CashFlowRE
Sign in Sign up
283 Palm Lake Dr
C+ Composite 60.25
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$1,345,000

283 Palm Lake Dr · Sanibel, FL 33957
3 bd · 2.0 ba · 1,970 sqft · SingleFamily public records · 32 Days on market
Built 1965 0.40 ac lot Est $955k · 41% over

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

Listing remarks

Let us take you for a tour of this designer inspired open-floor plan, stair-free, light and bright home. This gorgeous home features 3 bedrooms, 2 baths plus bonus room/den with panoramic views of Palm Lake and includes a deeded beach access to the Gulf. Spacious and comfortable living room space with vaulted ceiling opening to a sleek and functional kitchen with double door stainless refrigerator/freezer, sleek flat-top stovetop and oven, white Marble countertop with white cabinetry and not to mention the pool and Lake views. Beyond the kitchen nook is the open pantry which serves as a coffee or wine bar offering an additional sink, microwave and wine cooler designed with wall of cabinets

Key facts

  • Deeded beach access
  • Paved patio
  • Heated spa

Tags

DEEDED BEACH ACCESSPANORAMIC VIEWSHEATED SPAPOOL SCREEN ENCLOSUREPAVED PATIOMATURE VEGETATION

Property features AI

Finance

  • Other: Property has a private heated in-ground pool and spa (electric heat, gunite, concrete) with pool equipment; Waterfront on a lake with south exposure; Lot is rectangular with a pond and paved public road access; Irrigation source: municipal
  • Financial info: Pets allowed
  • HOA & community: Community is non-gated; Association provides beach rights and beach access; No association fee listed

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Security: Monitored burglar alarm; Security system; Smoke detectors
  • Utilities: Cable available; High-speed internet available; Public water (assessment paid); Public sewer (assessment paid)
  • Home design: Single-story home; Resale property; North-facing
  • Construction: Block, concrete and stucco construction; Metal roof; Built on foundation (standard)
  • Exterior features: Courtyard; Lanai and screened porch; Porch; Outdoor shower; Automatic sprinklers/irrigation; Shutters (manual); Security/high impact doors; Screen enclosure around pool

Interior

  • Kitchen: Range; Microwave; Dishwasher; Disposal; Freezer; Refrigerator with ice maker; Icemaker; Wine cooler; Kitchen offers a breakfast bar and island
  • Bedrooms: Primary bedroom on main level; Additional bedroom(s) on main level
  • Flooring: Tile floors
  • Bathrooms: 2 full bathrooms; Primary bathroom with dual sinks and separate shower
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Wet bar; Breakfast bar; Built-in features; Breakfast area; Family/dining room; Kitchen island; Living/dining room; Pantry; Sitting area in primary; Shower only in primary bath (separate shower); Bar; Window treatments; Split bedrooms; Unfurnished
  • Laundry & utility: Washer; Dryer; Laundry tub

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 $1.34M.

Deal economics

  • At list price, monthly cash flow is $5k ($59k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($17k rent vs $1.34M).
  • Recommended offer: $1.30M (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $9k of loan paydown is wiped out by about $40k 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 $377k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($1.30M) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $850k; list at $1.34M implies a 58% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,304,650 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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. 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
1.27%
Cap rate
11.05%
Cash-on-cash
16.97%
DSCR
1.76
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$955,450
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3025 Turtle Gait Ln 0.14mi 3/2.0 2,167 (+10%) 9mo $1,050,000 $485 69

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
6.4%
Equity multiple
1.25×
Total profit
$94,022
Equity at exit
$200,544
10-year hold
IRR
15.8%
Equity multiple
2.28×
Total profit
$483,195
Equity at exit
$116,291

Cash invested: $376,600 (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
6.5×

Monthly cashflow live

Estimated rent
$17,147 medium interval (Pro) →
Mortgage (P&I)
$7,053
Tax from tax record
$605 /mo · $7,265/yr
Insurance
$560
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$3,601
Net cashflow
$4,900

Break-even live

Break-even rent $10,944
Max offer price $1,345,000
Occupancy floor 66%

Sensitivity live

Price -10% $5,662 -5% $5,281 +0% $4,900 +5% $4,520 +10% $4,139
Rent -10% $3,546 -5% $4,223 +0% $4,900 +5% $5,578 +10% $6,255
Rate -1.0pp $5,578 -0.5pp $5,243 base $4,900 +0.5pp $4,552 +1.0pp $4,197

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
$336,250
Closing costs
$40,350
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2445 W Gulf Dr Unit 47B Sanibel, FL 2.0 2.0 1243 $20,000 $16.09 24d 1 0.96mi
2445 W Gulf Dr Unit 32E Sanibel, FL 2.0 2.0 1243 $18,000 $14.48 24d 1 1.03mi
548 Boulder Dr Sanibel, FL 3.0 3.0 1969 $6,500 $3.30 24d 1 1.41mi
707 Durion Ct Sanibel, FL 3.0 2.5 1306 $12,000 $9.19 24d 1 1.42mi

Listing history 15 events

  1. 2026-06-17
    days on market $1,345,000 Active 32 DOM
  2. 2026-06-16
    days on market $1,345,000 Active 31 DOM
  3. 2026-06-15
    days on market $1,345,000 Active 30 DOM
  4. 2026-06-13
    days on market $1,345,000 Active 28 DOM
  5. 2026-06-10
    days on market $1,345,000 Active 25 DOM
  6. 2026-06-09
    days on market $1,345,000 Active 24 DOM
  7. 2026-06-08
    days on market $1,345,000 Active 23 DOM
  8. 2026-06-07
    days on market $1,345,000 Active 22 DOM
  9. 2026-06-03
    days on market $1,345,000 Active 18 DOM
  10. 2026-06-02
    days on market $1,345,000 Active 17 DOM
  11. 2026-06-01
    days on market $1,345,000 Active 16 DOM
  12. 2026-05-31
    days on market $1,345,000 Active 15 DOM
  13. 2026-05-15
    listed $1,345,000 Active
  14. 2019-05-24
    soldstatus $850,000
  15. 1994-05-17
    soldstatus $290,000

ⓘ 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
$7,265 · $605/mo
Projected year-2 tax
$11,164 · $930/mo
Expected delta
+$3,899/yr (+$325/mo · 53.7%)

ⓘ 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 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥112°F today · 26 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
$205,764
− Mortgage interest
−$75,341
− Property taxes
−$7,265
− Insurance
−$11,844
− Repairs & maintenance
−$16,461
− Management
−$16,461
− Depreciation
−$39,127
Taxable income
$39,265
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9,424
After-tax cash flow
$49,381/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

+363.8% since first listed
3 events — show timeline
  • 2026-05-15 Listed $1,345,000 FORTMLS
  • 2019-05-24 Sold (Public Records) $850,000 Public Records
  • 1994-05-17 Sold (Public Records) $290,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $7,265 · -37.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…