Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Naples at 3200 Gulf Shore Blvd N APT 116, Naples, FL, 34103 generates $3,630/mo in rent, after a $4,038/mo payment. Total monthly income is $3,630/mo. Return on cash invested sits at 6.61% in year one, and rental yield is 5.28% on a $825,000 entry. Equity gained on principal adds $5,324/yr, while 5% annual appreciation builds toward $227,932 over five years. Five-year ROI reaches 34.03% and total cumulative return in cash sums $92,361. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,630/mo property income rather than buyer’s personal income.
Condo
Built in 1973
N/A lot
$N/A/sqft
$14,360 annually HOA
Neighborhood data shown for ZIP Code: 34103, Naples, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,255 (100%) |
| Owner Occupied HU | 5,109 (49.8%) |
| Renter Occupied HU | 908 ( 8.9%) |
| Vacant Housing Units | 4,238 (41.3%) |
| Median Home Value | $1,137,868 |
| Average Home Value | $1,286,603 |
Residential
9,610
Single Family
3,911
Multi-Family
5,699
Businesses
872
Date | Event | Price |
|---|---|---|
| 2025-02-08 | Listed for sale | $825,000 |
| 2024-06-01 | Listing removed | N/A |
| 2023-12-01 | Price change | $850,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $1653.01 | -63.97% | $88,080 | -78.39% |
| 2022-02-14 | $4588.50 | 20.51% | $407,660 | 10.00% |
| 2021-02-14 | $3807.50 | 3.88% | $370,600 | 2.77% |
Listed by: Mary Ann MacDonald • Downing Frye Realty Inc.
Mls Name: SWFLMLS
Mls Provider:
Mls ID: #225015206
Disclaimer: The source of this real property information is the copyrighted and proprietary database compilation of the Southwest Florida MLS. Copyright 2025 Southwest Florida MLS. All rights reserved. The accuracy of this information is not warranted or guaranteed. This information should be independently verified if any person intends to engage in a transaction in reliance upon it.
