CashFlowRE
Sign in Sign up
724 Kari Cir
D- Composite 36.95
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 +6.3/30.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.5/10.0
  • Rent growth +1.3/5.0
  • DSCR +0.6/10.0

$325,000

724 Kari Cir · Lehigh Acres, FL 33974
3 bd · 2.0 ba · 1,500 sqft · Land · 97 Days on market
Built 2026 0.35 ac lot

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

Listing remarks MLS

Build your dream home here! Over sized lot, .36 acres, just one block off of SR 82 and it is mostly cleared. Easy access to Fort Myers Airport, Jet Blue Park, spring training for Boston Red Sox and Century Link Sports Complex, spring training for the Minnesota Twins, Hertz Arena - home of FLorida Everblades Hockey, restaurants, shopping, churches, schools and all sunny Southwest Florida has to offer.

Key facts

  • Quiet street
  • 0.35 acre lot
  • 2 garage spots

Tags

NEW CONSTRUCTION HOMEMODERN OPEN FLOOR PLANCONTEMPORARY CABINETRYAMPLE SPACE FOR ENTERTAININGQUIET STREETCONVENIENT ACCESS TO SCHOOLS

Property features AI

Finance

  • Other: Pets allowed
  • HOA & community: No association fee

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Security: Smoke detectors
  • Utilities: Well water; Septic tank; Cable service not available
  • Home design: Single-story; New construction; Faces north
  • Construction: Block, concrete and stucco construction; Shingle roof
  • Exterior features: Rectangular lot; Lot dimensions approximately 80 x 164 (plans); South exposures

Interior

  • Kitchen: Dishwasher; Electric cooktop; Freezer; Microwave; Refrigerator
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating; Central electric cooling; Ceiling fans
  • Interior features: Impact glass windows and display windows; Family/Dining room and combined living/dining area; Separate shower (shower only)

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 land listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-571 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $242k (25.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (34.8% below list).
  • Recommended offer: $212k (34.8% 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; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 35% 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 $35k 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 ~$56k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($296k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 6y ago; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $12k; list at $325k implies a 2608% 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; moderate wildfire risk; extreme-heat days projected 7→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $212,017 (34.8% 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 97 days. Have you received any prior offers? Is the seller open to a 35% 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
0.65%
Cap rate
4.18%
Cash-on-cash
-7.53%
DSCR
0.66
GRM
12.8

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
18.2%
Equity multiple
2.48×
Total profit
$134,451
Equity at exit
$292,786
10-year hold
IRR
16.5%
Equity multiple
5.54×
Total profit
$413,475
Equity at exit
$631,404

Cash invested: $91,000 (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
12.8×

Monthly cashflow live

Estimated rent
$2,120 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax est. 1.5%
$406 /mo · $4,875/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$445
Net cashflow
$-571

Break-even live

Break-even rent $2,843
Max offer price $242,366
Occupancy floor

Sensitivity live

Price -10% $-346 -5% $-459 +0% $-571 +5% $-683 +10% $-796
Rent -10% $-739 -5% $-655 +0% $-571 +5% $-487 +10% $-404
Rate -1.0pp $-407 -0.5pp $-488 base $-571 +0.5pp $-655 +1.0pp $-741

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
$81,250
Closing costs
$9,750
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
722 La Plata Ave Lehigh Acres, FL 3.0 2.0 1770 $1,900 $1.07 17d 1 0.13mi
337 Marabou Dr Lehigh Acres, FL 3.0 2.0 1850 $2,300 $1.24 4d 1 0.29mi
335 Parish Dr Lehigh Acres, FL 4.0 3.0 2205 $2,390 $1.08 11d 1 0.35mi
218 Manatee St Fort Myers, FL 3.0 2.0 1456 $1,996 $1.37 4d 1 0.79mi
820 Rue Labeau Cir Fort Myers, FL 3.0 2.0 1661 $1,800 $1.08 25d 1 0.82mi
820 Rue Labeau Cir Fort Myers, FL 3.0 2.0 1661 $1,700 $1.02 4d 1 0.82mi
215 Mossrosse St Fort Myers, FL 3.0 2.0 1422 $2,011 $1.41 4d 1 0.91mi
839 Yellowbird Dr Fort Myers, FL 3.0 2.0 1461 $1,895 $1.30 25d 1 0.92mi
19750 Garden Ridge Ct Lehigh Acres, FL 4.0 2.5 1400 $2,200 $1.57 25d 1 1.05mi
528 Raintree St E Lehigh Acres, FL 4.0 3.0 1400 $1,700 $1.21 25d 1 1.14mi
577 Pierre Cir Lehigh Acres, FL 3.0 2.0 1223 $1,540 $1.26 11d 1 1.15mi
185 Yager Cir Fort Myers, FL 3.0 2.0 1461 $1,950 $1.33 22d 1 1.17mi
744 Oakridge Ave S Lehigh Acres, FL 3.0 2.0 1493 $2,000 $1.34 20d 1 1.18mi
19542 Fairhill Ct Lehigh Acres, FL 3.0 2.0 1429 $1,700 $1.19 25d 1 1.20mi
11918 Savanna Lakes Blvd Lehigh Acres, FL 3.0 2.0 1484 $2,000 $1.35 25d 1 1.26mi
11621 Savanna Lakes Blvd Lehigh Acres, FL 4.0 3.0 2174 $2,200 $1.01 17d 1 1.27mi
12312 Amber Waves Rd Unit NA Lehigh Acres, FL 4.0 2.0 1941 $2,325 $1.20 25d 1 1.28mi
12312 Amber Waves Rd Lehigh Acres, FL 4.0 2.0 1937 $2,325 $1.20 20d 1 1.28mi
304 Preston St Unit 304 Lehigh Acres, FL 3.0 2.0 1519 $2,350 $1.55 25d 1 1.28mi
304 Preston St Lehigh Acres, FL 3.0 2.0 1590 $2,150 $1.35 4d 1 1.29mi
12441 Dakota Ridge Pl Lehigh Acres, FL 4.0 2.5 1885 $2,150 $1.14 25d 1 1.32mi
645 Homestead Rd S Lehigh Acres, FL 3.0 2.0 1165 $1,700 $1.46 25d 1 1.34mi
696 Homestead Rd S Lehigh Acres, FL 4.0 2.0 1777 $2,200 $1.24 25d 1 1.37mi
12321 Dakota Ridge Pl Lehigh Acres, FL 3.0 2.0 1448 $1,850 $1.28 15d 1 1.38mi
507 Peerless Cir Lehigh Acres, FL 3.0 2.0 1408 $2,100 $1.49 25d 1 1.39mi
507 Peerless Cir Lehigh Acres, FL 3.0 2.0 1408 $2,000 $1.42 4d 1 1.39mi
19882 Green Pasture Rd Lehigh Acres, FL 4.0 2.0 1942 $2,350 $1.21 25d 1 1.44mi
19931 Green Pasture Rd Lehigh Acres, FL 4.0 2.0 1817 $2,248 $1.24 25d 1 1.44mi
20050 Caroline Creek Pl Lehigh Acres, FL 4.0 2.5 1885 $2,300 $1.22 25d 1 1.44mi
418 Pickford Ave Lehigh Acres, FL 4.0 2.0 1937 $2,450 $1.26 25d 1 1.45mi
2517 56th St SW Lehigh Acres, FL 3.0 2.0 1104 $1,499 $1.36 4d 1 1.47mi
430 Petite Ave Lehigh Acres, FL 3.0 2.0 1189 $1,850 $1.56 15d 1 1.49mi
758 Worth Ave Lehigh Acres, FL 3.0 2.0 1360 $2,000 $1.47 17d 1 1.49mi

Listing history 28 events

  1. 2026-06-17
    days on market $325,000 Active 97 DOM
  2. 2026-06-16
    days on market $325,000 Active 96 DOM
  3. 2026-06-15
    days on market $325,000 Active 95 DOM
  4. 2026-06-13
    days on market $325,000 Active 93 DOM
  5. 2026-06-10
    days on market $325,000 Active 90 DOM
  6. 2026-06-09
    days on market $325,000 Active 89 DOM
  7. 2026-06-07
    days on market $325,000 Active 87 DOM
  8. 2026-06-03
    days on market $325,000 Active 83 DOM
  9. 2026-06-02
    days on market $325,000 Active 82 DOM
  10. 2026-06-01
    days on market $325,000 Active 81 DOM
  11. 2026-06-01
    days on market $325,000 Active 80 DOM
  12. 2026-03-11
    listed $350,000 Active
  13. 2024-10-16
    historical
  14. 2024-10-15
    status Active
  15. 2024-10-07
    historical
  16. 2024-10-03
    status Active
  17. 2024-09-10
    historical
  18. 2024-09-05
    status Active
  19. 2024-09-05
    historical
  20. 2024-06-17
    status Active
  21. 2024-03-14
    status Pending
  22. 2023-12-21
    status Active
  23. 2023-10-12
    status Pending
  24. 2023-07-13
    listed $345,000 Active
  25. 2021-03-23
    soldstatus $12,000
  26. 2021-03-05
    soldstatus $12,000 Closed 404-char remark
    Show marketing remark (404 chars)

    Build your dream home here! Over sized lot, .36 acres, just one block off of SR 82 and it is mostly cleared. Easy access to Fort Myers Airport, Jet Blue Park, spring training for Boston Red Sox and Century Link Sports Complex, spring training for the Minnesota Twins, Hertz Arena - home of FLorida Everblades Hockey, restaurants, shopping, churches, schools and all sunny Southwest Florida has to offer.

  27. 2021-02-19
    status Pending 404-char remark
    Show marketing remark (404 chars)

    Build your dream home here! Over sized lot, .36 acres, just one block off of SR 82 and it is mostly cleared. Easy access to Fort Myers Airport, Jet Blue Park, spring training for Boston Red Sox and Century Link Sports Complex, spring training for the Minnesota Twins, Hertz Arena - home of FLorida Everblades Hockey, restaurants, shopping, churches, schools and all sunny Southwest Florida has to offer.

  28. 2020-01-15
    listed $12,000 Active 404-char remark
    Show marketing remark (404 chars)

    Build your dream home here! Over sized lot, .36 acres, just one block off of SR 82 and it is mostly cleared. Easy access to Fort Myers Airport, Jet Blue Park, spring training for Boston Red Sox and Century Link Sports Complex, spring training for the Minnesota Twins, Hertz Arena - home of FLorida Everblades Hockey, restaurants, shopping, churches, schools and all sunny Southwest Florida has to offer.

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥108°F today · 28 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
$25,442
− Mortgage interest
−$18,205
− Property taxes
−$4,875
− Insurance
−$1,625
− Repairs & maintenance
−$2,035
− Management
−$2,035
− Depreciation
−$9,455
Taxable loss
−$12,788
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,069
After-tax cash flow
$-3,784/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

+2816.7% since first listed
17 events — show timeline
  • 2026-03-11 Listed $350,000 FORTMLS
  • 2024-10-16 Listing Removed FORTMLS
  • 2024-10-15 Relisted FORTMLS
  • 2024-10-07 Listing Removed FORTMLS
  • 2024-10-03 Relisted FORTMLS
  • 2024-09-10 Listing Removed FORTMLS
  • 2024-09-05 Relisted FORTMLS
  • 2024-09-05 Listing Removed FORTMLS
  • 2024-06-17 Relisted FORTMLS
  • 2024-03-14 Pending FORTMLS
  • 2023-12-21 Relisted FORTMLS
  • 2023-10-12 Pending FORTMLS
  • 2023-07-13 Listed $345,000 FORTMLS
  • 2021-03-23 Sold (Public Records) $12,000 Public Records
  • 2021-03-05 Sold (MLS) $12,000 FORTMLS
  • 2021-02-19 Pending FORTMLS
  • 2020-01-15 Listed $12,000 FORTMLS

Property tax history

+17.1%/yr

Latest (2025): $504 · +14.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…