CashFlowRE
Sign in Sign up
919 Winters St E
D- Composite 37.27
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).

  • Appreciation +10.0/10.0
  • Cash flow +8.0/30.0
  • ARV discount +5.1/15.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.0/10.0
  • Rent growth +1.3/5.0
  • 1% rule +1.2/10.0

$320,000

919 Winters St E · Lehigh Acres, FL 33974
3 bd · 2.0 ba · 1,401 sqft · SingleFamily public records · 22 Days on market
Built 2007 10,001 sqft lot Est $304k · 5% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this great home in the heart of Lehigh Acres. Sitting on a nice lot in a quiet, established neighborhood, this property offers comfort, space, and so much potential to make it your own. Inside, you'll find a functional layout featuring 3 bedrooms 2 bathrooms, with a bright open feel throughout. The home offers tile flooring throughout, making it both stylish and low maintenance. Step outside and enjoy the screened-in covered lanai, perfect for relaxing evenings, morning coffee, or entertaining without the bugs. The outdoor space gives you plenty of room to add your personal touch and truly make it your own. Conveniently located near SR-82, shopping, dinning, schools, and major ro

Key facts

  • Tile flooring
  • 0.23 acre lot
  • 2 garage spots

Tags

SCREENED-IN COVERED LANAITILE FLOORING

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Non-gated community; No association fee

Exterior

  • Parking: Attached 2-car garage; Covered parking for 2
  • Utilities: Septic tank; Well water; Cable available; High-speed internet available
  • Home design: Single-story home; Entry at level 1; Faces south; Resale property
  • Construction: Block, concrete and stucco construction; Shingle roof; Rectangular lot; North exposure
  • Exterior features: Patio; Lanai; Screened porch; Porch

Interior

  • Kitchen: Electric cooktop; Microwave; Refrigerator; Freezer; Breakfast bar
  • Bedrooms: Guest quarters
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fan(s)
  • Interior features: Breakfast bar; Combined family and dining room; Combined living and dining room; Tub with shower; Walk-in closet(s); Split bedroom layout; Single-hung windows; Unfurnished; Tile flooring
  • Laundry & utility: Inside laundry; Washer; Dryer

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 $320k.

Deal economics

  • At list price, monthly cash flow is $-332 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $261k (18.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (37.9% below list).
  • Recommended offer: $199k (37.9% 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+, schools D-.
  • 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 falling (-4.7%/yr); 2460 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $34k of equity ($2k loan paydown + $32k appreciation (10.0% local appreciation)).
  • Lee County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$55k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $150k; list at $320k implies a 113% 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; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $198,811 (37.9% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.62%
Cap rate
5.05%
Cash-on-cash
-4.44%
DSCR
0.80
GRM
13.4

CMA / ARV

ARV (on-the-fly)
$304,017
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
628 Locust Ave S 0.13mi 3/2.0 1,500 (+7%) 3mo $325,000 $217 80
925 Winters St E 0.05mi 3/2.0 1,270 (-9%) 7mo $280,000 $220 76
555 Mcarthur Blvd 0.31mi 3/2.0 1,401 (0%) 15mo $265,000 $189 73
823 Hoosier St E 0.57mi 3/2.0 1,478 (+6%) 4mo $325,000 $220 61
718 Bedford Point Ave 0.41mi 4/3.0 (+1) 1,580 (+13%) 0mo $314,900 $199 50
734 Fleming Ave S 0.69mi 3/2.0 1,477 (+5%) 12mo $289,990 $196 49
819 Frederick Reid St E 0.67mi 3/2.0 1,601 (+14%) 2mo $299,000 $187 43
809 Bently St E 0.69mi 3/2.0 1,291 (-8%) 21mo $315,000 $244 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
20.4%
Equity multiple
2.64×
Total profit
$147,177
Equity at exit
$288,281
10-year hold
IRR
18.1%
Equity multiple
5.90×
Total profit
$439,267
Equity at exit
$621,690

Cash invested: $89,600 (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 33974

Home prices YoY
5.8%
Rents YoY
-4.7%
Active inventory
2460
Price-to-rent
13.4×

Monthly cashflow live

Estimated rent
$1,988 high interval (Pro) →
Mortgage (P&I)
$1,678
Tax from tax record
$91 /mo · $1,089/yr
Insurance
$133
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$-332

Break-even live

Break-even rent $2,408
Max offer price $261,428
Occupancy floor

Sensitivity live

Price -10% $-150 -5% $-241 +0% $-332 +5% $-422 +10% $-513
Rent -10% $-489 -5% $-410 +0% $-332 +5% $-253 +10% $-175
Rate -1.0pp $-170 -0.5pp $-250 base $-332 +0.5pp $-414 +1.0pp $-499

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
$80,000
Closing costs
$9,600
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
908 Winters St E Lehigh Acres, FL 3.0 2.0 1639 $2,200 $1.34 11d 1 0.07mi
928 Milwaukee Blvd Lehigh Acres, FL 4.0 2.0 1719 $1,990 $1.16 24d 1 0.15mi
635 Hawthorne Ave S Lehigh Acres, FL 3.0 2.0 1029 $1,300 $1.26 24d 1 0.20mi
635 Hawthorne Ave S Lehigh Acres, FL 3.0 2.0 1029 $1,300 $1.26 21d 1 0.20mi
886 Milwaukee Blvd Lehigh Acres, FL 3.0 2.0 1205 $1,900 $1.58 24d 1 0.27mi
874 Apartment St Lehigh Acres, FL 3.0 2.0 1200 $1,750 $1.46 24d 1 0.28mi
862 Charles Sise St E Lehigh Acres, FL 3.0 2.0 1582 $2,664 $1.68 24d 1 0.33mi
954 Pilgrim St E Lehigh Acres, FL 3.0 2.0 1246 $1,625 $1.30 2d 1 0.37mi
541 Hawthorne Ave S Lehigh Acres, FL 3.0 2.0 1634 $1,921 $1.18 3d 1 0.46mi
708 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 21d 1 0.51mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 3d 1 0.52mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 3d 1 0.52mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 21d 1 0.52mi
730 Holmes Ave Unit 728 Lehigh Acres, FL 3.0 2.0 1080 $1,500 $1.39 11d 1 0.58mi
538 Flamingo Ave S Lehigh Acres, FL 3.0 2.0 1272 $1,791 $1.41 3d 1 0.59mi
538 Cypress Ave S Lehigh Acres, FL 3.0 2.0 1055 $1,699 $1.61 3d 1 0.65mi
684 Thomas Sherwin Ave S Lehigh Acres, FL 3.0 2.0 1288 $1,695 $1.32 3d 1 0.69mi
756 Holmes Ave Lehigh Acres, FL 3.0 2.0 1100 $1,450 $1.32 11d 1 0.70mi
940 Sterling St E Lehigh Acres, FL 4.0 2.0 1389 $1,750 $1.26 3d 1 0.70mi
604 Thomas Sherwin Ave S Lehigh Acres, FL 4.0 2.0 1493 $2,200 $1.47 3d 1 0.74mi
761 Kirkman Ave S Lehigh Acres, FL 3.0 2.0 1188 $1,900 $1.60 24d 1 0.78mi
930 Ainsworth St W Lehigh Acres, FL 3.0 2.0 1165 $1,395 $1.20 16d 1 0.79mi
762 Gallo Ave S #764 Lehigh Acres, FL 3.0 2.0 1127 $1,195 $1.06 21d 1 0.80mi
970 Lakeside Dr Lehigh Acres, FL 3.0 2.0 1325 $1,800 $1.36 20d 1 0.84mi
925 Chenault St Lehigh Acres, FL 3.0 2.0 1132 $1,700 $1.50 24d 1 0.88mi
927 Chenault St Lehigh Acres, FL 3.0 2.0 1132 $1,700 $1.50 24d 1 0.88mi
907 Chenault St Lehigh Acres, FL 2.0 4.0 1200 $1,250 $1.04 15d 1 0.90mi
573 Bell Blvd S Lehigh Acres, FL 3.0 2.0 1218 $1,900 $1.56 15d 1 0.90mi
708 Genoa Ave S Lehigh Acres, FL 3.0 2.0 1055 $1,650 $1.56 3d 1 0.91mi
556 Sherwood Ave S Lehigh Acres, FL 3.0 2.0 1582 $2,175 $1.37 24d 1 0.92mi
459 Lockport Ave S Lehigh Acres, FL 3.0 2.0 1650 $2,000 $1.21 24d 1 0.92mi
760 Festival Ave S Lehigh Acres, FL 3.0 2.0 1650 $2,000 $1.21 24d 1 0.94mi
819 Eisenhower Blvd Unit 819 Lehigh Acres, FL 3.0 2.0 1390 $1,650 $1.19 24d 1 0.98mi
827 Eisenhower Blvd Lehigh Acres, FL 3.0 2.5 1640 $1,780 $1.09 12d 1 1.02mi
1018 Kent St E Lehigh Acres, FL 3.0 2.0 1600 $2,000 $1.25 16d 1 1.05mi
715 Bering Ave S Lehigh Acres, FL 3.0 2.0 1835 $1,895 $1.03 21d 1 1.09mi
508 Bell Blvd S Lehigh Acres, FL 3.0 2.0 1200 $1,800 $1.50 24d 1 1.15mi
382 McArthur Blvd Lehigh Acres, FL 3.0 2.0 1055 $2,200 $2.09 24d 1 1.17mi
947 Grant Blvd Lehigh Acres, FL 4.0 2.0 1650 $2,145 $1.30 24d 1 1.20mi
814 Crystal Ave S Lehigh Acres, FL 3.0 2.0 1865 $1,815 $0.97 24d 1 1.23mi

Listing history 18 events

  1. 2026-06-17
    days on market $320,000 Active 22 DOM
  2. 2026-06-16
    days on market $320,000 Active 21 DOM
  3. 2026-06-15
    days on market $320,000 Active 20 DOM
  4. 2026-06-13
    days on market $320,000 Active 18 DOM
  5. 2026-06-10
    days on market $320,000 Active 15 DOM
  6. 2026-06-09
    days on market $320,000 Active 14 DOM
  7. 2026-06-08
    days on market $320,000 Active 13 DOM
  8. 2026-06-07
    days on market $320,000 Active 12 DOM
  9. 2026-06-03
    days on market $320,000 Active 8 DOM
  10. 2026-06-02
    days on market $320,000 Active 7 DOM
  11. 2026-06-01
    days on market $320,000 Active 6 DOM
  12. 2026-05-31
    days on market $320,000 Active 5 DOM
  13. 2026-05-26
    listed $320,000 Active
  14. 2025-05-16
    soldstatus $150,000
  15. 2006-01-06
    soldstatus $91,900
  16. 2005-08-08
    soldstatus $139,410,000
  17. 2005-06-07
    soldstatus $37,000
  18. 2004-02-06
    soldstatus $12,900

ⓘ 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
$1,089 · $91/mo
Projected year-2 tax
$2,656 · $221/mo
Expected delta
+$1,567/yr (+$131/mo · 144.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°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 1 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
$23,857
− Mortgage interest
−$17,925
− Property taxes
−$1,089
− Insurance
−$1,600
− Repairs & maintenance
−$1,909
− Management
−$1,909
− Depreciation
−$9,309
Taxable loss
−$9,883
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,372
After-tax cash flow
$-1,607/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)
19,927
Household income
$72,192
Rent vs Own
27.3% rent · 72.7% own
Severe rent burden
434.0

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 0.64)
Race & ethnicity
Hispanic / Latino 52% Two or more races 31% White 26% Black 18%
Hispanic origin (detail)
Mexican 12% Puerto Rican 7% Cuban 20% Dominican 4%
Common ancestry
Hispanic 7% Italian 1% Portuguese 1%
Foreign-born
32% · Canada, Jamaica
Languages at home
48% English-only · Spanish 43% French/Haitian/Cajun 7% 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
▲ 16.53%
Current HPI
303.3399
Rent YoY
▼ -4.68%
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

+2380.6% since first listed
6 events — show timeline
  • 2026-05-26 Listed $320,000 FORTMLS
  • 2025-05-16 Sold (Public Records) $150,000 Public Records
  • 2006-01-06 Sold (Public Records) $91,900 Public Records
  • 2005-08-08 Sold (Public Records) $139,410,000 Public Records
  • 2005-06-07 Sold (Public Records) $37,000 Public Records
  • 2004-02-06 Sold (Public Records) $12,900 Public Records

Property tax history

+8.6%/yr

Latest (2025): $1,089 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…