-295 +0% $-214 +5% $-133 +10% $-52
Rate -1.0pp $-80 -0.5pp $-146 base $-214 +0.5pp $-282 +1.0pp $-352

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
$66,250
Closing costs
$7,950
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
575 Oakshire Ln Lehigh Acres, FL 3.0 2.0 1143 $2,000 $1.75 25d 1 0.15mi
650 Wentworth Dr Lehigh Acres, FL 3.0 2.0 1389 $1,750 $1.26 5d 1 0.31mi
622 Windermere Dr Lehigh Acres, FL 3.0 2.0 1229 $2,175 $1.77 25d 1 0.49mi
1503 W 17th St Lehigh Acres, FL 3.0 2.0 1356 $2,300 $1.70 25d 1 0.85mi
679 Windermere Dr Lehigh Acres, FL 3.0 2.0 1311 $2,175 $1.66 25d 1 0.86mi
681 Windermere Dr Lehigh Acres, FL 2.0 2.0 1050 $1,550 $1.48 5d 1 0.87mi
1903 W 17th St Lehigh Acres, FL 4.0 2.0 1389 $1,750 $1.26 5d 1 1.09mi
6006 Dora Ave N Lehigh Acres, FL 3.0 2.0 1272 $2,061 $1.62 4d 1 1.33mi
2613 62nd St W Lehigh Acres, FL 3.0 2.0 1060 $1,900 $1.79 25d 1 1.35mi
397 Greenbriar Blvd Lehigh Acres, FL 2.0 2.0 1132 $1,295 $1.14 25d 1 1.43mi
2601 48th St W Lehigh Acres, FL 3.0 2.0 1200 $2,000 $1.67 25d 1 1.49mi

Listing history 33 events

  1. 2026-06-22
    days on market $265,000 Active 182 DOM
  2. 2026-06-17
    days on market $265,000 Active 178 DOM
  3. 2026-06-16
    days on market $265,000 Active 177 DOM
  4. 2026-06-15
    days on market $265,000 Active 176 DOM
  5. 2026-06-13
    days on market $265,000 Active 174 DOM
  6. 2026-06-10
    days on market $265,000 Active 171 DOM
  7. 2026-06-09
    days on market $265,000 Active 170 DOM
  8. 2026-06-07
    days on market $265,000 Active 168 DOM
  9. 2026-06-02
    days on market $265,000 Active 163 DOM
  10. 2026-06-01
    days on market $265,000 Active 162 DOM
  11. 2026-06-01
    days on market $265,000 Active 161 DOM
  12. 2026-04-23
    price $275,000
  13. 2026-04-20
    price $280,000
  14. 2026-03-17
    price $285,000
  15. 2026-02-28
    status Active
  16. 2026-02-08
    status Pending
  17. 2025-12-02
    listed $290,000 Active
  18. 2024-04-01
    soldstatus $16,000
  19. 2024-03-28
    soldstatus $16,000 Closed 118-char remark
    Show marketing remark (118 chars)

    New To Market. Beautiful land lot located in the desirable Lehigh Acres area. Priced to sell. Listing won't last long.

  20. 2024-02-29
    status Pending 118-char remark
    Show marketing remark (118 chars)

    New To Market. Beautiful land lot located in the desirable Lehigh Acres area. Priced to sell. Listing won't last long.

  21. 2024-02-27
    listed $20,000 Active 118-char remark
    Show marketing remark (118 chars)

    New To Market. Beautiful land lot located in the desirable Lehigh Acres area. Priced to sell. Listing won't last long.

  22. 2021-04-27
    soldstatus $22,700
  23. 2021-04-23
    soldstatus $8,500 Closed 56-char remark
    Show marketing remark (56 chars)

    Lehigh Acres Vacant Residential Lot For Sale 0.27 Acres

  24. 2021-03-29
    status Pending 56-char remark
    Show marketing remark (56 chars)

    Lehigh Acres Vacant Residential Lot For Sale 0.27 Acres

  25. 2021-03-11
    price $8,500 56-char remark
    Show marketing remark (56 chars)

    Lehigh Acres Vacant Residential Lot For Sale 0.27 Acres

  26. 2021-03-01
    price $7,900 56-char remark
    Show marketing remark (56 chars)

    Lehigh Acres Vacant Residential Lot For Sale 0.27 Acres

  27. 2020-10-28
    price $7,500 56-char remark
    Show marketing remark (56 chars)

    Lehigh Acres Vacant Residential Lot For Sale 0.27 Acres

  28. 2020-10-02
    price $9,800 56-char remark
    Show marketing remark (56 chars)

    Lehigh Acres Vacant Residential Lot For Sale 0.27 Acres

  29. 2020-03-13
    price $10,000 56-char remark
    Show marketing remark (56 chars)

    Lehigh Acres Vacant Residential Lot For Sale 0.27 Acres

  30. 2019-03-13
    listed $4,300 Active 56-char remark
    Show marketing remark (56 chars)

    Lehigh Acres Vacant Residential Lot For Sale 0.27 Acres

  31. 2005-11-01
    soldstatus $384,000
  32. 2005-10-13
    soldstatus $6,750,000
  33. 1998-06-23
    soldstatus $1,148,800

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 27 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$24,573
− Mortgage interest
−$14,844
− Property taxes
−$3,975
− Insurance
−$1,325
− Repairs & maintenance
−$1,966
− Management
−$1,966
− Depreciation
−$7,709
Taxable loss
−$7,212
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,731
After-tax cash flow
$-833/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 — Lehigh Acres

Score
59/100
State rank
#826
US rank
#20055

Category grades

Amenities F Commute F Cost of living A+ Crime C- Employment D+ Housing A+ Health & safety D- User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lehigh Acres, FL
County
Lee County · 788,662 people
City population
130,638
Metro
Cape Coral-Fort Myers, FL
Population (ZIP)
17,285
Household income
$73,819
Rent vs Own
19.9% rent · 80.1% own
Severe rent burden
190.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 44% Hispanic / Latino 38% Two or more races 21% Black 13%
Hispanic origin (detail)
Mexican 8% Puerto Rican 7% Cuban 18%
Common ancestry
Hispanic 6% Italian 2% Romanian 2%
Foreign-born
27% · Canada, Guatemala
Languages at home
61% English-only · Spanish 32% French/Haitian/Cajun 4% 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
▼ -53.97%
Current HPI
343.484
Rent YoY
▲ 5.33%
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

-76.1% since first listed
22 events — show timeline
  • 2026-04-23 Price Changed $275,000 NAPLESMLS
  • 2026-04-20 Price Changed $280,000 NAPLESMLS
  • 2026-03-17 Price Changed $285,000 NAPLESMLS
  • 2026-02-28 Relisted NAPLESMLS
  • 2026-02-08 Pending NAPLESMLS
  • 2025-12-02 Listed $290,000 NAPLESMLS
  • 2024-04-01 Sold (Public Records) $16,000 Public Records
  • 2024-03-28 Sold (MLS) $16,000 FORTMLS
  • 2024-02-29 Pending FORTMLS
  • 2024-02-27 Listed $20,000 FORTMLS
  • 2021-04-27 Sold (Public Records) $22,700 Public Records
  • 2021-04-23 Sold (MLS) $8,500 FORTMLS
  • 2021-03-29 Pending FORTMLS
  • 2021-03-11 Price Changed $8,500 FORTMLS
  • 2021-03-01 Price Changed $7,900 FORTMLS
  • 2020-10-28 Price Changed $7,500 FORTMLS
  • 2020-10-02 Price Changed $9,800 FORTMLS
  • 2020-03-13 Price Changed $10,000 FORTMLS
  • 2019-03-13 Listed $4,300 FORTMLS
  • 2005-11-01 Sold (Public Records) $384,000 Public Records
  • 2005-10-13 Sold (Public Records) $6,750,000 Public Records
  • 1998-06-23 Sold (Public Records) $1,148,800 Public Records

Property tax history

+17.7%/yr

Latest (2025): $437 · +15.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…