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% |
Total monthly income runs $5,388/mo, and a $8,198/mo payment. Purchase price stands at $1,675,000, and rental yield measures 3.86% with $5,388/mo rent. Return on cash invested shows 4.85% in year one, and 5% annual appreciation builds toward $462,772 over five years. Five-year ROI reaches 23.63% and total cumulative return in cash records $128,250. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,388/mo property income covering a $8,198/mo payment rather than investor’s personal income.
Condo
Built in 1983
N/A lot
$N/A/sqft
$15,500 annually HOA
Neighborhood data shown for ZIP Code: 34102, Naples, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,934 (100%) |
| Owner Occupied HU | 4,545 (45.8%) |
| Renter Occupied HU | 1,140 (11.5%) |
| Vacant Housing Units | 4,249 (42.8%) |
| Median Home Value | $1,817,500 |
| Average Home Value | $1,578,617 |
Residential
8,563
Single Family
5,064
Multi-Family
3,499
Businesses
1,336
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Price change | $1,675,000 |
| 2025-01-19 | Price change | $1,775,000 |
| 2024-11-08 | Listed for sale | $1,800,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $7269.68 | 10.21% | $824,000 | 33.62% |
| 2022-02-14 | $6596.00 | 14.66% | $616,660 | 10.00% |
| 2021-02-14 | $5752.54 | -14.01% | $560,600 | -14.93% |
Listed by: Elizabeth Hoffmann • Bonnycastle Realty
Mls Name: SWFLMLS
Mls Provider:
Mls ID: #224090115
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.
