For SaleRisky Deal0 days on market

7402 Sea Island Rd

7402 Sea Island Rd, Fort Myers, FL 33967, Fort Myers, FL 33967
$389,900
Zestimate®:$373,100

Listing Price

Property image 1
7402 Sea Island Rd, Fort Myers, FL 33967
Loc: Fort Myers, FL
Days Listed
0
Tax Assessed
$294k
Zestimate®
$373k
Market Rate
Lot Size
8,886 sqft
Rent Estimate
$2,388/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

San Carlos Park Elementary School

PK-5
0.9 mi away
8

Three Oaks Middle School

6-8
2 mi away
4

Estero High School

9-12
4.3 mi away

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

Single Family Residence1976Central, ElectricCentral Air, Ceiling Fan(s), Electric2 Attached Garage spaces8,886 sqft1 Day$237

Haven AI Verdict

Recommendation
Risky
Confidence Score: 1/10
Exercise caution due to potential market volatility.
Cap Rate
4.32%
Total ROI
52.8%
Cash Flow
$-619/mo
DSCR
0.69
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-619/mo net cash flow with a 4.3% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Fort Myers, FL
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-13Listed for sale$389,900$237
2023-07-28Listing removed$0
2023-07-19Listed for rent$2,695$2
2021-02-25Listing removed$0
2020-07-15Listing removed$1,795$1
2020-07-07Listed for rent$1,795$1
2019-07-14Listing removed$1,695$1
2019-07-07Listed for rent$1,695$1
2018-10-21Listing removed$1,695$1
2018-10-14Price change$1,695$1
2018-08-22Listed for rent$1,775$1
2003-08-11Sold$132,000$80

Tax History

YearProperty TaxTax Assessment
2025$3,899.11$233,893
2024$3,682.88$212,630
2023$3,453.71$193,300
2022$3,244.96$175,727
2021$2,809.49$159,752
2020$2,665.29$145,229
2019$2,462.92$160,697
2018$2,462.92$176,838
2017$2,473.71$158,275
2016$2,309.22$126,541
2015$2,035.5$113,499
2014$1,894.11$106,202
2013$1,764.08$89,590
2012$1,399.32$72,789
2011$1,344$69,412
2010$1,215.67$55,992
2009$1,432.03$72,390
2008$2,945.99$177,590
2007$1,688.35$205,630
2006$1,746.91$202,580
2004$1,814.64$106,920
2003$1,294.16$94,120
2002$1,263.36$90,380
2000$0$77,350
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,648
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 3b/2ba in Fort Myers
+18% vs. list
$
$74,160
75% Rule
Maximum Allowable Offer (MAO)
$270,902

Calculated as (75% × $460,082) − $74,160

Asking Price is $118,998 (30.5%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $270,902 based on $74,160 in required updates.
Current Asking Price:$389,900
Estimated ARV:$460,082
Estimated Renovation:$74,160
All-In Capital Basis (MAO + Rehab):$345,062
Projected Equity Margin:+$115,020
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Provenance:[Observed] List Price: $389,900[Observed] Rent: $2,388/mo[Estimated] Tax Rate: 0.98% (FL)[Estimated] Hazard Ins: $195/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.32%

NOI: $16,846/yr

Cash-on-Cash Yield
-8.3%

On $89,677 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+52.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (0.98% of basis)-$240/mo
[Estimated]Homeowner / Hazard Insurance-$195/mo
[Defaulted]Vacancy Reserve (5% of rent)-$119/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$239/mo
[Defaulted]Property Management (8% of rent)-$191/mo
Total Pure Operating Expenses-$984/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,388/mo
Less: Operating Expenses-$984/mo
Net Operating Income (NOI)+$1,404/mo
Less: Debt Service (30yr @ 6.75%)-$2,023/mo
Net Cash Flow
$-619/mo
$-7,431/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fort Myers.