CashFlowRE
Sign in Sign up
1874 Ibis Ln
B- Composite 69.78
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.3/15.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$699,000

1874 Ibis Ln · Sanibel, FL 33957
2 bd · 2.0 ba · 1,880 sqft · SingleFamily public records · 72 Days on market
Built 1972 0.25 ac lot Est $696k · at est. $6/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GREAT OPPORTUNITY, Mid-Island location, close to shopping and all your island needs. Nice floor plan with 3 bedrooms, 2 baths, living/dining room, single car garage, Travertine marble floors throughout and new roof 7/2022. Patio with in ground spa. Property backs up to conservation land. This home has damage from hurricane Ian. This will be an "AS IS" cash only sale. Drywall has been removed and is in the process of clean up inside and out. The seller does not make any warranties on this property.

Key facts

  • Impact glass windows
  • Private backyard
  • Gas fireplace

Tags

IMPACT GLASS WINDOWSGLASS SLIDING DOORHEATED POOLPRIVATE BACKYARDCONSERVATION LANDGAS FIREPLACE

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Annual association fee $75; Non-gated community

Exterior

  • Parking: Attached garage with garage door opener (1 covered space, 1 garage space)
  • Security: High-impact doors
  • Utilities: Public water; Public sewer; Cable available; High speed internet available
  • Home design: Single-story; Resale property; Faces west
  • Construction: Built with block, concrete and stucco; Metal roof; One story
  • Exterior features: Fence; Security/high-impact doors; Outdoor grill; Outdoor shower; Patio; Open patio/porch; Porch; Outside bath access for pool; Has view; East exposure

Interior

  • Kitchen: Dishwasher; Freezer; Disposal; Microwave; Range; Refrigerator; Wine cooler
  • Flooring: Tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
  • Interior features: Built-in features; Bathtub; Dual sinks; Eat-in kitchen; Fireplace; Living/dining room; Pantry; Separate shower; Cable TV; Vaulted ceiling(s); High speed internet; Sliding windows; Impact glass windows; Furnished
  • Laundry & utility: Washer included; Laundry inside

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 single-family listed at $699k.

Deal economics

  • At list price, monthly cash flow is $10k ($120k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($19k rent vs $699k).
  • Recommended offer: $657k (6.0% below list) — sets the bar for market timing.
  • Cap rate 24.2% 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 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 $5k of loan paydown is wiped out by about $21k 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 $196k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($657k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $485k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $657,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
2.72%
Cap rate
24.24%
Cash-on-cash
64.09%
DSCR
3.85
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$695,600
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1832 Farm Trl 0.31mi 2/2.0 1,618 (-14%) 4mo $599,000 $370 59

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
60.4%
Equity multiple
3.69×
Total profit
$525,686
Equity at exit
$104,223
10-year hold
IRR
65.0%
Equity multiple
7.55×
Total profit
$1,281,561
Equity at exit
$60,437

Cash invested: $195,720 (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
3.1×

Monthly cashflow live

Estimated rent
$18,993 medium interval (Pro) →
Mortgage (P&I)
$3,666
Tax from tax record
$588 /mo · $7,062/yr
Insurance
$291
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$6
Vacancy / Maint / Mgmt
$3,988
Net cashflow
$10,026

Break-even live

Break-even rent $6,301
Max offer price $699,000
Occupancy floor 42%

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
$174,750
Closing costs
$20,970
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
1679 Serenity Ln Unit 1323695P Sanibel, FL 3.0 2.0 1646 $7,115 $4.32 16d 1 0.60mi
1235 Par View Dr Sanibel, FL 2.0 2.0 1534 $3,500 $2.28 21d 1 0.69mi
2445 W Gulf Dr Unit 32E Sanibel, FL 2.0 2.0 1243 $18,000 $14.48 23d 1 1.33mi
2445 W Gulf Dr Unit 47B Sanibel, FL 2.0 2.0 1243 $20,000 $16.09 23d 1 1.35mi

HOA detail

Monthly dues
$6 · $72/yr

Listing history 19 events

  1. 2026-06-17
    days on market $699,000 Active 72 DOM
  2. 2026-06-16
    days on market $699,000 Active 71 DOM
  3. 2026-06-15
    days on market $699,000 Active 70 DOM
  4. 2026-06-13
    days on market $699,000 Active 68 DOM
  5. 2026-06-10
    days on market $699,000 Active 65 DOM
  6. 2026-06-09
    days on market $699,000 Active 64 DOM
  7. 2026-06-07
    days on market $699,000 Active 62 DOM
  8. 2026-06-03
    days on market $699,000 Active 58 DOM
  9. 2026-06-02
    days on market $699,000 Active 57 DOM
  10. 2026-06-01
    days on market $699,000 Active 56 DOM
  11. 2026-06-01
    days on market $699,000 Active 55 DOM
  12. 2026-04-06
    listed $699,000 Active
  13. 2022-12-08
    soldstatus $485,000
  14. 2022-12-06
    soldstatus $485,000 Closed 512-char remark
    Show marketing remark (512 chars)

    GREAT OPPORTUNITY, Mid-Island location, close to shopping and all your island needs. Nice floor plan with 3 bedrooms, 2 baths, living/dining room, single car garage, Travertine marble floors throughout and new roof 7/2022. Patio with in ground spa. Property backs up to conservation land. This home has damage from hurricane Ian. This will be an "AS IS" cash only sale. Drywall has been removed and is in the process of clean up inside and out. The seller does not make any warranties on this property.

  15. 2022-11-17
    status Pending 512-char remark
    Show marketing remark (512 chars)

    GREAT OPPORTUNITY, Mid-Island location, close to shopping and all your island needs. Nice floor plan with 3 bedrooms, 2 baths, living/dining room, single car garage, Travertine marble floors throughout and new roof 7/2022. Patio with in ground spa. Property backs up to conservation land. This home has damage from hurricane Ian. This will be an "AS IS" cash only sale. Drywall has been removed and is in the process of clean up inside and out. The seller does not make any warranties on this property.

  16. 2022-11-15
    listed $595,000 Active 512-char remark
    Show marketing remark (512 chars)

    GREAT OPPORTUNITY, Mid-Island location, close to shopping and all your island needs. Nice floor plan with 3 bedrooms, 2 baths, living/dining room, single car garage, Travertine marble floors throughout and new roof 7/2022. Patio with in ground spa. Property backs up to conservation land. This home has damage from hurricane Ian. This will be an "AS IS" cash only sale. Drywall has been removed and is in the process of clean up inside and out. The seller does not make any warranties on this property.

  17. 1997-07-02
    soldstatus $155,000
  18. 1987-03-10
    soldstatus $125,000
  19. 1987-03-01
    soldstatus $125,000

ⓘ 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
$7,062 · $588/mo
Projected year-2 tax
$7,062 · $588/mo
Expected delta
$0/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 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥112°F today · 25 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
$227,911
− Mortgage interest
−$39,155
− Property taxes
−$7,062
− Insurance
−$8,614
− Repairs & maintenance
−$18,233
− Management
−$18,233
− HOA
−$72
− Depreciation
−$20,335
Taxable income
$116,209
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$27,890
After-tax cash flow
$92,425/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

+459.2% since first listed
8 events — show timeline
  • 2026-04-06 Listed $699,000 FORTMLS
  • 2022-12-08 Sold (Public Records) $485,000 Public Records
  • 2022-12-06 Sold (MLS) $485,000 FORTMLS
  • 2022-11-17 Pending FORTMLS
  • 2022-11-15 Listed $595,000 FORTMLS
  • 1997-07-02 Sold (Public Records) $155,000 Public Records
  • 1987-03-10 Sold (Public Records) $125,000 Public Records
  • 1987-03-01 Sold (Public Records) $125,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $7,062 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…