15184 Butler Lake Dr #101 · Pelican Marsh, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- AH
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $1,142 – $2,507
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 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).
- Cash flow +10.4/30.0
- ARV discount +7.5/15.0
- Appreciation +5.1/10.0
- Schools +5.0/10.0
- 1% rule +3.2/10.0
- DSCR +3.0/10.0
- Rent growth +2.7/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
$519,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Peaceful, private preserve view from this end unit w nothing but green space next to it. The only 1st floor unit currently available in desirable Livingston Lakes. Meticulously maintained. Windows on 3 sides allow plenty of natural light. Neutral upgraded tile on the diagonal & white shaker cabinets throughout. Open kitchen offers granite countertops w complementing tile backsplash, under cabinet lighting & SS appliances. Breakfast bar features shiplap knee wall & custom pendant lights. Contemporary ceiling fans w additional overhead lighting in each room. Master bath w dual sinks & frameless shower doors. Both bedrooms have custom closets to maximize storage. Impact doors & windows. Electric hurricane screens on tiled lanai. Livingston Lakes is a pet-friendly, gated community of 230 homes in North Naples. Amenities include: large pool w lap lanes & cabanas, 2 built-in gas grills, clubhouse w catering kitchen, state-of-the-art fitness center, fireplace & fountain. All this w low fees! Easy access to I-75 & a short trip to multiple international airports. Less than 5 miles to the white sand beaches of the Gulf.
Key facts
- New solid core doors
- Oversized rear lanai
- $501 HOA
Tags
Property features AI
Finance
- Other: Part of a complex with 230 units and 6 units per building; Single floor unit (1 floor); Possession at closing; Restrictions include architectural controls and limits on number of vehicles; no commercial use or RVs allowed
- HOA & community: Quarterly condo fee; HOA covers lawn/land maintenance, legal/accounting, management, exterior pest control, reserves, sewer, street lights, trash removal and water; Professional management; Community amenities include BBQ/picnic area, bike and jog path, bike storage, cabana, clubhouse, community pool and spa, exercise room, internet access, sidewalks and streetlights; Total annual recurring HOA fees: $6,016; One-time fees: $150
Exterior
- Parking: Attached 1-car garage
- Security: Gated community
- Utilities: Central water; Central sewer; Cable available
- Home design: Residential low-rise (1–3 stories); Corner end unit; Rear exposure faces northeast; Built in 2016; Concrete block construction; Located in Livingston Lakes (Coach Homes at Livingston Lakes)
- Construction: Concrete block construction; Tile roof; Stucco finish; Impact resistant windows
- Exterior features: Automatic sprinkler system; Impact resistant windows; Stucco exterior; Tile roof; Zero lot line; Wooded area view; Central irrigation
Interior
- Kitchen: Cooktop; Dishwasher; Disposal; Microwave; Refrigerator
- Bedrooms: 2 bedrooms plus den
- Flooring: Tile
- Bathrooms: 2 full bathrooms; Master bath with dual sinks and shower (no tub)
- Heating & cooling: Central electric heat; Zoned cooling
- Interior features: Built-in cabinets; Cable prewire; Fire sprinkler system; Foyer; French doors; Pantry; Smoke detectors; Breakfast bar and dining in living area; Den (study); Screened lanai/porch; Partially furnished; Split bedroom floor plan
- Laundry & utility: Washer and dryer; Laundry in residence; Auto garage door opener
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $520k.
Deal economics
- At list price, monthly cash flow is $-430 ($-5k/yr) — negative.
- To cash-flow at today's rent, offer at most $444k (14.6% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $428k (17.7% below list).
- Recommended offer: $428k (17.7% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
- 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: Veterans Memorial Elementary School (math 78% / reading 79%, grade A, #141 of 2,144 statewide, top 7%, 743 students, 22% FRL); North Naples Middle School (math 79% / reading 73%, grade A, #34 of 571 statewide, top 6%, 903 students, 25% 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 24% FRL vs 55% district-wide (31 pts lower); this property's tenant base skews higher-income than the district average.
- Zoned-school proficiency averages 73% at this address vs 58% district-wide (+15 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; 424 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 $4,279/mo this rent would consume 56% of the median local household income ($92k/yr) (locally 1712% 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 $5k of equity ($4k loan paydown + $2k appreciation (0.3% local appreciation)).
- Collier County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 136 days — a 12% lower offer ($458k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 2y 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.
Risks & watch-outs
- Watch-outs: flood insurance adds $152/mo.
- Climate carrying-cost: in FEMA flood zone AH (mandatory federal flood insurance); 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 136 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
- 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?
- 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.
- 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
- 0.82% ✗
- Cap rate
- 5.65%
- Cash-on-cash
- -2.29%
- DSCR
- 0.90
- GRM
- 10.1
CMA / ARV
No comps found within radius.
Projected returns pro-forma
0.29% appreciation · 0.92% rent growth · sell at horizon
- IRR
- -6.4%
- Equity multiple
- 0.70×
- Total profit
- $-43,900
- Equity at exit
- $158,674
- IRR
- -2.0%
- Equity multiple
- 0.79×
- Total profit
- $-30,689
- Equity at exit
- $197,002
Cash invested: $145,572 (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 34109
- Home prices YoY
- 0.1%
- Rents YoY
- 0.9%
- Active inventory
- 424
- Price-to-rent
- 10.1×
Monthly cashflow live
- Estimated rent
- $4,279 high interval (Pro) →
- Mortgage (P&I)
- −$2,726
- Tax from tax record
- −$214 /mo · $2,567/yr
- Insurance
- −$217
- Flood insurance flood zone
- −$152 /mo · $1,824/yr
- HOA
- −$501
- Vacancy / Maint / Mgmt
- −$899
- Net cashflow
- $-430
Break-even live
Sensitivity live
| Price | -10% $-135 | -5% $-282 | +0% $-430 | +5% $-577 | +10% $-724 |
|---|---|---|---|---|---|
| Rent | -10% $-768 | -5% $-599 | +0% $-430 | +5% $-261 | +10% $-92 |
| Rate | -1.0pp $-168 | -0.5pp $-297 | base $-430 | +0.5pp $-564 | +1.0pp $-701 |
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
- $129,975
- Closing costs
- $15,597
- 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 |
|---|---|---|---|---|---|---|---|---|
| 15181 Butler Lake Dr #201 Naples, FL | 3.0 | 2.0 | 2152 | $7,500 | $3.49 | 15d | 1 | 0.05mi |
| 15177 Butler Lake Dr #201 Naples, FL | 3.0 | 2.0 | 2152 | $8,500 | $3.95 | 15d | 1 | 0.07mi |
| 15145 Palmer Lake Cir #103 Naples, FL | 3.0 | 2.0 | 1571 | $7,000 | $4.46 | 25d | 1 | 0.13mi |
| 4965 Sandra Bay Dr #102 Naples, FL | 2.0 | 2.0 | 1377 | $2,200 | $1.60 | 15d | 1 | 0.15mi |
| 5000 Immokalee Rd Naples, FL | 1.0–3.0 | 1.0–2.0 | 1115 | $3,186 | $2.86 | 15d | 68 | 0.16mi |
| 15144 Palmer Lake Cir #102 Naples, FL | 2.0 | 2.0 | 1375 | $6,500 | $4.73 | 25d | 1 | 0.16mi |
| 4940 Cougar Ct S Unit 1545947P Naples, FL | 2.0 | 2.0 | 1367 | $2,185 | $1.60 | 15d | 1 | 0.18mi |
| 4945 Cougar Ct S #105 Naples, FL | 2.0 | 2.0 | 1377 | $2,750 | $2.00 | 15d | 1 | 0.21mi |
| 15126 Palmer Lake Cir Naples, FL | 2.0–3.0 | 2.0 | 1254 | $3,000 | $2.39 | 25d | 2 | 0.24mi |
| 4910 Cougar Ct N Unit 1-205 Naples, FL | 2.0 | 2.0 | 1377 | $2,050 | $1.49 | 15d | 1 | 0.27mi |
| 4970 Deerfield Way Unit F-203 Naples, FL | 2.0 | 2.0 | 1388 | $1,990 | $1.43 | 15d | 1 | 0.34mi |
| 4950 Deerfield Way #202 Naples, FL | 2.0 | 2.0 | 1388 | $2,000 | $1.44 | 23d | 1 | 0.34mi |
| 4960 Deerfield Way Unit E102 Naples, FL | 2.0 | 2.0 | 1202 | $4,250 | $3.54 | 15d | 1 | 0.35mi |
| 5045 Cedar Springs Dr #103 Naples, FL | 2.0 | 2.0 | 1202 | $5,000 | $4.16 | 25d | 1 | 0.35mi |
| 5045 Cedar Springs Dr #203 Naples, FL | 2.0 | 2.0 | 1427 | $4,200 | $2.94 | 25d | 1 | 0.35mi |
| 4680 Saint Croix Ln #512 Naples, FL | 3.0 | 2.0 | 1196 | $2,490 | $2.08 | 25d | 1 | 0.37mi |
| 4680 Saint Croix Ln Naples, FL | 1.0–3.0 | 1.0–2.0 | 931 | $2,000 | $2.15 | 15d | 2 | 0.37mi |
| 5025 Cedar Springs Dr #102 Naples, FL | 2.0 | 2.5 | 1202 | $3,510 | $2.92 | 25d | 1 | 0.39mi |
| 5025 Cedar Springs Dr #102 Naples, FL | 2.0 | 2.0 | 1202 | $1,590 | $1.32 | 15d | 1 | 0.39mi |
| 4910 Deerfield Way #103 Naples, FL | 2.0 | 2.0 | 1200 | $4,800 | $4.00 | 23d | 1 | 0.41mi |
| 4910 Deerfield Way Unit A-203 Naples, FL | 2.0 | 2.0 | 1388 | $5,500 | $3.96 | 15d | 1 | 0.41mi |
| 4720 Saint Croix Ln #137 Naples, FL | 2.0 | 2.0 | 1200 | $2,200 | $1.83 | 25d | 1 | 0.47mi |
| 5125 Cedar Springs Dr #204 Naples, FL | 3.0 | 2.0 | 2177 | $5,650 | $2.60 | 25d | 1 | 0.48mi |
| 4610 Saint Croix Ln #1027 Naples, FL | 3.0 | 2.0 | 1196 | $4,000 | $3.34 | 25d | 1 | 0.48mi |
| 5105 Cedar Springs Dr #101 Naples, FL | 2.0 | 2.0 | 1650 | $7,000 | $4.24 | 25d | 1 | 0.49mi |
| 5130 Cobble Creek Ct Unit B202 Naples, FL | 3.0 | 2.0 | 2050 | $2,800 | $1.37 | 15d | 1 | 0.51mi |
| 5360 Andover Dr #202 Naples, FL | 3.0 | 2.0 | 1928 | $6,500 | $3.37 | 25d | 1 | 0.56mi |
| 5145 Cobble Creek Ct #202 Naples, FL | 2.0 | 2.0 | 1798 | $2,600 | $1.45 | 23d | 1 | 0.57mi |
| 5330 Andover Dr #102 Naples, FL | 3.0 | 2.0 | 1740 | $2,550 | $1.47 | 25d | 1 | 0.59mi |
| 5325 Andover Dr #101 Naples, FL | 2.0 | 2.0 | 1654 | $5,250 | $3.17 | 25d | 1 | 0.62mi |
| 5657 Whisperwood Blvd #204 Naples, FL | 2.0 | 2.0 | 1793 | $6,000 | $3.35 | 25d | 1 | 0.64mi |
| 5645 Whisperwood Blvd #504 Naples, FL | 2.0 | 2.0 | 1793 | $6,000 | $3.35 | 25d | 1 | 0.66mi |
| 5632 Whisperwood Blvd #1601 Naples, FL | 3.0 | 2.0 | 1856 | $8,000 | $4.31 | 25d | 1 | 0.69mi |
| 2115 Malibu Lake Cir Naples, FL | 1.0–4.0 | 1.0–2.0 | 1188 | $2,282 | $1.92 | 15d | 56 | 0.71mi |
| 300 Diamond Cir #302 Naples, FL | 3.0 | 2.0 | 1755 | $2,600 | $1.48 | 25d | 1 | 0.73mi |
| 5455 Worthington Ln #202 Naples, FL | 2.0 | 2.0 | 1427 | $3,900 | $2.73 | 25d | 1 | 0.74mi |
| 5455 Worthington Ln #103 Naples, FL | 2.0 | 2.0 | 1202 | $5,000 | $4.16 | 25d | 1 | 0.74mi |
| 2001 Tarpon Bay Dr N #102 Naples, FL | 2.0 | 2.0 | 1620 | $5,400 | $3.33 | 25d | 1 | 0.74mi |
| 2004 Tarpon Bay Dr N #101 Naples, FL | 3.0 | 2.0 | 1759 | $2,450 | $1.39 | 25d | 1 | 0.74mi |
| 2004 Tarpon Bay Dr N #201 Naples, FL | 3.0 | 2.0 | 2170 | $6,000 | $2.76 | 25d | 1 | 0.74mi |
HOA detail condo
- Monthly dues
- $501 · $6,012/yr
- Likely covers
- gaselectricpoolgymsecurity
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 23 events
-
2026-06-21days on market $519,900 Active 136 DOM
-
2026-06-18days on market $519,900 Active 133 DOM
-
2026-06-17days on market $519,900 Active 132 DOM
-
2026-06-16days on market $519,900 Active 131 DOM
-
2026-06-15days on market $519,900 Active 130 DOM
-
2026-06-14remarks 694-char remark
-
2026-06-14days on market $519,900 Active 128 DOM
-
2026-06-10days on market $519,900 Active 125 DOM
-
2026-06-09days on market $519,900 Active 124 DOM
-
2026-06-08days on market $519,900 Active 123 DOM
-
2026-06-07days on market $519,900 Active 122 DOM
-
2026-06-03days on market $519,900 Active 118 DOM
-
2026-06-02days on market $519,900 Active 117 DOM
-
2026-06-01days on market $519,900 Active 116 DOM
-
2026-05-31days on market $519,900 Active 115 DOM
-
2026-05-30days on market $519,900 Active 114 DOM
-
2026-03-17price $519,900
-
2026-02-06$535,000 Active
-
2024-03-27soldstatus $560,000
-
2024-03-25soldstatus $560,000 Sold 1175-char remark
Show marketing remark (1175 chars)
Peaceful, private preserve view from this end unit w nothing but green space next to it. The only 1st floor unit currently available in desirable Livingston Lakes. Meticulously maintained. Windows on 3 sides allow plenty of natural light. Neutral upgraded tile on the diagonal & white shaker cabinets throughout. Open kitchen offers granite countertops w complementing tile backsplash, under cabinet lighting & SS appliances. Breakfast bar features shiplap knee wall & custom pendant lights. Contemporary ceiling fans w additional overhead lighting in each room. Master bath w dual sinks & frameless shower doors. Both bedrooms have custom closets to maximize storage. Impact doors & windows. Electric hurricane screens on tiled lanai. Livingston Lakes is a pet-friendly, gated community of 230 homes in North Naples. Amenities include: large pool w lap lanes & cabanas, 2 built-in gas grills, clubhouse w catering kitchen, state-of-the-art fitness center, fireplace & fountain. All this w low fees! Easy access to I-75 & a short trip to multiple international airports. Less than 5 miles to the white sand beaches of the Gulf.
-
2024-03-22status Pending 1175-char remark
Show marketing remark (1175 chars)
Peaceful, private preserve view from this end unit w nothing but green space next to it. The only 1st floor unit currently available in desirable Livingston Lakes. Meticulously maintained. Windows on 3 sides allow plenty of natural light. Neutral upgraded tile on the diagonal & white shaker cabinets throughout. Open kitchen offers granite countertops w complementing tile backsplash, under cabinet lighting & SS appliances. Breakfast bar features shiplap knee wall & custom pendant lights. Contemporary ceiling fans w additional overhead lighting in each room. Master bath w dual sinks & frameless shower doors. Both bedrooms have custom closets to maximize storage. Impact doors & windows. Electric hurricane screens on tiled lanai. Livingston Lakes is a pet-friendly, gated community of 230 homes in North Naples. Amenities include: large pool w lap lanes & cabanas, 2 built-in gas grills, clubhouse w catering kitchen, state-of-the-art fitness center, fireplace & fountain. All this w low fees! Easy access to I-75 & a short trip to multiple international airports. Less than 5 miles to the white sand beaches of the Gulf.
-
2024-02-18status Pending With Contingencies 1175-char remark
Show marketing remark (1175 chars)
Peaceful, private preserve view from this end unit w nothing but green space next to it. The only 1st floor unit currently available in desirable Livingston Lakes. Meticulously maintained. Windows on 3 sides allow plenty of natural light. Neutral upgraded tile on the diagonal & white shaker cabinets throughout. Open kitchen offers granite countertops w complementing tile backsplash, under cabinet lighting & SS appliances. Breakfast bar features shiplap knee wall & custom pendant lights. Contemporary ceiling fans w additional overhead lighting in each room. Master bath w dual sinks & frameless shower doors. Both bedrooms have custom closets to maximize storage. Impact doors & windows. Electric hurricane screens on tiled lanai. Livingston Lakes is a pet-friendly, gated community of 230 homes in North Naples. Amenities include: large pool w lap lanes & cabanas, 2 built-in gas grills, clubhouse w catering kitchen, state-of-the-art fitness center, fireplace & fountain. All this w low fees! Easy access to I-75 & a short trip to multiple international airports. Less than 5 miles to the white sand beaches of the Gulf.
-
2024-01-26$575,000 Active 1175-char remark
Show marketing remark (1175 chars)
Peaceful, private preserve view from this end unit w nothing but green space next to it. The only 1st floor unit currently available in desirable Livingston Lakes. Meticulously maintained. Windows on 3 sides allow plenty of natural light. Neutral upgraded tile on the diagonal & white shaker cabinets throughout. Open kitchen offers granite countertops w complementing tile backsplash, under cabinet lighting & SS appliances. Breakfast bar features shiplap knee wall & custom pendant lights. Contemporary ceiling fans w additional overhead lighting in each room. Master bath w dual sinks & frameless shower doors. Both bedrooms have custom closets to maximize storage. Impact doors & windows. Electric hurricane screens on tiled lanai. Livingston Lakes is a pet-friendly, gated community of 230 homes in North Naples. Amenities include: large pool w lap lanes & cabanas, 2 built-in gas grills, clubhouse w catering kitchen, state-of-the-art fitness center, fireplace & fountain. All this w low fees! Easy access to I-75 & a short trip to multiple international airports. Less than 5 miles to the white sand beaches of the Gulf.
ⓘ 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
- $2,567 · $214/mo
- Projected year-2 tax
- $4,315 · $360/mo
- Expected delta
- +$1,749/yr (+$146/mo · 68.1%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone AH · 0% 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
- $51,347
- − Mortgage interest
- −$29,122
- − Property taxes
- −$2,567
- − Insurance
- −$4,424
- − Repairs & maintenance
- −$4,108
- − Management
- −$4,108
- − HOA
- −$6,012
- − Depreciation
- −$15,124
- Taxable loss
- −$14,118
- Est. tax savings @ 24.0%
- +$3,388
- After-tax cash flow
- $-1,767/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 — Pelican Marsh
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- County
- Collier County · 396,295 people
- Metro
- Naples-Marco Island, FL
- Population (ZIP)
- 27,273
- Household income
- $92,259
- Rent vs Own
- Severe rent burden
- 1712.0
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 (78%)
- Race & ethnicity
- White 78% Hispanic / Latino 11% Two or more races 9% Black 4% Asian 4%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 1% Cuban 3%
- Common ancestry
- Romanian 5% Scotch-Irish 3% Lithuanian 2%
- Foreign-born
- 20% · Canada, Jamaica, Vietnam
- Languages at home
- 77% English-only · Spanish 10% Other Indo-European 5% 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
- ▲ 0.29%
- Current HPI
- 279.357
- Rent YoY
- ▲ 0.92%
- 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
-9.6% since first listed7 events — show timeline
- 2026-03-17 Price Changed $519,900 NAPLESMLS
- 2026-02-06 Listed $535,000 NAPLESMLS
- 2024-03-27 Sold (Public Records) $560,000 Public Records
- 2024-03-25 Sold (MLS) $560,000 NAPLESMLS
- 2024-03-22 Pending — NAPLESMLS
- 2024-02-18 Pending — NAPLESMLS
- 2024-01-26 Listed $575,000 NAPLESMLS
Property tax history
+14.9%/yrLatest (2025): $2,567 · -5.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…