CashFlowRE
Sign in Sign up
None
C+ Composite 60.72
Why this score? — see what drove the C+ 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).

  • Cash flow +21.1/30.0
  • ARV discount +8.3/15.0
  • 1% rule +8.1/10.0
  • DSCR +6.7/10.0
  • Condition / age +4.8/5.0
  • Schools +4.6/10.0
  • Rent growth +3.9/5.0
  • Livability +3.3/5.0
  • Appreciation +0.0/10.0

$315,000

None · Lely, FL 34113
4 bd · 2.0 ba · 1,483 sqft · Townhouse public records · 2 Days on market
Built 1977 Excellent condition Garage $212/sqft · at area comps Est $321k · at est. $760/mo HOA · 18% of rent

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

Listing remarks

Fully Remodeled 2024 4 Bed, 2 Bath Condo Just Minutes from Naples Beaches! Brand new plumbing, drywall, kitchen cabinets, kitchen countertops, vinyl flooring, paint, bathroom vanities and shower tiles. Stunning spacious condo offers modern living in an unbeatable location—just minutes to the beach, downtown Naples, shops, and restaurants. With 4 bedrooms, 2 full baths, and an attached garage, there’s room for everyone, whether you're looking for a full-time home, vacation getaway, or investment. Rented until May 2026. Photos virtually staged.

Key facts

  • Remodeled
  • Close to restaurants
  • New kitchen

Tags

REMODELEDNEW KITCHENATTACHED GARAGECLOSE TO BEACHESCLOSE TO RESTAURANTSCLOSE TO SHOPS

Neighborhood map

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 4-bed/2.0-bath townhouse listed at $315k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $382 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $315k).
  • Cap rate 8.0% vs local median 5.8% in Lely — 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 66/100 on livability (#586 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+; Watch: health & safety D, amenities F, commute 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: Lely Elementary School (math 45% / reading 46%, grade D-, #1,247 of 2,144 statewide, top 59%, 499 students, 62% FRL); Manatee Middle School (math 61% / reading 43%, grade C+, #217 of 571 statewide, top 40%, 749 students, 64% FRL); Lely High School (math 40% / reading 39%, grade F, #304 of 667 statewide, top 47%, 1,504 students, 54% FRL).
  • Zoned-school proficiency averages 46% at this address vs 58% district-wide (-12 pts) — the specific schools serving this property underperform the Collier average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+5.6%/yr); 775 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 51d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 3,520 units permitted in Collier County in 2024 (959 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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.
  • At projected returns (-3.0% appreciation + 5.6% rent growth), your $88k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 3y ago 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.
  • Current owner paid $205k; list at $315k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $315,000

Questions for the listing agent

  1. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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.
  7. 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.
  8. 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
1.31% ✓
Cap rate
8.00%
Cash-on-cash
6.10%
DSCR
1.27
GRM
6.4

CMA / ARV

ARV (median comp)
$320,921
List price
$315,000
Delta
-1.85%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
27 Watercolor Way #27 0.04mi 4/2.0 1,483 (0%) 7mo $217,000 $146 93
12 Watercolor Way #12 0.04mi 3/2.0 (-1) 1,350 (-9%) 4mo $175,000 $130 75
534 Augusta Blvd Unit E104 0.60mi 3/2.0 (-1) 1,294 (-13%) 1mo $284,000 $219 45
234 Pebble Beach Blvd #305 0.69mi 3/2.0 (-1) 1,350 (-9%) 6mo $200,000 $148 43
240 Pebble Beach Blvd #712 0.62mi 3/2.0 (-1) 1,298 (-12%) 4mo $195,000 $150 42

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 · 5.59% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-15,204
Equity at exit
$46,968
10-year hold
IRR
8.7%
Equity multiple
1.77×
Total profit
$67,736
Equity at exit
$27,235

Cash invested: $88,200 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
11 active · 5 under contract
Months of supply
13.2 mo (8%/mo absorbed)
Median asking
$309,000 ($231/sqft)
Median days on market
101 d
This list price
55% of active listings are priced below it
ARV vs active asking
-6.3% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 34113

Rents YoY
5.6%
Active inventory
775
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$4,119 high interval (Pro) →
Mortgage (P&I)
−$1,652
Tax from tax record
−$262 /mo · $3,144/yr
Insurance
−$131
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
−$760
Vacancy / Maint / Mgmt
−$865
Net cashflow
$382

Break-even live

Break-even rent $3,635
Max offer price $315,000
Occupancy floor 86%

Sensitivity live

Price -10% $560 -5% $471 +0% $382 +5% $293 +10% $204
Rent -10% $57 -5% $219 +0% $382 +5% $545 +10% $708
Rate -1.0pp $541 -0.5pp $462 base $382 +0.5pp $301 +1.0pp $217

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
$78,750
Closing costs
$9,450
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
326 Bradstrom Cir Unit 204F Naples, FL 3.0 2.0 1200 $3,500 $2.92 10d 1 0.07mi
326 Bradstrom Cir Unit 204F Naples, FL 3.0 2.0 1200 $3,500 $2.92 164d 1 0.07mi
255 Pine Valley Cir Naples, FL 3.0 1.5 1574 $3,500 $2.22 164d 1 0.13mi
5248 Confederate Dr Naples, FL 3.0 2.0 1781 $3,200 $1.80 10d 1 0.20mi
9512 Napoli Ln Unit 101 Naples, FL 3.0 2.0 1741 $10,000 $5.74 51d 1 0.36mi
9512 Napoli Ln Unit 101 Naples, FL 3.0 2.0 1741 $10,000 $5.74 154d 1 0.36mi
5310 Caldwell St Naples, FL 3.0 2.0 1102 $2,445 $2.22 51d 1 0.41mi
117 Big Springs Dr Naples, FL 4.0 2.0 1875 $3,600 $1.92 51d 1 0.42mi
9115 Napoli Ct #101 Naples, FL 3.0 2.0 1741 $9,500 $5.46 51d 1 0.42mi
9115 Napoli Ct #101 Naples, FL 3.0 2.0 1741 $9,500 $5.46 10d 1 0.42mi
9115 Napoli Ct #101 Naples, FL 3.0 2.0 1741 $9,500 $5.46 164d 1 0.42mi
9218 Veneto Ln #43 Naples, FL 3.0 2.0 1854 $12,000 $6.47 6d 1 0.48mi
9218 Veneto Ln #43 Naples, FL 3.0 2.0 1854 $12,000 $6.47 51d 1 0.48mi
494 Saint Andrews Blvd Naples, FL 3.0 2.0 1700 $2,800 $1.65 164d 1 0.53mi
520 Augusta Blvd Unit B204 Naples, FL 3.0 2.0 1294 $2,200 $1.70 164d 1 0.57mi
164 Pebble Beach Blvd Naples, FL 3.0 2.0 1597 $4,200 $2.63 6d 1 0.58mi
164 Pebble Beach Blvd Naples, FL 3.0 2.0 1597 $4,200 $2.63 8d 1 0.58mi
213 Bay Meadows Dr Naples, FL 3.0 2.0 1650 $5,500 $3.33 10d 1 0.58mi
213 Bay Meadows Dr Naples, FL 3.0 2.0 1650 $5,500 $3.33 164d 1 0.59mi
529 Saint Andrews Blvd Naples, FL 3.0 2.0 1256 $2,995 $2.38 10d 1 0.61mi
232 Pebble Beach Blvd #104 Naples, FL 3.0 2.0 1298 $1,975 $1.52 164d 1 0.71mi
575 Augusta Blvd Naples, FL 3.0 2.0 1500 $2,100 $1.40 164d 1 0.79mi
575 Augusta Blvd #5 Naples, FL 3.0 2.0 1467 $4,500 $3.07 10d 1 0.79mi
575 Augusta Blvd #5 Naples, FL 3.0 2.0 1467 $4,500 $3.07 14d 1 0.79mi
709 Augusta Blvd Unit 709-5 Naples, FL 3.0 2.0 1480 $4,000 $2.70 51d 1 0.93mi
709 Augusta Blvd Unit 709-5 Naples, FL 3.0 2.0 1480 $4,000 $2.70 10d 1 0.93mi
709 Augusta Blvd Unit 709-5 Naples, FL 3.0 2.0 1480 $4,000 $2.70 154d 1 0.93mi
5502 Greenwood Cir #1 Naples, FL 3.0 2.0 1450 $2,400 $1.66 164d 1 0.94mi
740 Augusta Blvd Unit E104 Naples, FL 3.0 2.0 1294 $2,200 $1.70 6d 1 0.95mi
740 Augusta Blvd Unit E104 Naples, FL 3.0 2.0 1294 $2,200 $1.70 14d 1 0.95mi
760 Augusta Blvd Unit D204 Naples, FL 3.0 2.0 1294 $2,000 $1.55 51d 1 0.97mi
760 Augusta Blvd Unit D204 Naples, FL 3.0 2.0 1294 $2,000 $1.55 28d 1 0.97mi
780 Augusta Blvd Unit C204 Naples, FL 3.0 2.0 1294 $4,200 $3.25 51d 1 0.98mi
5595 Greenwood Cir #92 Naples, FL 3.0 2.0 1450 $5,000 $3.45 164d 1 1.00mi
5595 Greenwood Cir #92 Naples, FL 3.0 2.0 1450 $5,000 $3.45 0d 1 1.00mi
800 Augusta Blvd Unit B201 Naples, FL 3.0 2.0 1294 $2,700 $2.09 51d 1 1.00mi
800 Augusta Blvd Unit B201 Naples, FL 3.0 2.0 1294 $2,495 $1.93 7d 1 1.00mi
9510 Avellino Way #1926 Naples, FL 3.0 2.0 1454 $8,000 $5.50 10d 1 1.01mi
9510 Avellino Way #1926 Naples, FL 3.0 2.0 1454 $8,000 $5.50 51d 1 1.01mi
9510 Avellino Way #1926 Naples, FL 3.0 2.0 1454 $8,000 $5.50 164d 1 1.01mi

Property features AI

Finance

HOA & community
Mandatory monthly HOAHOA fee includes insurance, exterior pest control, repairs, reserves, sewer, street lights and maintenance, trash removal, and waterCondo managementNon-gated communityClubhouse, community pool, community room, shuffleboard, and tennis court

Exterior

Parking
Attached garage with 1 space
Utilities
Central water and sewerCable available
Home design
One-story, low-rise building
Construction
Built in 1977Concrete block constructionShingle roof
Exterior features
Screened balconyCentral irrigation

Interior

Kitchen
DishwasherDisposalFreezerMicrowaveRangeRefrigeratorRefrigerator/freezerRefrigerator with icemakerSelf-cleaning oven
Bedrooms
4 bedrooms
Flooring
Vinyl flooring
Bathrooms
2 full bathroomsPrimary bath with dual sinks and shower
Heating & cooling
Central electric heating and cooling
Interior features
Family dining areaSplit-bedroom floor planUnfurnished
Laundry & utility
Washer and dryer in residence

Listing history 50 events

  1. 2026-11-08
    days on market $315,000 Active 2 DOM
  2. 2026-11-07
    pricedays on marketlisting id $315,000 Active 1 DOM
  3. 2026-09-29
    days on market $325,000 Active 368 DOM
  4. 2026-09-28
    days on market $325,000 Active 367 DOM
  5. 2026-09-26
    days on market $325,000 Active 365 DOM
  6. 2026-09-25
    days on market $325,000 Active 364 DOM
  7. 2026-09-24
    days on market $325,000 Active 363 DOM
  8. 2026-09-23
    days on market $325,000 Active 362 DOM
  9. 2026-09-22
    days on market $325,000 Active 361 DOM
  10. 2026-09-21
    days on market $325,000 Active 360 DOM
  11. 2026-09-20
    days on market $325,000 Active 359 DOM
  12. 2026-09-18
    days on market $325,000 Active 357 DOM
  13. 2026-09-17
    days on market $325,000 Active 356 DOM
  14. 2026-09-16
    days on market $325,000 Active 355 DOM
  15. 2026-09-15
    days on market $325,000 Active 354 DOM
  16. 2026-09-14
    days on market $325,000 Active 353 DOM
  17. 2026-09-13
    days on market $325,000 Active 352 DOM
  18. 2026-09-12
    days on market $325,000 Active 351 DOM
  19. 2026-09-11
    pricedays on market $325,000 Active 350 DOM
  20. 2026-09-05
    days on market $255,000 Active 344 DOM
  21. 2026-09-04
    days on market $255,000 Active 343 DOM
  22. 2026-09-03
    days on market $255,000 Active 342 DOM
  23. 2026-08-30
    days on market $255,000 Active 338 DOM
  24. 2026-08-29
    days on market $255,000 Active 337 DOM
  25. 2026-08-28
    days on market $255,000 Active 336 DOM
  26. 2026-08-27
    days on market $255,000 Active 335 DOM
  27. 2026-08-26
    days on market $255,000 Active 334 DOM
  28. 2026-08-25
    days on market $255,000 Active 333 DOM
  29. 2026-08-24
    days on market $255,000 Active 332 DOM
  30. 2026-08-23
    days on market $255,000 Active 331 DOM
  31. 2026-08-22
    days on market $255,000 Active 330 DOM
  32. 2026-08-21
    days on market $255,000 Active 329 DOM
  33. 2026-08-20
    days on market $255,000 Active 328 DOM
  34. 2026-08-19
    days on market $255,000 Active 327 DOM
  35. 2026-08-18
    days on market $255,000 Active 326 DOM
  36. 2026-08-16
    days on market $255,000 Active 324 DOM
  37. 2026-08-15
    days on market $255,000 Active 323 DOM
  38. 2026-08-13
    days on market $255,000 Active 321 DOM
  39. 2026-08-12
    days on market $255,000 Active 320 DOM
  40. 2026-08-11
    days on market $255,000 Active 319 DOM
  41. 2026-08-10
    days on market $255,000 Active 318 DOM
  42. 2026-08-09
    days on market $255,000 Active 317 DOM
  43. 2026-08-08
    days on market $255,000 Active 316 DOM
  44. 2026-08-07
    days on market $255,000 Active 315 DOM
  45. 2026-08-06
    days on market $255,000 Active 314 DOM
  46. 2026-08-05
    days on market $255,000 Active 313 DOM
  47. 2026-08-04
    days on market $255,000 Active 312 DOM
  48. 2026-08-03
    days on market $255,000 Active 311 DOM
  49. 2026-07-31
    days on market $255,000 Active 308 DOM
  50. 2026-07-30
    days on market $255,000 Active 307 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$3,144 · $262/mo
Projected year-2 tax
$3,144 · $262/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 6 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 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
$49,424
− Mortgage interest
−$17,645
− Property taxes
−$3,144
− Insurance
−$2,372
− Repairs & maintenance
−$3,954
− Management
−$3,954
− HOA
−$9,120
− Depreciation
−$9,164
Taxable income
$71
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$17
After-tax cash flow
$4,569/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 · 9 photos

Excellent 95/100 None rehab

This fully remodeled 2024 4-bedroom, 2-bathroom condo is in excellent condition with modern finishes and a prime location. Staging, landscaping, and minor touch-ups can further enhance its appeal.

Value-add opportunities

  • Both Staging — Staging enhances curb appeal and interior aesthetics, making the property more attractive to buyers and renters. ↑
  • Both Landscaping — Well-maintained landscaping and curb appeal can increase both resale and rental value. ↑
  • Both Paint touch-ups — Paint touch-ups can refresh the interior and exterior, making the property more appealing to potential buyers and renters. ↑
F Composite school gradezoned avg 46/100

Zoned Schools

Elementary Lely Elementary School D- FL #1,247/2,144 Nat'l #15,746/41,679 Middle Manatee Middle School C+ FL #217/571 Nat'l #3,033/14,009 High Lely High School F FL #304/667 Nat'l #8,293/17,239

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
C Composite livability gradescore 66/100

Livability — Lely

Score
66/100
State rank
#586
US rank
#11224

Category grades

Amenities F Commute F Cost of living C+ Crime A+ Employment C+ Housing A+ Health & safety D User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lely, FL
County
Collier County · 420,858 people
Metro
Naples-Marco Island, FL
Population (ZIP)
26,056
Household income
$81,674
Rent vs Own
26.7% rent · 73.3% own
Severe rent burden
12% 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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 56% Hispanic / Latino 28% Black 12% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 17% Puerto Rican 3% Cuban 2%
Languages at home
63% English-only · Spanish 24% French/Haitian/Cajun 9% 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
—

Price history

+338.7% since first listed
36 events — show timeline
  • 2026-11-06 Listed $315,000 NAPLESMLS
  • 2026-09-30 Listing Removed — NAPLESMLS
  • 2026-09-08 Price Changed $325,000 NAPLESMLS
  • 2025-11-10 Price Changed $255,000 NAPLESMLS
  • 2025-10-27 Price Changed $260,000 NAPLESMLS
  • 2025-09-26 Listed $265,000 NAPLESMLS
  • 2025-07-31 Listing Removed — NAPLESMLS
  • 2025-06-03 Rental Removed $2,350 NAPLESMLS
  • 2025-04-19 Listed for Rent $2,350 NAPLESMLS
  • 2025-04-16 Price Changed $299,000 NAPLESMLS
  • 2025-04-07 Price Changed $305,000 NAPLESMLS
  • 2025-03-22 Price Changed $312,500 NAPLESMLS
  • 2025-03-10 Price Changed $319,000 NAPLESMLS
  • 2025-03-03 Price Changed $324,000 NAPLESMLS
  • 2025-02-13 Price Changed $329,000 NAPLESMLS
  • 2025-01-10 Price Changed $335,000 NAPLESMLS
  • 2025-01-08 Listing Removed — NAPLESMLS
  • 2024-12-30 Price Changed $349,000 NAPLESMLS
  • 2024-12-12 Price Changed $358,000 NAPLESMLS
  • 2024-11-23 Price Changed $365,000 NAPLESMLS
  • 2024-11-09 Listed $375,000 NAPLESMLS
  • 2024-09-10 Sold (Public Records) $205,000 Public Records
  • 2024-07-23 Listing Removed — NAPLESMLS
  • 2024-06-30 Listing Removed — Beaches MLS
  • 2024-05-21 Price Changed $285,000 NAPLESMLS
  • 2024-05-08 Price Changed $299,000 NAPLESMLS
  • 2024-05-08 Listed $319,500 NAPLESMLS
  • 2024-02-12 Listed $285,000 Beaches MLS
  • 2024-01-14 Listing Removed — NAPLESMLS
  • 2023-12-15 Price Changed $299,000 NAPLESMLS
  • 2023-10-24 Price Changed $300,000 NAPLESMLS
  • 2023-10-08 Price Changed $310,000 NAPLESMLS
  • 2023-08-22 Listed $329,000 NAPLESMLS
  • 2005-09-19 Sold (Public Records) $275,000 Public Records
  • 1999-10-12 Sold (Public Records) $84,000 Public Records
  • 1994-08-02 Sold (Public Records) $71,800 Public Records

Property tax history

+10.1%/yr

Latest (2025): $3,144 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…