3588 Corinthian Way · Naples, FL
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.22%
- 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)
- 7 days/yr
- Hot days in 30 yrs
- 29 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
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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).
- Schools +5.0/10.0
- Cash flow +4.7/30.0
- Livability +4.0/5.0
- Rent growth +2.7/5.0
- Condition / age +2.5/5.0
- 1% rule +1.1/10.0
- DSCR +0.0/10.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$650,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
A GORGEOUS NEW white & gray Kitchen, QUARTZ countertops, soft close cabinets, floor to ceiling pantry, tile backsplash, new Stainless Steel appliances, oversized island, and stunning NEW ceramic TILE FLOORS welcome you to this fabulous home in Naples. Walk into this BRIGHT and inviting space with CATHEDRAL ceilings, BAY windows, spectacular LAKE view, upgraded bathrooms WITH QUARTZ countertops and new vanities. Lots of room for friends and family to visit, with two en-suites on the second floor, yet lots of privacy with the MASTER bedroom on the FIRST floor. Watch sunrises over the lake every morning from your own enclosed lanai while sipping your first cup of coffee. Did I forget to say LOCATION? Minutes from downtown Naples, Venetian Village, Vanderbilt BEACH and Mercato, and in one of Naples best school districts. World Tennis Center is a unique community with lush mature landscaping, and some of the best tennis courts in Naples: 16 courts - 12 har-tru-clay and 4 hard courts, 10 lighted courts - two heated community pools, an outdoor jacuzzi, saunas, a poolside cafe restaurant, an exercise room, tennis pro-shop, a children's playground, and beautiful grounds. ..
Key facts
- Quartz counters
- Lake views
- Pantry cabinet
Tags
Property features AI
Finance
- Other: Oversize lot; Lot is approximately 0.13 acres; Paved road access; Deeded restrictions: No RV, No Truck; Central irrigation
- HOA & community: Mandatory HOA with annual fee; Annual HOA fee applies; Professional management; HOA covers cable, irrigation water, lawn/land maintenance, legal/accounting, manager, exterior pest control, recreation facilities, sewer, trash removal; Community amenities include clubhouse, community pool and spa, exercise room, library, play area, bocce, pickleball, tennis and racquetball courts, sauna, BBQ/picnic area
Exterior
- Parking: Attached garage; 2 garage spaces (2+ parking spaces)
- Security: Entry keypad; Gated community; Shutters for storm protection
- Utilities: Central water; Central sewer; Cable available
- Home design: Residential single-family home; 2-story design; Rear exposure faces east
- Construction: Built in 1997; Concrete block construction; Stucco exterior; Tile roof
- Exterior features: Patio; Automatic sprinkler system; Lake view / waterfront on a lake
Interior
- Kitchen: Island; Pantry; Breakfast bar / Eat-in kitchen; Dishwasher; Disposal; Microwave; Range; Refrigerator/Icemaker; Reverse osmosis
- Bedrooms: 3 bedrooms; Master bedroom on ground level; Split bedroom layout
- Flooring: Tile; Wood
- Bathrooms: 3 full bathrooms; 1 half bathroom; Master bath with dual sinks and separate tub and shower
- Heating & cooling: Central electric heat; Central electric cooling; Ceiling fans
- Interior features: Pantry; Smoke detectors; Vaulted ceiling; Florida room; Turnkey furnished
- Laundry & utility: Laundry in residence; Washer; Dryer; Auto garage door
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.5-bath single-family listed at $650k.
Deal economics
- At list price, monthly cash flow is $-2k ($-19k/yr) — negative.
- To cash-flow at today's rent, offer at most $364k (44.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $399k (38.6% below list).
- Recommended offer: $364k (44.1% below list) — sets the bar for cash-flow.
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: Osceola Elementary School (math 78% / reading 74%, grade A, #198 of 2,144 statewide, top 10%, 621 students, 32% 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 30% FRL vs 55% district-wide (25 pts lower); this property's tenant base skews higher-income than the district average.
- Zoned-school proficiency averages 71% at this address vs 58% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Collier average implies; a family-tenant draw the district grade alone would hide.
- Market conditions: Rents flat; 334 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,520 units permitted in Collier County in 2024 (959 in 5+ unit buildings).
- At $3,989/mo this rent would consume 52% of the median local household income ($92k/yr) (locally 780% of renters already pay >50% of income on rent) — 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 $20k 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
- It's been on market 65 days — a 6% lower offer ($611k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 8y ago; this cycle's ask has dropped $35k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $507k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→29/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
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?
- It's been on market 65 days. Have you received any prior offers? Is the seller open to a 44% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- 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 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
- 0.61% ✗
- Cap rate
- 3.30%
- Cash-on-cash
- -10.69%
- DSCR
- 0.52
- GRM
- 13.6
CMA / ARV
- ARV (on-the-fly)
- $451,710
- Comps found
- 1
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4907 Europa Dr | 0.03mi | 3/2.0 | 1,537 (-8%) | 15mo | $415,000 | $270 | 66 |
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 · 0.85% rent growth · sell at horizon
- IRR
- -38.2%
- Equity multiple
- -0.19×
- Total profit
- $-216,834
- Equity at exit
- $96,917
- IRR
- -74.7%
- Equity multiple
- -0.95×
- Total profit
- $-354,075
- Equity at exit
- $56,200
Cash invested: $182,000 (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
ZIP-level market 34105
- Home prices YoY
- -30.5%
- Rents YoY
- 0.8%
- Active inventory
- 334
- Price-to-rent
- 13.6×
Monthly cashflow live
- Estimated rent
- $3,989 high interval (Pro) →
- Mortgage (P&I)
- −$3,409
- Tax from tax record
- −$416 /mo · $4,995/yr
- Insurance
- −$271
- HOA
- −$677
- Vacancy / Maint / Mgmt
- −$838
- Net cashflow
- $-1,622
Break-even live
Sensitivity live
| Price | -10% $-1,254 | -5% $-1,438 | +0% $-1,622 | +5% $-1,806 | +10% $-1,990 |
|---|---|---|---|---|---|
| Rent | -10% $-1,937 | -5% $-1,779 | +0% $-1,622 | +5% $-1,464 | +10% $-1,307 |
| Rate | -1.0pp $-1,294 | -0.5pp $-1,456 | base $-1,622 | +0.5pp $-1,790 | +1.0pp $-1,962 |
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
- $162,500
- Closing costs
- $19,500
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3308 Europa Dr #30 Naples, FL | 2.0 | 2.0 | 1205 | $5,500 | $4.56 | 25d | 1 | 0.31mi |
| 5025 Maxwell Cir Unit 2 Naples, FL | 3.0 | 2.0 | 2021 | $3,500 | $1.73 | 15d | 1 | 0.31mi |
| 5050 Blauvelt Way Unit 8-102 Naples, FL | 3.0 | 2.0 | 2021 | $3,700 | $1.83 | 25d | 1 | 0.40mi |
| 1860 Bald Eagle Dr Unit 403B Naples, FL | 2.0 | 2.0 | 1325 | $3,000 | $2.26 | 15d | 1 | 0.42mi |
| 1350 Misty Pines Cir Unit E-204 Naples, FL | 2.0 | 2.0 | 1200 | $7,500 | $6.25 | 15d | 1 | 0.43mi |
| 500 Misty Pines Cir Unit 2-204 Naples, FL | 2.0 | 2.0 | 1260 | $5,750 | $4.56 | 15d | 1 | 0.47mi |
| 500 Misty Pines Cir #206 Naples, FL | 2.0 | 2.0 | 1260 | $6,000 | $4.76 | 15d | 1 | 0.47mi |
| 1629 Spoonbill Ln Unit 1629-A Naples, FL | 2.0 | 2.0 | 1250 | $2,000 | $1.60 | 15d | 1 | 0.58mi |
| 1554 Oyster Catcher Pt Unit C Naples, FL | 2.0 | 2.0 | 1124 | $2,900 | $2.58 | 25d | 1 | 0.65mi |
| 1545 Oyster Catcher Pt Unit A Naples, FL | 2.0 | 2.0 | 1124 | $2,200 | $1.96 | 15d | 1 | 0.66mi |
| 3099 Lancaster Dr Unit 7-701 Naples, FL | 2.0 | 2.0 | 2160 | $10,000 | $4.63 | 25d | 1 | 0.67mi |
| 3105 La Costa Cir Naples, FL | 1.0–3.0 | 1.0–2.0 | 1050 | $2,235 | $2.13 | 15d | 20 | 0.71mi |
| 3225 Cypress Glen Way #105 Naples, FL | 2.0 | 2.0 | 1191 | $2,900 | $2.43 | 25d | 1 | 0.73mi |
| 3255 Tamara Dr #4 Naples, FL | 3.0 | 2.5 | 1437 | $2,500 | $1.74 | 15d | 1 | 0.76mi |
| 3250 Cypress Glen Way Naples, FL | 2.0 | 2.0 | 1242 | $3,300 | $2.66 | 22d | 3 | 0.80mi |
| 3250 Cypress Glen Way Naples, FL | 2.0 | 2.0 | 1191 | $3,488 | $2.93 | 25d | 2 | 0.80mi |
| 12832 Brynwood Way Naples, FL | 3.0 | 2.0 | 1714 | $5,250 | $3.06 | 15d | 1 | 0.83mi |
| 3268 Amanda Ln #3 Naples, FL | 3.0 | 2.5 | 1437 | $2,350 | $1.64 | 15d | 1 | 0.84mi |
| 1044 Woodshire Ln Unit B212 Naples, FL | 3.0 | 2.0 | 1250 | $8,000 | $6.40 | 25d | 1 | 0.84mi |
| 12902 Brynwood Preserve Ln Naples, FL | 3.0 | 3.0 | 2100 | $7,500 | $3.57 | 25d | 1 | 0.91mi |
| 13078 Pembroke Dr Naples, FL | 3.0 | 2.5 | 2024 | $6,500 | $3.21 | 25d | 1 | 0.91mi |
| 3304 Lisa Ln Unit 102 Naples, FL | 2.0 | 2.5 | 1272 | $2,350 | $1.85 | 15d | 1 | 0.92mi |
| 12914 Brynwood Preserve Ln Naples, FL | 2.0 | 2.0 | 1720 | $7,000 | $4.07 | 25d | 1 | 0.93mi |
| 2581 Poinciana St Naples, FL | 3.0 | 2.0 | 1255 | $9,000 | $7.17 | 25d | 1 | 1.20mi |
| 1085 Forest Lakes Dr Unit 8202 Naples, FL | 2.0 | 2.0 | 1086 | $2,800 | $2.58 | 15d | 1 | 1.21mi |
| 12839 Carrington Cir Unit 8-102 Naples, FL | 3.0 | 2.0 | 2063 | $6,500 | $3.15 | 25d | 1 | 1.22mi |
| 3511 Santiago Way Naples, FL | 4.0 | 2.0 | 1800 | $6,500 | $3.61 | 25d | 1 | 1.27mi |
| 1256 Carpazi Ct #502 Naples, FL | 3.0 | 2.0 | 1744 | $2,495 | $1.43 | 25d | 1 | 1.27mi |
| 1256 Carpazi Ct Unit 502 Naples, FL | 3.0 | 2.0 | 1744 | $2,495 | $1.43 | 15d | 1 | 1.27mi |
| 1115 Reserve Ct Unit 2 Naples, FL | 2.0 | 2.0 | 1100 | $1,800 | $1.64 | 15d | 1 | 1.28mi |
| 1105 Reserve Ct #307 Naples, FL | 3.0 | 2.0 | 1239 | $1,995 | $1.61 | 15d | 1 | 1.29mi |
| 1105 Reserve Ct #206 Naples, FL | 2.0 | 2.0 | 1100 | $2,000 | $1.82 | 15d | 1 | 1.29mi |
| 1614 Forest Lakes Blvd Naples, FL | 3.0 | 2.0 | 1869 | $10,000 | $5.35 | 25d | 1 | 1.32mi |
| 1719 Camelia Ln Naples, FL | 3.0 | 2.0 | 1534 | $3,900 | $2.54 | 25d | 1 | 1.38mi |
| 3520 Bolero Way Unit 1325569P Naples, FL | 3.0 | 2.0 | 1399 | $5,021 | $3.59 | 15d | 1 | 1.43mi |
| 2602 Fountain View Cir Naples, FL | 1.0–2.0 | 1.0–2.0 | 995 | $2,277 | $2.29 | 15d | 41 | 1.45mi |
| 13435 Silktail Dr Naples, FL | 2.0 | 2.0 | 1837 | $8,950 | $4.87 | 25d | 1 | 1.48mi |
| 13423 Silktail Dr Naples, FL | 2.0 | 2.0 | 1831 | $2,200 | $1.20 | 25d | 1 | 1.49mi |
| 6542 Marbella Dr Naples, FL | 3.0 | 2.5 | 2144 | $6,250 | $2.92 | 25d | 1 | 1.49mi |
| 13441 Coronado Dr Naples, FL | 3.0 | 2.0 | 1837 | $10,000 | $5.44 | 25d | 1 | 1.49mi |
HOA detail
- Monthly dues
- $677 · $8,124/yr
- Likely covers
- landscapingpool
Listing history 35 events
-
2026-06-21days on market $650,000 Active 65 DOM
-
2026-06-18days on market $650,000 Active 62 DOM
-
2026-06-17days on market $650,000 Active 61 DOM
-
2026-06-16days on market $650,000 Active 60 DOM
-
2026-06-15days on market $650,000 Active 59 DOM
-
2026-06-14days on market $650,000 Active 57 DOM
-
2026-06-10days on market $650,000 Active 54 DOM
-
2026-06-09days on market $650,000 Active 53 DOM
-
2026-06-08days on market $650,000 Active 52 DOM
-
2026-06-07days on market $650,000 Active 51 DOM
-
2026-06-03days on market $650,000 Active 47 DOM
-
2026-06-02days on market $650,000 Active 46 DOM
-
2026-06-01days on market $650,000 Active 45 DOM
-
2026-05-31days on market $650,000 Active 44 DOM
-
2026-05-30days on market $650,000 Active 43 DOM
-
2026-05-11price $650,000
-
2026-04-17$685,000 Active
-
2021-06-17soldstatus $507,000
-
2021-06-11soldstatus $507,000 Sold 1189-char remark
Show marketing remark (1189 chars)
A GORGEOUS NEW white & gray Kitchen, QUARTZ countertops, soft close cabinets, floor to ceiling pantry, tile backsplash, new Stainless Steel appliances, oversized island, and stunning NEW ceramic TILE FLOORS welcome you to this fabulous home in Naples. Walk into this BRIGHT and inviting space with CATHEDRAL ceilings, BAY windows, spectacular LAKE view, upgraded bathrooms WITH QUARTZ countertops and new vanities. Lots of room for friends and family to visit, with two en-suites on the second floor, yet lots of privacy with the MASTER bedroom on the FIRST floor. Watch sunrises over the lake every morning from your own enclosed lanai while sipping your first cup of coffee. Did I forget to say LOCATION? Minutes from downtown Naples, Venetian Village, Vanderbilt BEACH and Mercato, and in one of Naples best school districts. World Tennis Center is a unique community with lush mature landscaping, and some of the best tennis courts in Naples: 16 courts - 12 har-tru-clay and 4 hard courts, 10 lighted courts - two heated community pools, an outdoor jacuzzi, saunas, a poolside cafe restaurant, an exercise room, tennis pro-shop, a children's playground, and beautiful grounds. ..
-
2021-05-25status Pending 1189-char remark
Show marketing remark (1189 chars)
A GORGEOUS NEW white & gray Kitchen, QUARTZ countertops, soft close cabinets, floor to ceiling pantry, tile backsplash, new Stainless Steel appliances, oversized island, and stunning NEW ceramic TILE FLOORS welcome you to this fabulous home in Naples. Walk into this BRIGHT and inviting space with CATHEDRAL ceilings, BAY windows, spectacular LAKE view, upgraded bathrooms WITH QUARTZ countertops and new vanities. Lots of room for friends and family to visit, with two en-suites on the second floor, yet lots of privacy with the MASTER bedroom on the FIRST floor. Watch sunrises over the lake every morning from your own enclosed lanai while sipping your first cup of coffee. Did I forget to say LOCATION? Minutes from downtown Naples, Venetian Village, Vanderbilt BEACH and Mercato, and in one of Naples best school districts. World Tennis Center is a unique community with lush mature landscaping, and some of the best tennis courts in Naples: 16 courts - 12 har-tru-clay and 4 hard courts, 10 lighted courts - two heated community pools, an outdoor jacuzzi, saunas, a poolside cafe restaurant, an exercise room, tennis pro-shop, a children's playground, and beautiful grounds. ..
-
2021-04-27status Pending With Contingencies 1189-char remark
Show marketing remark (1189 chars)
A GORGEOUS NEW white & gray Kitchen, QUARTZ countertops, soft close cabinets, floor to ceiling pantry, tile backsplash, new Stainless Steel appliances, oversized island, and stunning NEW ceramic TILE FLOORS welcome you to this fabulous home in Naples. Walk into this BRIGHT and inviting space with CATHEDRAL ceilings, BAY windows, spectacular LAKE view, upgraded bathrooms WITH QUARTZ countertops and new vanities. Lots of room for friends and family to visit, with two en-suites on the second floor, yet lots of privacy with the MASTER bedroom on the FIRST floor. Watch sunrises over the lake every morning from your own enclosed lanai while sipping your first cup of coffee. Did I forget to say LOCATION? Minutes from downtown Naples, Venetian Village, Vanderbilt BEACH and Mercato, and in one of Naples best school districts. World Tennis Center is a unique community with lush mature landscaping, and some of the best tennis courts in Naples: 16 courts - 12 har-tru-clay and 4 hard courts, 10 lighted courts - two heated community pools, an outdoor jacuzzi, saunas, a poolside cafe restaurant, an exercise room, tennis pro-shop, a children's playground, and beautiful grounds. ..
-
2021-04-22$499,900 Active 1189-char remark
Show marketing remark (1189 chars)
A GORGEOUS NEW white & gray Kitchen, QUARTZ countertops, soft close cabinets, floor to ceiling pantry, tile backsplash, new Stainless Steel appliances, oversized island, and stunning NEW ceramic TILE FLOORS welcome you to this fabulous home in Naples. Walk into this BRIGHT and inviting space with CATHEDRAL ceilings, BAY windows, spectacular LAKE view, upgraded bathrooms WITH QUARTZ countertops and new vanities. Lots of room for friends and family to visit, with two en-suites on the second floor, yet lots of privacy with the MASTER bedroom on the FIRST floor. Watch sunrises over the lake every morning from your own enclosed lanai while sipping your first cup of coffee. Did I forget to say LOCATION? Minutes from downtown Naples, Venetian Village, Vanderbilt BEACH and Mercato, and in one of Naples best school districts. World Tennis Center is a unique community with lush mature landscaping, and some of the best tennis courts in Naples: 16 courts - 12 har-tru-clay and 4 hard courts, 10 lighted courts - two heated community pools, an outdoor jacuzzi, saunas, a poolside cafe restaurant, an exercise room, tennis pro-shop, a children's playground, and beautiful grounds. ..
-
2020-12-21historical
-
2020-10-31status Active
-
2020-10-27status Pending With Contingencies
-
2020-10-16status Active
-
2020-10-06status Pending With Contingencies
-
2020-09-18$465,900 Active
-
2019-05-08soldstatus $370,000
-
2019-05-06soldstatus $370,000 Sold
-
2019-04-17status Pending
-
2019-01-02status Active
-
2018-12-31historical
-
2018-05-09$410,000 Active
-
1997-12-31soldstatus $243,000
ⓘ 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
- $4,995 · $416/mo
- Projected year-2 tax
- $5,395 · $450/mo
- Expected delta
- +$400/yr (+$33/mo · 8.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 10/10 Extreme 7 d/yr ≥107°F today · 29 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
- $47,864
- − Mortgage interest
- −$36,410
- − Property taxes
- −$4,995
- − Insurance
- −$3,250
- − Repairs & maintenance
- −$3,829
- − Management
- −$3,829
- − HOA
- −$8,124
- − Depreciation
- −$18,909
- Taxable loss
- −$31,483
- Est. tax savings @ 24.0%
- +$7,556
- After-tax cash flow
- $-11,905/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)
- 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
Livability — Naples
- Score
- 80/100
- State rank
- #126
- US rank
- #1903
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Collier County · 396,295 people
- City population
- 344,941
- Metro
- Naples-Marco Island, FL
- Population (ZIP)
- 15,441
- Household income
- $92,214
- Rent vs Own
- Severe rent burden
- 780.0
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 14% Two or more races 7% Asian 5%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 1% Cuban 3% Salvadoran 1%
- Common ancestry
- Romanian 3% Lithuanian 3% Italian 3%
- Foreign-born
- 22% · Canada, China, Jamaica
- Languages at home
- 77% English-only · Spanish 11% Other Indo-European 3% Russian/Polish/Slavic 3%
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
- ▼ -124.65%
- Current HPI
- 283.9084
- Rent YoY
- ▲ 0.85%
- 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
+167.5% since first listed20 events — show timeline
- 2026-05-11 Price Changed $650,000 NAPLESMLS
- 2026-04-17 Listed $685,000 NAPLESMLS
- 2021-06-17 Sold (Public Records) $507,000 Public Records
- 2021-06-11 Sold (MLS) $507,000 NAPLESMLS
- 2021-05-25 Pending — NAPLESMLS
- 2021-04-27 Pending — NAPLESMLS
- 2021-04-22 Listed $499,900 NAPLESMLS
- 2020-12-21 Listing Removed — NAPLESMLS
- 2020-10-31 Relisted — NAPLESMLS
- 2020-10-27 Pending — NAPLESMLS
- 2020-10-16 Relisted — NAPLESMLS
- 2020-10-06 Pending — NAPLESMLS
- 2020-09-18 Listed $465,900 NAPLESMLS
- 2019-05-08 Sold (Public Records) $370,000 Public Records
- 2019-05-06 Sold (MLS) $370,000 NAPLESMLS
- 2019-04-17 Pending — NAPLESMLS
- 2019-01-02 Relisted — NAPLESMLS
- 2018-12-31 Listing Removed — NAPLESMLS
- 2018-05-09 Listed $410,000 NAPLESMLS
- 1997-12-31 Sold (Public Records) $243,000 Public Records
Property tax history
+4.0%/yrLatest (2025): $4,995 · -5.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…