CashFlowRE
Sign in Sign up
803 River Point Dr Unit 306B
B- Composite 69.12
Why this score? — see what drove the B- 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 +22.7/30.0
  • 1% rule +8.4/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • Appreciation +7.0/10.0
  • Schools +5.0/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0

$405,000

803 River Point Dr Unit 306B · Naples, FL 34102
2 bd · 1.0 ba · 803 sqft · Condo public records · 48 Days on market
Built 1985 $1016/mo HOA · 19% of rent

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

Listing remarks

Boater’s & Fisherman’s Paradise in the Heart of Naples! Welcome to this impeccably maintained, turnkey furnished condo in the highly desirable Beaumer community, offering stunning marina views and effortless coastal living. Perfectly positioned just steps from the water, this residence is a rare opportunity to enjoy direct-access boating with no bridges to the Gulf—ideal for avid boaters and anglers alike. Inside, the home is filled with natural light thanks to floor-to-ceiling impact-resistant sliding glass doors, highlighting a bright and airy open-concept layout. The seamless flow between the living, dining, and kitchen areas creates the perfect setting for both e

Key facts

  • Turnkey furnished
  • Heated pool and spa
  • Private lanai

Tags

TURNKEY FURNISHEDSTUNNING MARINA VIEWSDIRECT-ACCESS BOATINGPRIVATE LANAIRESORT-STYLE AMENITIESHEATED POOL AND SPA

Property features AI

Finance

  • Other: Property part of a multi-unit complex: 24 units in building, 96 units in complex, 3 units per floor, 3 total floors; Boat access via dock lease or purchase with gulf access (no bridges); canal width 121–150
  • Financial info: Condo fee paid quarterly (amount provided in listing data); Total annual and one-time fees listed in association data
  • HOA & community: Mandatory HOA (professional management); Quarterly condo fee; Condo fee listed quarterly; Maintenance covered: cable, insurance, internet/WiFi, irrigation water, laundry facilities, lawn/land maintenance, pest control (exterior), recreation facilities, water, manager, legal/accounting, master association fee, reserves; Community amenities include BBQ/picnic area, bike storage, cabana, common laundry, community boat dock, community pool, community spa/hot tub, fish cleaning station, internet access, marina, sidewalks, streetlights, and trash chute; Community type: boating, condo/hotel; Total annual recurring fees listed; Total one-time fees listed

Exterior

  • Parking: 1 assigned parking space; Guest parking available; Attached 1-car carport
  • Security: Storm protection with impact resistant doors and windows
  • Utilities: Central water; Central sewer; Electric service; Cable available
  • Home design: Residential low-rise building (1–3 stories); Built in 1985; Concrete block construction; Part of the BEAUMER development
  • Construction: Concrete block construction; Built-up or flat roof; Stone exterior
  • Exterior features: Built-up/flat roof; Impact resistant windows and doors; Stone exterior finish; Across from waterfront; Dead-end location; Rear exposure to the northeast; Has waterfront (bay, navigable) with views of bay, landscaped areas, mangroves, partial river, pool/club, and water; Irrigation from well

Interior

  • Kitchen: Electric cooktop; Range; Microwave; Refrigerator; Freezer; Garbage disposal
  • Bedrooms: 2 bedrooms (split bedroom floor plan)
  • Flooring: Tile flooring
  • Bathrooms: 1 full bathroom with separate tub and shower
  • Heating & cooling: Central electric heat; Central electric cooling; Cable available
  • Interior features: Cable prewire and high-speed internet available; Smoke detectors; Dining area (family); Screened lanai/porch; Turnkey furnished; Common elevator
  • Laundry & utility: Common laundry facilities (community)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath condo listed at $405k.

Deal economics

  • At list price, monthly cash flow is $271 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $405k).
  • Recommended offer: $393k (3.0% below list) — sets the bar for market timing.

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.
  • Market conditions: Rents rising fast (+8.8%/yr); 614 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 3,520 units permitted in Collier County in 2024 (959 in 5+ unit buildings).
  • At $5,426/mo this rent would consume 50% of the median local household income ($131k/yr) (locally 333% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $19k of equity ($3k loan paydown + $17k appreciation (4.1% local appreciation)).
  • Collier County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (4.1% appreciation + 8.0% rent growth), your $113k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($393k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 18y ago; this cycle's ask has dropped $30k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $305k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $392,850 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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. 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?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.34%
Cap rate
8.36%
Cash-on-cash
7.38%
DSCR
1.33
GRM
6.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.08% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
16.7%
Equity multiple
2.05×
Total profit
$119,266
Equity at exit
$207,320
10-year hold
IRR
20.7%
Equity multiple
4.77×
Total profit
$427,030
Equity at exit
$340,678

Cash invested: $113,400 (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.

ZIP-level market 34102

Home prices YoY
1.3%
Rents YoY
8.8%
Active inventory
614
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$5,426 high interval (Pro) →
Mortgage (P&I)
$2,124
Tax from tax record
$280 /mo · $3,365/yr
Insurance
$169
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$1,016
Vacancy / Maint / Mgmt
$1,139
Net cashflow
$271

Break-even live

Break-even rent $5,083
Max offer price $405,000
Occupancy floor 90%

Sensitivity live

Price -10% $500 -5% $386 +0% $271 +5% $157 +10% $42
Rent -10% $-158 -5% $57 +0% $271 +5% $485 +10% $700
Rate -1.0pp $475 -0.5pp $374 base $271 +0.5pp $166 +1.0pp $59

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
$101,250
Closing costs
$12,150
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
805 River Point Dr Unit 307C Naples, FL 1.0 1.0 816 $2,700 $3.31 24d 1 0.03mi
803 River Point Dr Unit 201B Naples, FL 1.0 1.0 715 $2,300 $3.22 24d 1 0.03mi
801 River Point Dr Unit 303A Naples, FL 1.0 1.0 815 $5,000 $6.13 22d 1 0.07mi
1395 Curlew Ave Unit 4-3 Naples, FL 2.0 2.0 975 $7,000 $7.18 24d 1 0.10mi
1435 Curlew Ave #1 Naples, FL 2.0 2.0 975 $2,850 $2.92 22d 1 0.13mi
1435 Curlew Ave #1 Naples, FL 2.0 2.0 975 $2,850 $2.92 24d 1 0.13mi
1100 8th Ave S Naples, FL 2.0 2.0 1218 $9,000 $7.39 14d 5 0.23mi
980 7th Ave S Naples, FL 1.0 1.0 540 $7,500 $13.89 24d 2 0.33mi
450 Bayfront Pl Naples, FL 1.0–3.0 1.0–2.5 1324 $8,750 $6.61 24d 6 0.33mi
950 7th Ave S #23 Naples, FL 1.0 1.0 631 $3,250 $5.15 14d 1 0.35mi
410 Bayfront Pl Naples, FL 1.0–3.0 1.0–2.0 1242 $7,875 $6.34 24d 6 0.36mi
1555 Blue Point Ave Unit 3 Naples, FL 2.0 2.0 1025 $1,745 $1.70 14d 1 0.43mi
1155 Sandpiper St Naples, FL 2.0 2.0 1062 $3,950 $3.72 22d 3 0.47mi
1155 Sandpiper St Naples, FL 2.0 2.0 1062 $4,050 $3.81 24d 2 0.47mi
1950 Mayfair ST Unit 921 Naples, FL 1.0 1.0 710 $3,420 $4.82 14d 1 0.48mi
1950 Mayfair ST Unit 817 Naples, FL 1.0 1.0 710 $3,295 $4.64 14d 1 0.48mi
1950 Mayfair ST Unit 716 Naples, FL 1.0 1.0 710 $3,330 $4.69 14d 1 0.48mi
1950 Mayfair ST Unit 802 Naples, FL 1.0 1.0 710 $3,355 $4.73 14d 1 0.48mi
1950 Mayfair ST Unit 1021 Naples, FL 1.0 1.0 710 $3,520 $4.96 14d 1 0.48mi
1950 Mayfair ST Unit 1027 Naples, FL 1.0 1.0 888 $3,525 $3.97 14d 1 0.48mi
1950 Mayfair ST Unit 901 Naples, FL 2.0 2.0 1025 $4,560 $4.45 14d 1 0.48mi
1360 Chesapeake Ave Unit 1372 Naples, FL 1.0 1.0 600 $1,850 $3.08 24d 1 0.50mi
1535 Chesapeake Ave Unit A2 Naples, FL 2.0 2.0 1080 $2,000 $1.85 24d 1 0.50mi
1950 Mayfair St Naples, FL 3.0 1.0–3.5 1514 $8,752 $5.78 14d 109 0.51mi
1686 Blue Point Ave Naples, FL 2.0 2.0 1057 $5,500 $5.20 14d 2 0.51mi
1605 Chesapeake Ave #2 Naples, FL 2.0 1.0 850 $2,300 $2.71 24d 1 0.53mi
1751 Smugglers Cv Unit 2 1 Naples, FL 2.0 1.0 800 $1,995 $2.49 14d 1 0.54mi
960 7th St S #103 Naples, FL 1.0 1.0 534 $5,000 $9.36 24d 1 0.59mi
12 Knights Bridge Rd Unit A32 Naples, FL 2.0 2.0 1095 $3,200 $2.92 22d 1 0.67mi
2134 Palm St Naples, FL 1.0 1.0 600 $7,500 $12.50 24d 1 0.68mi
636 Broad Ave S Unit 1259386P Naples, FL 2.0 2.0 882 $4,307 $4.88 14d 1 0.69mi
1549 Sandpiper St #36 Naples, FL 2.0 2.0 1073 $2,195 $2.05 24d 1 0.70mi
101 8th St S Naples, FL 1.0 1.0–2.0 940 $12,600 $13.40 14d 4 0.71mi
101 8th St S Naples, FL 1.0 1.0–2.0 940 $12,600 $13.40 24d 4 0.71mi
609 12th Ave S #609 Naples, FL 2.0 2.0 860 $8,000 $9.30 24d 1 0.72mi
766 Central Ave Naples, FL 2.0–3.0 2.0 943 $5,000 $5.30 14d 4 0.77mi
766 Central Ave Naples, FL 2.0–3.0 2.0 855 $6,300 $7.37 22d 3 0.77mi
546 Broad Ave S #546 Naples, FL 2.0 2.0 890 $4,800 $5.39 24d 1 0.77mi
540 4th Ave S #13 Naples, FL 1.0 1.0 580 $5,000 $8.62 24d 1 0.77mi
480 5th St S #102 Naples, FL 1.0 1.0 600 $6,500 $10.83 24d 1 0.81mi

HOA detail condo

Monthly dues
$1,016 · $12,192/yr
Likely covers
water
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-06-18
    days on market $405,000 Active 48 DOM
  2. 2026-06-17
    days on market $405,000 Active 47 DOM
  3. 2026-06-16
    days on market $405,000 Active 46 DOM
  4. 2026-06-15
    days on market $405,000 Active 45 DOM
  5. 2026-06-14
    days on market $405,000 Active 43 DOM
  6. 2026-06-10
    days on market $405,000 Active 40 DOM
  7. 2026-06-09
    days on market $405,000 Active 39 DOM
  8. 2026-06-09
    price $405,000 Active 38 DOM
  9. 2026-06-08
    days on market $435,000 Active 38 DOM
  10. 2026-06-07
    days on market $435,000 Active 37 DOM
  11. 2026-06-03
    days on market $435,000 Active 33 DOM
  12. 2026-06-02
    days on market $435,000 Active 32 DOM
  13. 2026-06-01
    days on market $435,000 Active 31 DOM
  14. 2026-05-31
    days on market $435,000 Active 30 DOM
  15. 2026-05-30
    days on market $435,000 Active 29 DOM
  16. 2026-05-01
    listed $435,000 Active
  17. 2026-03-31
    historical
  18. 2026-01-29
    price $450,000
  19. 2025-07-24
    listed $485,000 Active
  20. 2025-05-31
    historical
  21. 2025-05-04
    price $465,000
  22. 2025-04-06
    price $480,000
  23. 2025-04-03
    status Active
  24. 2025-02-02
    historical
  25. 2025-01-17
    price $499,000
  26. 2025-01-11
    price $515,000
  27. 2025-01-01
    price $535,000
  28. 2024-10-17
    listed $550,000 Active
  29. 2020-09-21
    soldstatus $305,000
  30. 2020-09-10
    soldstatus $305,000 Sold
  31. 2020-08-05
    status Pending
  32. 2020-07-12
    price $318,000
  33. 2020-06-11
    price $323,000
  34. 2020-05-11
    listed $333,000 Active
  35. 2020-04-10
    historical
  36. 2020-03-05
    price $333,000
  37. 2020-02-17
    price $343,000
  38. 2019-12-12
    price $349,000
  39. 2019-12-03
    price $359,900
  40. 2019-10-31
    price $364,900
  41. 2019-10-31
    status Active
  42. 2019-08-20
    historical
  43. 2019-07-03
    price $354,900
  44. 2019-06-06
    price $359,900
  45. 2019-05-09
    listed $364,900 Active
  46. 2019-01-28
    historical
  47. 2018-12-05
    price $359,900
  48. 2018-08-31
    listed $365,000 Active
  49. 2016-10-11
    soldstatus $335,000
  50. 2015-05-15
    listed $240,000

ⓘ 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
$3,365 · $280/mo
Projected year-2 tax
$3,365 · $280/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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥107°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$65,114
− Mortgage interest
−$22,686
− Property taxes
−$3,365
− Insurance
−$7,144
− Repairs & maintenance
−$5,209
− Management
−$5,209
− HOA
−$12,192
− Depreciation
−$11,782
Taxable loss
−$2,472
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$593
After-tax cash flow
$3,847/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.

Schools (NCES district)

No district data.

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

Census place
Naples, FL
County
Collier County · 396,295 people
City population
344,941
Metro
Naples-Marco Island, FL
Population (ZIP)
11,179
Household income
$130,929
Rent vs Own
24.1% rent · 75.9% own
Severe rent burden
333.0

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 9% Two or more races 8% Black 8% Asian 1%
Hispanic origin (detail)
Cuban 6%
Common ancestry
Hispanic 4% Lithuanian 4% Romanian 4%
Foreign-born
17% · Canada, China
Languages at home
87% English-only · Spanish 7% French/Haitian/Cajun 4% German/W. Germanic 1%

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
▲ 4.08%
Current HPI
328.2755
Rent YoY
▲ 8.75%
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

Price history

+497.5% since first listed
48 events — show timeline
  • 2026-05-01 Listed $435,000 NAPLESMLS
  • 2026-03-31 Listing Removed NAPLESMLS
  • 2026-01-29 Price Changed $450,000 NAPLESMLS
  • 2025-07-24 Listed $485,000 NAPLESMLS
  • 2025-05-31 Listing Removed NAPLESMLS
  • 2025-05-04 Price Changed $465,000 NAPLESMLS
  • 2025-04-06 Price Changed $480,000 NAPLESMLS
  • 2025-04-03 Relisted NAPLESMLS
  • 2025-02-02 Listing Removed NAPLESMLS
  • 2025-01-17 Price Changed $499,000 NAPLESMLS
  • 2025-01-11 Price Changed $515,000 NAPLESMLS
  • 2025-01-01 Price Changed $535,000 NAPLESMLS
  • 2024-10-17 Listed $550,000 NAPLESMLS
  • 2020-09-21 Sold (Public Records) $305,000 Public Records
  • 2020-09-10 Sold (MLS) $305,000 NAPLESMLS
  • 2020-08-05 Pending NAPLESMLS
  • 2020-07-12 Price Changed $318,000 NAPLESMLS
  • 2020-06-11 Price Changed $323,000 NAPLESMLS
  • 2020-05-11 Listed $333,000 NAPLESMLS
  • 2020-04-10 Listing Removed NAPLESMLS
  • 2020-03-05 Price Changed $333,000 NAPLESMLS
  • 2020-02-17 Price Changed $343,000 NAPLESMLS
  • 2019-12-12 Price Changed $349,000 NAPLESMLS
  • 2019-12-03 Price Changed $359,900 NAPLESMLS
  • 2019-10-31 Price Changed $364,900 NAPLESMLS
  • 2019-10-31 Relisted NAPLESMLS
  • 2019-08-20 Listing Removed NAPLESMLS
  • 2019-07-03 Price Changed $354,900 NAPLESMLS
  • 2019-06-06 Price Changed $359,900 NAPLESMLS
  • 2019-05-09 Listed $364,900 NAPLESMLS
  • 2019-01-28 Listing Removed NAPLESMLS
  • 2018-12-05 Price Changed $359,900 NAPLESMLS
  • 2018-08-31 Listed $365,000 NAPLESMLS
  • 2016-10-11 Sold (Public Records) $335,000 Public Records
  • 2015-05-15 Listed $240,000 FORTMLS
  • 2013-11-18 Sold (Public Records) $187,000 Public Records
  • 2013-11-14 Price Changed $194,900 NAPLESMLS
  • 2013-11-14 Sold (MLS) $187,000 NAPLESMLS
  • 2013-10-08 Listed $187,000 NAPLESMLS
  • 2013-10-07 Listing Removed NAPLESMLS
  • 2013-01-09 Listed $200,000 NAPLESMLS
  • 2011-03-31 Sold (Public Records) $174,000 Public Records
  • 2011-03-30 Sold (MLS) $174,000 Stellar MLS as Distributed by MLS Grid
  • 2010-10-31 Listing Removed FORTMLS
  • 2009-12-14 Listed $210,000 Stellar MLS as Distributed by MLS Grid
  • 2008-12-05 Listed $292,000 NAPLESMLS
  • 1995-04-04 Sold (Public Records) $83,000 Public Records
  • 1984-06-01 Sold (Public Records) $72,800 Public Records

Property tax history

+6.5%/yr

Latest (2025): $3,365 · -7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…