625 Beachwalk Cir Unit G203 · Naples, FL
Flood risk 9/10 · Severe
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 10/10 · Severe
- Hot days now (above 107°F)
- 6 days/yr
- Hot days in 30 yrs
- 25 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +14.8/15.0
- Schools +6.7/10.0
- Rent growth +4.7/5.0
- Cash flow +4.6/30.0
- Livability +4.0/5.0
- Condition / age +4.0/5.0
- 1% rule +3.3/10.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$549,900
625 Beachwalk Cir Unit G203 · Naples, FL 34108
2 bd · 2.0 ba · 1,350 sqft · Condo
· 2 Days on market
Built 1987
$407/sqft
· 16% below area
Est $657k · 16% under
$1185/mo HOA · 26% of rent
↓ 15% since listing
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Step into this beautifully remodeled 2-bedroom, 2-bath condo in Beachwalk Gardens, a gated community just moments from Vanderbilt Beach and next to the new Ritz-Carlton condos. This bright and inviting residence features a split floor plan, vaulted ceilings, and tile flooring throughout. The spacious kitchen offers stainless steel appliances, quartz countertops, a custom backsplash, and plenty of workspace. Off the family room, a screened balcony overlooks the long lake, providing a tranquil spot to relax and unwind. Additional features include updated lighting, ceiling fans, a designated carport, and an outdoor storage space.
Key facts
- Long-lake views
- Quartz countertops
- Screened balcony
Tags
Neighborhood map
Sold within
Property
Rental comp
Retail
Costco
Walmart
Transit
Schools
Stadiums
Fortune 500
· Circle radius: 6.0 mi
Loading POIs…
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $550k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-1k ($-17k/yr) — negative.
- To cash-flow at today's rent, offer at most $340k (38.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $456k (17.1% below list).
- Recommended offer: $340k (38.1% below list) — sets the bar for cash-flow.
- Cap rate 3.3% vs local median 2.4% in Naples — 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 80/100 on livability (#126 in FL, #1,903 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: commute D+, cost of living F.
- Collier (suburban): math 60% / reading 56% proficiency, ranked #16 of 73 in FL (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Naples Park Elementary School (math 67% / reading 57%, grade B, #608 of 2,144 statewide, top 29%, 395 students, 48% FRL); Pine Ridge Middle School (math 74% / reading 70%, grade A, #52 of 571 statewide, top 10%, 832 students, 31% FRL); Barron Collier High School (math 62% / reading 68%, grade B, #76 of 667 statewide, top 11%, 1,650 students, 26% FRL) — zoned schools average 35% FRL vs 55% district-wide (20 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: Rents rising fast (+8.7%/yr); 739 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 110d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 3,520 units permitted in Collier County in 2024 (959 in 5+ unit buildings).
- At $4,560/mo this rent would consume 46% of the median local household income ($119k/yr) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
- Collier County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
- 2 sale attempts 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.
Risks & watch-outs
- Watch-outs: flood insurance adds $66/mo; HOA is 26% of rent.
- Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer
$340,242
(38.1% below list)
Questions for the listing agent
- 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?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-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?
- 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?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 0.83% ✗
- Cap rate
- 3.28%
- Cash-on-cash
- -10.77%
- DSCR
- 0.52
- GRM
- 10.0
CMA / ARV
- ARV (median comp)
- $657,239
- List price
- $549,900
- Delta
- -13.29%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 515 Beachwalk Cir | 0.10mi | 2/2.0 | 1,359 (+1%) | 1mo | $490,000 | $361 | 94 |
| 636 98th Ave N | 0.51mi | 3/2.0 (+1) | 1,228 (-9%) | 0mo | $700,000 | $570 | 56 |
| 718 103rd Ave N | 0.87mi | 3/2.0 (+1) | 1,294 (-4%) | 1mo | $755,000 | $583 | 52 |
| 9115 Strada Pl #5414 | 0.92mi | 2/2.0 | 1,456 (+8%) | 0mo | $1,125,000 | $773 | 52 |
| 841 Tanbark Dr #202 | 1.48mi | 2/2.0 | 1,203 (-11%) | 0mo | $660,000 | $549 | 46 |
| 715 96th Ave N | 0.51mi | 3/2.0 (+1) | 1,645 (+22%) | 0mo | $615,000 | $374 | 46 |
| 7686 Pebble Creek Cir #301 | 0.79mi | 2/2.0 | 1,526 (+13%) | 1mo | $882,500 | $578 | 42 |
| 9486 Gulf Shore Dr Unit A101 | 0.72mi | 2/2.0 | 1,132 (-16%) | 1mo | $1,025,000 | $905 | 41 |
| 6849 Grenadier Blvd #1803 | 1.43mi | 2/2.0 | 1,559 (+16%) | 0mo | $1,285,000 | $824 | 40 |
| 7655 Pebble Creek Cir #404 | 0.73mi | 3/2.0 (+1) | 1,641 (+22%) | 0mo | $1,400,000 | $853 | 36 |
| 7066 Barrington Cir #201 | 0.96mi | 3/2.0 (+1) | 1,663 (+23%) | 0mo | $775,000 | $466 | 35 |
| 778 109th Ave N | 1.26mi | 3/3.0 (+1) | 1,628 (+21%) | 0mo | $1,265,000 | $777 | 31 |
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 · 8.0% rent growth · sell at horizon
5-year hold
- IRR
- -28.9%
- Equity multiple
- -0.02×
- Total profit
- $-156,449
- Equity at exit
- $81,992
10-year hold
- IRR
- -12.2%
- Equity multiple
- 0.08×
- Total profit
- $-141,962
- Equity at exit
- $47,545
Cash invested: $153,972 (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.
Active competition Active MLS
- For sale now
- 26 active · 8 under contract
- Median asking
- $649,500 ($449/sqft)
- Median days on market
- 128 d
- This list price
- 31% of active listings are priced below it
- ARV vs active asking
- +8.5% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 34108
- Rents YoY
- 8.7%
- Active inventory
- 739
- Price-to-rent
- 10.0×
Monthly cashflow live
↻
- Estimated rent
- $4,560 medium interval (Pro) →
- Mortgage (P&I)
- −$2,884
- Tax est. 1.5%
- −$687 /mo · $8,248/yr
- Insurance
- −$229
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$1,185
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$958
- Net cashflow
- $-1,449
Break-even live
Break-even rent
$6,395
Max offer price
$340,242
Occupancy floor
—
Sensitivity live
| Price | -10% $-1,069 | -5% $-1,259 | +0% $-1,449 | +5% $-1,639 | +10% $-1,829 |
|---|---|---|---|---|---|
| Rent | -10% $-1,809 | -5% $-1,629 | +0% $-1,449 | +5% $-1,269 | +10% $-1,089 |
| Rate | -1.0pp $-1,172 | -0.5pp $-1,309 | base $-1,449 | +0.5pp $-1,591 | +1.0pp $-1,736 |
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
- $137,475
- Closing costs
- $16,497
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 631 Beachwalk Cir Unit F204 Naples, FL | 3.0 | 2.0 | 1450 | $7,500 | $5.17 | 109d | 1 | 0.01mi |
| 549 Beachwalk Cir Naples, FL | 2.0 | 2.0 | 1359 | $7,500 | $5.52 | 119d | 1 | 0.03mi |
| 559 Beachwalk Cir Apt 203U Naples, FL | 2.0 | 2.0 | 1350 | $7,000 | $5.19 | 6d | 1 | 0.04mi |
| 559 Beachwalk Cir Unit U204 Naples, FL | 3.0 | 2.0 | 1472 | $7,500 | $5.10 | 6d | 1 | 0.04mi |
| 559 Beachwalk Cir Apt 203U Naples, FL | 2.0 | 2.0 | 1350 | $7,000 | $5.19 | 109d | 1 | 0.04mi |
| 559 Beachwalk Cir Unit U204 Naples, FL | 3.0 | 2.0 | 1472 | $7,500 | $5.10 | 109d | 1 | 0.04mi |
| 643 Beachwalk Cir Unit D-202 Naples, FL | 2.0 | 2.0 | 1350 | $5,950 | $4.41 | 109d | 1 | 0.06mi |
| 565 Beachwalk Cir Unit T104 Naples, FL | 3.0 | 2.0 | 1450 | $7,500 | $5.17 | 6d | 1 | 0.07mi |
| 565 Beachwalk Cir Unit T-102 Naples, FL | 2.0 | 2.0 | 1350 | $7,100 | $5.26 | 6d | 1 | 0.07mi |
| 565 Beachwalk Cir Unit T104 Naples, FL | 3.0 | 2.0 | 1450 | $6,750 | $4.66 | 109d | 1 | 0.07mi |
| 613 Beachwalk Cir Unit J Naples, FL | 2.0 | 2.0 | 1350 | $7,500 | $5.56 | 109d | 1 | 0.07mi |
| 524 Beachwalk Cir Naples, FL | 2.0 | 2.0 | 1597 | $8,000 | $5.01 | 0d | 1 | 0.08mi |
| 613 Beachwalk Cir #203 Naples, FL | 2.0 | 2.0 | 1350 | $7,500 | $5.56 | 6d | 1 | 0.08mi |
| 613 Beachwalk Cir Unit J-204 Naples, FL | 3.0 | 2.0 | 1450 | $8,500 | $5.86 | 109d | 1 | 0.08mi |
| 522 Beachwalk Cir Naples, FL | 2.0 | 2.0 | 1359 | $6,000 | $4.42 | 119d | 1 | 0.08mi |
| 649 Beachwalk Cir Unit C101 Naples, FL | 3.0 | 2.0 | 1450 | $7,500 | $5.17 | 109d | 1 | 0.09mi |
| 800 Breakaway Ln #203 Naples, FL | 2.0 | 2.0 | 1703 | $12,000 | $7.05 | 6d | 1 | 0.11mi |
| 607 Beachwalk Cir Unit K-204 Naples, FL | 3.0 | 2.0 | 1450 | $8,000 | $5.52 | 109d | 1 | 0.11mi |
| 655 Windsurf Ln Unit 1546357P Naples, FL | 3.0 | 2.0 | 1442 | $3,376 | $2.34 | 109d | 1 | 0.11mi |
| 661 Windsurf Ln Unit A-202 Naples, FL | 2.0 | 2.0 | 1350 | $7,500 | $5.56 | 109d | 1 | 0.11mi |
| 661 Windsurf Ln Unit A-202 Naples, FL | 2.0 | 2.0 | 1350 | $7,500 | $5.56 | 6d | 1 | 0.11mi |
| 577 Beachwalk Cir Unit R202 Naples, FL | 2.0 | 2.0 | 1350 | $5,000 | $3.70 | 109d | 1 | 0.12mi |
| 577 Beachwalk Cir Unit R202 Naples, FL | 2.0 | 2.0 | 1350 | $5,000 | $3.70 | 6d | 1 | 0.12mi |
| 831 Sailaway Ln #104 Naples, FL | 3.0 | 2.5 | 1831 | $13,000 | $7.10 | 6d | 1 | 0.15mi |
| 831 Sailaway Ln #203 Naples, FL | 3.0 | 2.0 | 1862 | $13,000 | $6.98 | 119d | 1 | 0.15mi |
| 583 Beachwalk Cir Unit Q101 Naples, FL | 3.0 | 2.0 | 1450 | $8,000 | $5.52 | 6d | 1 | 0.16mi |
| 583 Beachwalk Cir Unit Q-202 Naples, FL | 2.0 | 2.0 | 1350 | $7,500 | $5.56 | 6d | 1 | 0.16mi |
| 837 Sailaway Ln #202 Naples, FL | 3.0 | 2.0 | 1703 | $11,500 | $6.75 | 119d | 1 | 0.17mi |
| 837 Sailaway Ln #204 Naples, FL | 3.0 | 2.5 | 1831 | $14,000 | $7.65 | 119d | 1 | 0.17mi |
| 623 92nd Ave N Unit A Naples, FL | 2.0 | 1.0 | 876 | $1,825 | $2.08 | 3d | 1 | 0.18mi |
| 805 Bentwater Cir #104 Naples, FL | 3.0 | 2.5 | 1831 | $14,500 | $7.92 | 119d | 1 | 0.19mi |
| 589 Beachwalk Cir Unit P-203 Naples, FL | 2.0 | 2.0 | 1350 | $8,000 | $5.93 | 6d | 1 | 0.19mi |
| 589 Beachwalk Cir Unit P-203 Naples, FL | 2.0 | 2.0 | 1350 | $8,000 | $5.93 | 109d | 1 | 0.19mi |
| 592 Beachwalk Cir Unit N202 Naples, FL | 3.0 | 2.0 | 1450 | $7,500 | $5.17 | 109d | 1 | 0.20mi |
| 795 Bentwater Cir #204 Naples, FL | 3.0 | 2.0 | 1831 | $15,000 | $8.19 | 119d | 1 | 0.21mi |
| 795 Bentwater Cir #204 Naples, FL | 3.0 | 2.0 | 1831 | $14,000 | $7.65 | 6d | 1 | 0.21mi |
| 765 Bentwater Cir #203 Naples, FL | 2.0 | 2.0 | 1703 | $11,000 | $6.46 | 6d | 1 | 0.22mi |
| 586 Beachwalk Cir Unit O-205 Naples, FL | 2.0 | 2.0 | 1350 | $7,800 | $5.78 | 109d | 1 | 0.23mi |
| 586 Beachwalk Cir Unit O-305 Naples, FL | 2.0 | 2.0 | 1350 | $7,500 | $5.56 | 109d | 1 | 0.23mi |
| 586 Beachwalk Cir Unit O205 Naples, FL | 2.0 | 2.0 | 1350 | $7,500 | $5.56 | 119d | 1 | 0.23mi |
Property features AI
Finance
- HOA & community
- Mandatory homeowners associationQuarterly condo feeProfessional managementAssociation maintenance covers: cable, insurance, internet/WiFi, irrigation water, lawn/land maintenance, legal/accounting, manager, pest control (interior & exterior), recreation facilities, reserves, security, street lights, street maintenance, and waterCommunity amenities include clubhouse, community pool, spa/hot tub, exercise room, library, bocce court, tennis courts, community room, and streetlightsCommunity type: gated with tennisTotal annual recurring HOA fees listed as $14,224 and one-time fees $300 (per provided data)
Exterior
- Parking
- Detached 1-space carport
- Security
- Gated communityCommunity security included in association services
- Utilities
- Central waterCentral sewerCable available
- Home design
- Residential low-rise building (1–3 stories)Built in 1987Concrete block constructionZero lot lineRear exposure faces northeastLocated in the BEACHWALK development (Beachwalk Gardens)
- Construction
- Tile roofConcrete block constructionStucco finish
- Exterior features
- Automatic sprinkler systemLake view / waterfront on a lakeCentral irrigationShuttersSingle-hung windowsStucco exterior
Interior
- Kitchen
- PantryDishwasherRangeMicrowaveRefrigeratorFreezer
- Bedrooms
- 2 bedrooms, split bedroom floor plan
- Flooring
- Tile
- Bathrooms
- 2 full bathroomsMaster bath with dual sinks and shower (no tub)
- Heating & cooling
- Central electric heatCentral electric coolingCeiling fans
- Interior features
- Cable prewireFoyerHigh-speed internet availableSmoke detectorsVaulted ceilingWalk-in closetWindow coveringsPantryBreakfast bar and dining (family)Screened balcony
- Laundry & utility
- WasherDryer
HOA detail $1,185/mo · $14,220/yr condo
- Likely covers
- security
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-09-23days on market $549,900 Active 2 DOM
-
2026-09-21pricedays on market $549,900 Active 1 DOM
-
2026-08-30days on market $569,900 Active 283 DOM
-
2026-08-29days on market $569,900 Active 282 DOM
-
2026-08-28days on market $569,900 Active 281 DOM
-
2026-08-27days on market $569,900 Active 280 DOM
-
2026-08-26days on market $569,900 Active 279 DOM
-
2026-08-25days on market $569,900 Active 278 DOM
-
2026-08-24days on market $569,900 Active 277 DOM
-
2026-08-23days on market $569,900 Active 276 DOM
-
2026-08-22days on market $569,900 Active 275 DOM
-
2026-08-21days on market $569,900 Active 274 DOM
-
2026-08-20days on market $569,900 Active 273 DOM
-
2026-08-19days on market $569,900 Active 272 DOM
-
2026-08-18days on market $569,900 Active 271 DOM
-
2026-08-16days on market $569,900 Active 269 DOM
-
2026-08-15days on market $569,900 Active 268 DOM
-
2026-08-13days on market $569,900 Active 266 DOM
-
2026-08-12days on market $569,900 Active 265 DOM
-
2026-08-11days on market $569,900 Active 264 DOM
-
2026-08-10days on market $569,900 Active 263 DOM
-
2026-08-09days on market $569,900 Active 262 DOM
-
2026-08-08days on market $569,900 Active 261 DOM
-
2026-08-07days on market $569,900 Active 260 DOM
-
2026-08-06days on market $569,900 Active 259 DOM
-
2026-08-05days on market $569,900 Active 258 DOM
-
2026-08-04days on market $569,900 Active 257 DOM
-
2026-08-03days on market $569,900 Active 256 DOM
-
2026-07-31days on market $569,900 Active 253 DOM
-
2026-07-30days on market $569,900 Active 252 DOM
-
2026-07-29days on market $569,900 Active 251 DOM
-
2026-07-27days on market $569,900 Active 249 DOM
-
2026-07-25days on market $569,900 Active 247 DOM
-
2026-07-24days on market $569,900 Active 246 DOM
-
2026-07-23days on market $569,900 Active 245 DOM
-
2026-07-22days on market $569,900 Active 244 DOM
-
2026-07-22days on market $569,900 Active 243 DOM
-
2026-07-18days on market $569,900 Active 240 DOM
-
2026-07-16days on market $569,900 Active 238 DOM
-
2026-07-16days on market $569,900 Active 237 DOM
-
2026-07-14days on market $569,900 Active 236 DOM
-
2026-07-14days on market $569,900 Active 235 DOM
-
2026-07-12days on market $569,900 Active 234 DOM
-
2026-07-11days on market $569,900 Active 233 DOM
-
2026-07-09days on market $569,900 Active 231 DOM
-
2026-07-08days on market $569,900 Active 230 DOM
-
2026-07-07days on market $569,900 Active 229 DOM
-
2026-07-06days on market $569,900 Active 228 DOM
-
2026-07-05days on market $569,900 Active 227 DOM
-
2026-07-04days on market $569,900 Active 226 DOM
ⓘ 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 9/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 10/10 Extreme 6 d/yr ≥107°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
- $54,726
- − Mortgage interest
- −$30,803
- − Property taxes
- −$8,248
- − Insurance
- −$3,547
- − Repairs & maintenance
- −$4,378
- − Management
- −$4,378
- − HOA
- −$14,220
- − Depreciation
- −$15,997
- Taxable loss
- −$26,846
combined federal + state — saved on this device
- Est. tax savings @ 24.0%
- +$6,443
- After-tax cash flow
- $-10,944/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.
Condition & rehab AI · 14 photos
80/100
Cosmetic rehab
Est. rehab $6,750–$20,250 screening
This remodeled 2-bedroom, 2-bath condo in Beachwalk Gardens is in good condition with modern updates and a well-maintained exterior. It offers a split floor plan, tile flooring, and a screened balcony overlooking the lake. The property is move-in ready with minor cosmetic updates.
Value-add opportunities
- Both Paint exterior — Enhances curb appeal and resale value ↑
- Both Trim hedges — Improves landscaping and enhances curb appeal ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
C
Composite school gradezoned avg 67/100
Zoned Schools
Elementary
Naples Park Elementary School
B
FL #608/2,144
Nat'l #6,217/41,679
Middle
Pine Ridge Middle School
A
FL #52/571
Nat'l #685/14,009
Schools (NCES district)
- District
- Collier
- NCES district ID
- 1200330
- Math proficiency
- 60% ▼ -4.00%
- Reading proficiency
- 56% ▼ -2.00%
- Median HH income
- $58,275
- Composite
- 50.23/100
- National rank
- #1892
- State rank
- #16 of 73 in FL
A
Composite livability gradescore 80/100
Livability — Naples
- Score
- 80/100
- State rank
- #126
- US rank
- #1903
Category grades
Amenities A+
Commute D+
Cost of living F
Crime A+
Employment A+
Housing C+
Health & safety A+
User ratings C+
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Collier County · 420,858 people
- City population
- 344,941
- Metro
- Naples-Marco Island, FL
- Population (ZIP)
- 16,237
- Household income
- $119,212
- Rent vs Own
- Severe rent burden
- 15% of renters
Population outlook (Collier County) Hauer SSP2
- Today (2025)
- 420,858 people
- By 2030
- 450,054 · +6.9%
- By 2040
- 502,232 · +19.3%
- By 2050
- 544,932 · +29.5%
- By 2075
- 627,203 · +49.0%
- By 2100
- 659,015 · +56.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (87%)
- Race & ethnicity
- White 87% Hispanic / Latino 8% Two or more races 7% Asian 1% Black 1%
- Hispanic origin (detail)
- Mexican 2% Cuban 3%
- Common ancestry
- Romanian 5% Lithuanian 3% Slovak 3%
- Foreign-born
- 16% · Canada, Dominican Republic, South Korea
- Languages at home
- 86% English-only · Spanish 6% Russian/Polish/Slavic 2% Other Indo-European 2%
Political lean MEDSL · Collier
- 2024 margin
- Solid R (+33.1) · D 33.1% · R 66.2%
- 2008→2024 swing
- -10.6pp toward R · 2008: -22.5pp · 2024: -33.1pp
- All cycles
- 2024: R+33.1 2020: R+24.7 2016: R+26.0 2012: R+30.1 2008: R+22.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -587.97%
- Current HPI
- 275.1872
- Rent YoY
- ▲ 8.74%
- Metro
- Naples-Marco Island, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-15.4% since first listed5 events — show timeline
- 2026-09-21 Listed $549,900 BEARMLS
- 2026-08-30 Listing Removed — NAPLESMLS
- 2026-04-25 Price Changed $569,900 NAPLESMLS
- 2026-02-16 Price Changed $624,900 NAPLESMLS
- 2025-11-20 Listed $649,900 NAPLESMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…