CashFlowRE
Sign in Sign up
1721 Palmetto Ave
F Composite 29.62
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +6.4/30.0
  • Schools +4.1/10.0
  • Rent growth +3.8/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0
  • DSCR +0.7/10.0
  • Appreciation +0.0/10.0

$341,875

1721 Palmetto Ave · Lehigh Acres, FL 33972
4 bd · 2.0 ba · 1,828 sqft · Land · 31 Days on market
Built 2026 0.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This luxurious reinforced concrete block NEW construction, 4-Bedroom, 2-Bathroom, 2-Car Garage, Cali Model, delivers all the modern amenities for comfortable living. All this, on an oversize 1/2 Acre Lot. The open and spacious kitchen boasts solid surface Quartz countertops and large island, perfect for entertaining, stainless-steel appliances and light shaker style white cabinets. The primary ensuite includes solid surface quartz countertops, dual vanity and a walk-in shower, additional linen closet, expansive walk-in closet and private water closet. Other features include a laundry room, with washer and dryer hook up, Ceramic tile 6”x 24” plank flooring throughout and the lat

Key facts

  • 0.5 acre lot
  • 2 garage spots
  • Built 2026

Property features AI

Finance

  • Other: Lot is approximately 0.5 acre; Lot regular shape with paved road frontage; Lot dimensions recorded by survey; Irrigation via well; Room for pool and other exterior improvements
  • HOA & community: No HOA maintenance or community amenities; Non-gated community; see remarks for details

Exterior

  • Parking: Attached 2-car garage; Paved driveway
  • Security: Impact resistant doors and windows; Smoke detectors
  • Utilities: Well water; Septic system; Electric service (central); Cable available
  • Home design: Single-family home; 1 story / ranch; Rear exposure faces west; Residential property in Lehigh Acres
  • Construction: Concrete block construction; Shingle roof; Built in 2026
  • Exterior features: Room for pool; Automatic sprinkler system; Impact resistant windows and doors; Stucco finish

Interior

  • Kitchen: Walk-in pantry; Dishwasher; Microwave; Range; Refrigerator / icemaker; Self-cleaning oven
  • Bedrooms: 4 bedrooms; Split bedroom layout
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms; Master bathroom with dual sinks and shower (no tub)
  • Heating & cooling: Central electric heat; Central electric cooling; Cable available
  • Interior features: Cable prewire; Smoke detectors; Walk-in closet; Home automation; Water treatment (owned); Open porch / lanai; Dining area in living space; Unfurnished
  • Laundry & utility: Laundry in residence; Washer/dryer hookup; Auto garage door

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/2.0-bath land listed at $342k.

Deal economics

  • At list price, monthly cash flow is $-656 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $247k (27.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $224k (34.4% below list).
  • Recommended offer: $224k (34.4% 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 rising fast (+5.3%/yr); 1611 active listings in the ZIP; 16 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).
  • This rent runs 36% 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 $10k 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 31 days — a 3% lower offer ($332k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 21y ago; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; 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 $224,404 (34.4% 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 31 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  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 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
0.66%
Cap rate
4.22%
Cash-on-cash
-7.39%
DSCR
0.67
GRM
12.7

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
-28.1%
Equity multiple
0.04×
Total profit
$-91,740
Equity at exit
$50,975
10-year hold
IRR
-19.7%
Equity multiple
-0.15×
Total profit
$-110,236
Equity at exit
$29,559

Cash invested: $95,725 (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
1611
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$2,244 high interval (Pro) →
Mortgage (P&I)
$1,793
Tax est. 1.5%
$427 /mo · $5,128/yr
Insurance
$142
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$471
Net cashflow
$-656

Break-even live

Break-even rent $3,075
Max offer price $246,909
Occupancy floor

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
$85,469
Closing costs
$10,256
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1503 W 17th St Lehigh Acres, FL 3.0 2.0 1356 $2,300 $1.70 23d 1 0.55mi
650 Wentworth Dr Lehigh Acres, FL 3.0 2.0 1389 $1,750 $1.26 3d 1 0.69mi
1903 W 17th St Lehigh Acres, FL 4.0 2.0 1389 $1,750 $1.26 3d 1 0.90mi
1912 Tanager Ave Lehigh Acres, FL 4.0 2.5 2054 $1,995 $0.97 3d 1 1.00mi
622 Windermere Dr Lehigh Acres, FL 3.0 2.0 1229 $2,175 $1.77 23d 1 1.16mi
1839 Lockhaven Ct Lehigh Acres, FL 3.0 2.0 1646 $2,100 $1.28 21d 1 1.21mi
414 Willowbrook Dr Lehigh Acres, FL 4.0 2.0 1750 $2,246 $1.28 3d 1 1.26mi
1006 W 12th St Unit B Lehigh Acres, FL 3.0 2.0 1400 $1,800 $1.29 23d 1 1.31mi
1113-1115 W 12th St Lehigh Acres, FL 3.0 2.0 1600 $1,800 $1.12 23d 1 1.35mi
5905 Sunshine Blvd Lehigh Acres, FL 3.0 2.0 1654 $2,250 $1.36 2d 1 1.37mi
460 Westchester Dr Lehigh Acres, FL 3.0 2.0 1615 $2,000 $1.24 23d 1 1.38mi
4626 Connie Ave N Lehigh Acres, FL 3.0 2.0 1562 $2,200 $1.41 23d 1 1.38mi
4624 Connie Ave N Lehigh Acres, FL 3.0 2.0 1562 $2,200 $1.41 23d 1 1.39mi
4626 Connie Ave N Lehigh Acres, FL 3.0 2.0 1562 $2,200 $1.41 2d 1 1.39mi
4624 Connie Ave N Lehigh Acres, FL 3.0 2.0 1562 $2,200 $1.41 2d 1 1.39mi
679 Windermere Dr Lehigh Acres, FL 3.0 2.0 1311 $2,175 $1.66 23d 1 1.42mi

Listing history 7 events

  1. 2026-05-15
    status Pending
  2. 2026-04-14
    price $341,875
  3. 2026-04-14
    listed $366,875 Active
  4. 2026-01-16
    soldstatus $343,000
  5. 2022-05-26
    soldstatus $471,400
  6. 2005-10-18
    historical
  7. 2005-05-26
    listed $66,900

ⓘ 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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 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
$26,928
− Mortgage interest
−$19,150
− Property taxes
−$5,128
− Insurance
−$2,507
− Repairs & maintenance
−$2,154
− Management
−$2,154
− Depreciation
−$9,945
Taxable loss
−$14,111
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,387
After-tax cash flow
$-4,489/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

+411.0% since first listed
7 events — show timeline
  • 2026-05-15 Pending NAPLESMLS
  • 2026-04-14 Price Changed $341,875 NAPLESMLS
  • 2026-04-14 Listed $366,875 NAPLESMLS
  • 2026-01-16 Sold (Public Records) $343,000 Public Records
  • 2022-05-26 Sold (Public Records) $471,400 Public Records
  • 2005-10-18 Listing Removed FORTMLS
  • 2005-05-26 Listed $66,900 FORTMLS

Property tax history

+16.0%/yr

Latest (2025): $523 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…