CashFlowRE
Sign in Sign up
3065 Skipper Ln
B- Composite 66.21
Why this score? — see what drove the B- 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
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +5.9/10.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$365,000

3065 Skipper Ln · St. James City, FL 33956
2 bd · 2.0 ba · 1,465 sqft · Manufactured public records · 159 Days on market
Built 1994 4,878 sqft lot Est $479k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Very spacious manufactured home sits on an over-sized lot. This house features 2 bedroom, 2 bathroom and third room as a study. Open floor plan with lots of natural light. Completely tiled, brand new roof 2013, brand new AC and plenty of room for parking. Storage shed for all your boating and fishing supplies. Screened in lanai overlooking the canal to enjoy the Sunset. Very quick access to Sanibel, Captiva , Caya Costa and Fort Myers beach. Potential rental income property as it's rented every winter. Schedule a showing before it's gone!!

Key facts

  • Close to restaurants
  • Close to marinas
  • Close to bars

Tags

CLOSE TO RESTAURANTSCLOSE TO BARSCLOSE TO MARINASNEW ROOFNEW WINDOWSSPRAY FOAM INSULATION

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: No association fee listed; Community boat facilities

Exterior

  • Parking: Attached carport; 4 covered spaces; Driveway; Paved parking; Underground parking; Golf cart garage; Two parking spaces listed
  • Security: Smoke detectors
  • Utilities: Public water; Private sewer; Cable available; High-speed internet available
  • Home design: Manufactured home with vinyl siding; Single-story; Entry level: 1; Faces east; Resale property
  • Construction: Metal roof
  • Exterior features: Deck; Lanai (open); Porch (screened); Storage; Shutters (manual); Canal access with seawall; Navigable waterfront; Irregular lot; Paved road (publicly maintained); West exposure; Has a view

Interior

  • Kitchen: Range; Dishwasher; Microwave; Refrigerator; Freezer
  • Flooring: Tile floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (electric); Central air (electric); Ceiling fans
  • Interior features: Built-in features; Breakfast area; Cathedral ceilings; French doors/atrium doors; Separate shower (shower only); Cable TV ready; Walk-in closets; Window treatments; Partially furnished
  • Laundry & utility: Washer hookup inside; Dryer hookup inside; 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 2-bed/2.0-bath manufactured listed at $365k.

Deal economics

  • At list price, monthly cash flow is $404 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $365k).
  • Recommended offer: $321k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 4.9% in St. James City — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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: 287 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $3k of loan paydown is wiped out by about $11k 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 159 days — a 12% lower offer ($321k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $30k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $242k; list at $365k implies a 51% 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 $321,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 159 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
1.09%
Cap rate
9.02%
Cash-on-cash
9.75%
DSCR
1.43
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$479,055
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3122 Binnacle Ln 0.24mi 2/2.0 1,512 (+3%) 11mo $305,000 $202 74
2970 Sloop Ln 0.11mi 2/2.0 1,374 (-6%) 22mo $449,900 $327 66

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
-8.9%
Equity multiple
0.67×
Total profit
$-33,250
Equity at exit
$54,423
10-year hold
IRR
0.7%
Equity multiple
1.05×
Total profit
$4,939
Equity at exit
$31,559

Cash invested: $102,200 (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 33956

Home prices YoY
-16.3%
Active inventory
287
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$3,986 high interval (Pro) →
Mortgage (P&I)
$1,914
Tax from tax record
$252 /mo · $3,029/yr
Insurance
$152
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$837
Net cashflow
$404

Break-even live

Break-even rent $3,475
Max offer price $365,000
Occupancy floor 85%

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
$91,250
Closing costs
$10,950
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3103 Harpoon Ln Saint James City, FL 2.0 2.0 1094 $3,000 $2.74 24d 1 0.06mi
4011 Galt Island Ave Saint James City, FL 3.0 2.0 1836 $5,000 $2.72 24d 1 0.21mi
2951 York Rd Saint James City, FL 2.0 2.0 1444 $5,500 $3.81 24d 1 0.26mi
3864 Royal Palm Dr Saint James City, FL 2.0 1.0 960 $1,650 $1.72 24d 1 0.38mi
3811 Emerald Ave Saint James City, FL 3.0 2.5 1500 $5,500 $3.67 24d 1 0.80mi

Listing history 24 events

  1. 2026-06-17
    days on market $365,000 Active 159 DOM
  2. 2026-06-16
    days on market $365,000 Active 158 DOM
  3. 2026-06-15
    days on market $365,000 Active 157 DOM
  4. 2026-06-13
    days on market $365,000 Active 155 DOM
  5. 2026-06-10
    days on market $365,000 Active 152 DOM
  6. 2026-06-09
    days on market $365,000 Active 151 DOM
  7. 2026-06-07
    days on market $365,000 Active 149 DOM
  8. 2026-06-02
    days on market $365,000 Active 144 DOM
  9. 2026-06-01
    days on market $365,000 Active 143 DOM
  10. 2026-06-01
    days on market $365,000 Active 142 DOM
  11. 2026-05-05
    price $365,000
  12. 2026-04-02
    price $380,000
  13. 2026-01-09
    listed $395,000 Active
  14. 2019-06-24
    soldstatus $242,500
  15. 2019-06-21
    soldstatus $242,500 Sold 545-char remark
    Show marketing remark (545 chars)

    Very spacious manufactured home sits on an over-sized lot. This house features 2 bedroom, 2 bathroom and third room as a study. Open floor plan with lots of natural light. Completely tiled, brand new roof 2013, brand new AC and plenty of room for parking. Storage shed for all your boating and fishing supplies. Screened in lanai overlooking the canal to enjoy the Sunset. Very quick access to Sanibel, Captiva , Caya Costa and Fort Myers beach. Potential rental income property as it's rented every winter. Schedule a showing before it's gone!!

  16. 2019-05-02
    status Pending With Contingencies 545-char remark
    Show marketing remark (545 chars)

    Very spacious manufactured home sits on an over-sized lot. This house features 2 bedroom, 2 bathroom and third room as a study. Open floor plan with lots of natural light. Completely tiled, brand new roof 2013, brand new AC and plenty of room for parking. Storage shed for all your boating and fishing supplies. Screened in lanai overlooking the canal to enjoy the Sunset. Very quick access to Sanibel, Captiva , Caya Costa and Fort Myers beach. Potential rental income property as it's rented every winter. Schedule a showing before it's gone!!

  17. 2019-04-23
    status Active 545-char remark
    Show marketing remark (545 chars)

    Very spacious manufactured home sits on an over-sized lot. This house features 2 bedroom, 2 bathroom and third room as a study. Open floor plan with lots of natural light. Completely tiled, brand new roof 2013, brand new AC and plenty of room for parking. Storage shed for all your boating and fishing supplies. Screened in lanai overlooking the canal to enjoy the Sunset. Very quick access to Sanibel, Captiva , Caya Costa and Fort Myers beach. Potential rental income property as it's rented every winter. Schedule a showing before it's gone!!

  18. 2019-04-22
    status Pending 545-char remark
    Show marketing remark (545 chars)

    Very spacious manufactured home sits on an over-sized lot. This house features 2 bedroom, 2 bathroom and third room as a study. Open floor plan with lots of natural light. Completely tiled, brand new roof 2013, brand new AC and plenty of room for parking. Storage shed for all your boating and fishing supplies. Screened in lanai overlooking the canal to enjoy the Sunset. Very quick access to Sanibel, Captiva , Caya Costa and Fort Myers beach. Potential rental income property as it's rented every winter. Schedule a showing before it's gone!!

  19. 2019-04-15
    price $249,000 545-char remark
    Show marketing remark (545 chars)

    Very spacious manufactured home sits on an over-sized lot. This house features 2 bedroom, 2 bathroom and third room as a study. Open floor plan with lots of natural light. Completely tiled, brand new roof 2013, brand new AC and plenty of room for parking. Storage shed for all your boating and fishing supplies. Screened in lanai overlooking the canal to enjoy the Sunset. Very quick access to Sanibel, Captiva , Caya Costa and Fort Myers beach. Potential rental income property as it's rented every winter. Schedule a showing before it's gone!!

  20. 2019-02-01
    listed $269,900 Active 545-char remark
    Show marketing remark (545 chars)

    Very spacious manufactured home sits on an over-sized lot. This house features 2 bedroom, 2 bathroom and third room as a study. Open floor plan with lots of natural light. Completely tiled, brand new roof 2013, brand new AC and plenty of room for parking. Storage shed for all your boating and fishing supplies. Screened in lanai overlooking the canal to enjoy the Sunset. Very quick access to Sanibel, Captiva , Caya Costa and Fort Myers beach. Potential rental income property as it's rented every winter. Schedule a showing before it's gone!!

  21. 2007-05-22
    soldstatus $269,000
  22. 2007-05-18
    soldstatus $269,000 217-char remark
    Show marketing remark (217 chars)

    Priced to sell and Fabulously Decorated Furnished Palm Harbour, 2BD with Den. Corner Lot Allowes for Additional Parking & Entertaining Space. Direct Access Waterfront with Dock & Lift. Room for a pool!!

  23. 2007-04-26
    price $294,500 217-char remark
    Show marketing remark (217 chars)

    Priced to sell and Fabulously Decorated Furnished Palm Harbour, 2BD with Den. Corner Lot Allowes for Additional Parking & Entertaining Space. Direct Access Waterfront with Dock & Lift. Room for a pool!!

  24. 2003-06-24
    soldstatus $229,000

ⓘ 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
$3,029 · $252/mo
Projected year-2 tax
$3,030 · $252/mo
Expected delta
+$1/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°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 · 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
$47,827
− Mortgage interest
−$20,446
− Property taxes
−$3,029
− Insurance
−$6,944
− Repairs & maintenance
−$3,826
− Management
−$3,826
− Depreciation
−$10,618
Taxable loss
−$861
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$207
After-tax cash flow
$5,049/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 — St. James City

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. James City, FL
Population (ZIP)
3,846

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Pacific Islander 2% Hispanic / Latino 1%
Common ancestry
Romanian 6% Slovak 4% Iranian 3%
Foreign-born
5% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 2% German/W. Germanic 2% Russian/Polish/Slavic 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
▼ -58.47%
Current HPI
300.1416
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

+59.4% since first listed
14 events — show timeline
  • 2026-05-05 Price Changed $365,000 FORTMLS
  • 2026-04-02 Price Changed $380,000 FORTMLS
  • 2026-01-09 Listed $395,000 FORTMLS
  • 2019-06-24 Sold (Public Records) $242,500 Public Records
  • 2019-06-21 Sold (MLS) $242,500 FORTMLS
  • 2019-05-02 Pending FORTMLS
  • 2019-04-23 Relisted FORTMLS
  • 2019-04-22 Pending FORTMLS
  • 2019-04-15 Price Changed $249,000 FORTMLS
  • 2019-02-01 Listed $269,900 FORTMLS
  • 2007-05-22 Sold (Public Records) $269,000 Public Records
  • 2007-05-18 Sold (MLS) $269,000 FORTMLS
  • 2007-04-26 Price Changed $294,500 FORTMLS
  • 2003-06-24 Sold (Public Records) $229,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $3,029 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…