CashFlowRE
Sign in Sign up
No image
D- Composite 37.61
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
  • ARV discount +7.5/15.0
  • Cash flow +6.6/30.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • Rent growth +1.3/5.0
  • DSCR +0.9/10.0

$309,900

708 Peacock Ave · Lehigh Acres, FL 33974
4 bd · 3.0 ba · 1,600 sqft · Land · 175 Days on market
Built 2025 0.25 ac lot ↓ 3% since listing

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

Listing remarks

YOUR DREAM HOME AWAITS! Step into modern comfort and timeless elegance with this beautifully designed home. Perfect for families and anyone who loves luxurious living. Spacious open concept layout with abundant natural light. Stylish modern kitchen with upgraded counter tops. This house has cozy living spaces perfect for family gathering, beautiful flooring and designer finishes throughout. From the moment you walk in, you will feel the warmth, beauty and inviting atmosphere this home offers. Homes like this and with this location won't last long on the market. Schedule a private showing. Seller is very motivated!!! Open to negotiate and closing cost contributions!!

Key facts

  • Designer finishes
  • Beautiful flooring
  • Modern kitchen

Tags

MODERN KITCHENUPGRADED COUNTER TOPSOPEN CONCEPT LAYOUTBEAUTIFUL FLOORINGDESIGNER FINISHESABUNDANT NATURAL LIGHT

Property features AI

Finance

  • Other: Property listed as new construction; Property type: Residential; Development: Lehigh Acres; Lot described as regular; approximately 0.25 acre
  • HOA & community: No HOA maintenance or amenities; Non-gated community

Exterior

  • Parking: Paved driveway
  • Security: Impact resistant doors and windows
  • Utilities: Filtered water; Septic sewer; Electric service (central heat & cooling)
  • Home design: Single family residential; 1 story / ranch; Rear exposure to the west
  • Construction: Concrete block construction; Stucco exterior; Shingle roof; Built in 2025
  • Exterior features: Patio; Impact resistant windows; Impact resistant doors; Landscaped area view; Well irrigation

Interior

  • Kitchen: Island; Dishwasher; Microwave; Range; Refrigerator
  • Bedrooms: 4 bedrooms (split bedroom design)
  • Flooring: Tile
  • Bathrooms: 3 full bathrooms; Master bath with shower only
  • Heating & cooling: Central electric heat; Central electric cooling
  • Interior features: Built-in cabinets; Walk-in closet; Great room floor plan; Split bedroom layout; Guest room and guest bath; 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 4-bed/3.0-bath land listed at $310k.

Deal economics

  • At list price, monthly cash flow is $-506 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $237k (23.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $207k (33.2% below list).
  • Recommended offer: $207k (33.2% 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 17d 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 34% 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 $33k of equity ($2k loan paydown + $31k 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 ~$53k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 175 days — a 12% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
Recommended offer $206,990 (33.2% 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 175 days. Have you received any prior offers? Is the seller open to a 33% 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
0.67%
Cap rate
4.33%
Cash-on-cash
-7.00%
DSCR
0.69
GRM
12.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
18.6%
Equity multiple
2.50×
Total profit
$130,490
Equity at exit
$279,182
10-year hold
IRR
16.7%
Equity multiple
5.60×
Total profit
$398,838
Equity at exit
$602,068

Cash invested: $86,772 (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
12.5×

Monthly cashflow live

Estimated rent
$2,070 high interval (Pro) →
Mortgage (P&I)
$1,625
Tax est. 1.5%
$387 /mo · $4,648/yr
Insurance
$129
HOA
$0
Vacancy / Maint / Mgmt
$435
Net cashflow
$-506

Break-even live

Break-even rent $2,711
Max offer price $236,619
Occupancy floor

Sensitivity live

Price -10% $-292 -5% $-399 +0% $-506 +5% $-614 +10% $-721
Rent -10% $-670 -5% $-588 +0% $-506 +5% $-425 +10% $-343
Rate -1.0pp $-350 -0.5pp $-428 base $-506 +0.5pp $-587 +1.0pp $-668

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
$77,475
Closing costs
$9,297
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
730 Holmes Ave Unit 728 Lehigh Acres, FL 3.0 2.0 1080 $1,500 $1.39 12d 1 0.25mi
708 Genoa Ave S Lehigh Acres, FL 3.0 2.0 1055 $1,650 $1.56 4d 1 0.29mi
761 Kirkman Ave S Lehigh Acres, FL 3.0 2.0 1188 $1,900 $1.60 24d 1 0.33mi
756 Holmes Ave Lehigh Acres, FL 3.0 2.0 1100 $1,450 $1.32 11d 1 0.34mi
763 Puccini Ave S Lehigh Acres, FL 3.0 2.0 1055 $1,699 $1.61 3d 1 0.62mi
819 Eisenhower Blvd Unit 819 Lehigh Acres, FL 3.0 2.0 1390 $1,650 $1.19 24d 1 0.63mi
1147 Antonio St E Lehigh Acres, FL 3.0 2.0 1713 $2,300 $1.34 2d 1 0.67mi
827 Eisenhower Blvd Lehigh Acres, FL 3.0 2.5 1640 $1,780 $1.09 12d 1 0.67mi
908 Winters St E Lehigh Acres, FL 3.0 2.0 1639 $2,200 $1.34 11d 1 0.69mi
928 Milwaukee Blvd Lehigh Acres, FL 4.0 2.0 1719 $1,990 $1.16 24d 1 0.70mi
954 Pilgrim St E Lehigh Acres, FL 3.0 2.0 1246 $1,625 $1.30 2d 1 0.72mi
556 Sherwood Ave S Lehigh Acres, FL 3.0 2.0 1582 $2,175 $1.37 24d 1 0.72mi
930 Ainsworth St W Lehigh Acres, FL 3.0 2.0 1165 $1,395 $1.20 16d 1 0.73mi
828 Genoa Ave S Lehigh Acres, FL 4.0 2.5 1632 $2,400 $1.47 24d 1 0.77mi
862 Charles Sise St E Lehigh Acres, FL 3.0 2.0 1582 $2,664 $1.68 24d 1 0.77mi
538 Cypress Ave S Lehigh Acres, FL 3.0 2.0 1055 $1,699 $1.61 3d 1 0.77mi
927 Chenault St Lehigh Acres, FL 3.0 2.0 1132 $1,700 $1.50 24d 1 0.80mi
925 Chenault St Lehigh Acres, FL 3.0 2.0 1132 $1,700 $1.50 24d 1 0.80mi
538 Flamingo Ave S Lehigh Acres, FL 3.0 2.0 1272 $1,791 $1.41 4d 1 0.82mi
637 Montclair Ave S Lehigh Acres, FL 3.0 2.0 1497 $1,660 $1.11 24d 1 0.86mi
874 Apartment St Lehigh Acres, FL 3.0 2.0 1200 $1,750 $1.46 24d 1 0.89mi
847 Genoa Ave Lehigh Acres, FL 3.0 2.0 1600 $2,000 $1.25 4d 1 0.91mi
886 Milwaukee Blvd Lehigh Acres, FL 3.0 2.0 1205 $1,900 $1.58 24d 1 0.92mi
708 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 22d 1 0.93mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 3d 1 0.93mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 22d 1 0.93mi
710 Godwid Ave S Lehigh Acres, FL 3.0 2.0 1758 $2,150 $1.22 4d 1 0.93mi
765 Aprile Ave S Lehigh Acres, FL 4.0 2.0 1712 $2,100 $1.23 2d 1 1.00mi
762 Gallo Ave S #764 Lehigh Acres, FL 3.0 2.0 1127 $1,195 $1.06 22d 1 1.01mi
1144 Essex St E Lehigh Acres, FL 3.0 2.0 1464 $1,650 $1.13 20d 1 1.03mi
541 Hawthorne Ave S Lehigh Acres, FL 3.0 2.0 1634 $1,921 $1.18 4d 1 1.07mi
915 Graystone Ave Lehigh Acres, FL 3.0 2.0 1115 $1,525 $1.37 15d 1 1.09mi
940 Sterling St E Lehigh Acres, FL 4.0 2.0 1389 $1,750 $1.26 4d 1 1.10mi
970 Lakeside Dr Lehigh Acres, FL 3.0 2.0 1325 $1,800 $1.36 20d 1 1.13mi
1224 Bayou St Lehigh Acres, FL 3.0 2.0 1272 $1,750 $1.38 24d 1 1.16mi
1248 Hillcrest St E Lehigh Acres, FL 3.0 2.0 1055 $1,650 $1.56 3d 1 1.17mi
1018 Kent St E Lehigh Acres, FL 3.0 2.0 1600 $2,000 $1.25 16d 1 1.17mi
760 Festival Ave S Lehigh Acres, FL 3.0 2.0 1650 $2,000 $1.21 24d 1 1.18mi
936 Eisenhower Blvd Lehigh Acres, FL 3.0 2.0 1300 $1,395 $1.07 4d 1 1.18mi
1256 Milwaukee Blvd Lehigh Acres, FL 3.0 2.0 1084 $1,800 $1.66 24d 1 1.22mi

Listing history 5 events

  1. 2026-06-02
    days on market $309,900 Active 175 DOM
  2. 2026-06-01
    days on market $309,900 Active 174 DOM
  3. 2026-06-01
    days on market $309,900 Active 173 DOM
  4. 2026-02-20
    price $309,900
  5. 2025-12-09
    listed $319,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,839
− Mortgage interest
−$17,359
− Property taxes
−$4,648
− Insurance
−$1,550
− Repairs & maintenance
−$1,987
− Management
−$1,987
− Depreciation
−$9,015
Taxable loss
−$11,708
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,810
After-tax cash flow
$-3,267/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

-3.1% since first listed
2 events — show timeline
  • 2026-02-20 Price Changed $309,900 NAPLESMLS
  • 2025-12-09 Listed $319,900 NAPLESMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…