CashFlowRE
Sign in Sign up
1100 Little Neck Ct Unit F52
D Composite 42.4
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +7.5/15.0
  • Cash flow +7.3/30.0
  • Appreciation +7.0/10.0
  • Schools +5.0/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • DSCR +1.5/10.0

$649,900

1100 Little Neck Ct Unit F52 · Naples, FL 34102
2 bd · 2.0 ba · 1,050 sqft · Condo public records · 59 Days on market
Built 1980 $930/mo HOA · 18% of rent

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

Listing remarks MLS

C. 17325 WELCOME TO "FOUR WINDS" Watch Dolphins, Bald Eagles from your lanai or master bedroom to enjoy the ultimate Florida Lifestyle. This meticulously maintained 1st Floor Home, an End Unit offering more natural light, comes w/ tile floors throughout, a remodeled kitchen w/ solid surface counters + Breakfast Bar, new lighting & Crown molding. The bathrooms have been updated w/ raised vanities. Living Room opens to a lanai across the rear of the home with sliders offering more living area & A/C comfort as you relax w/ views of Naples Bay. The home comes with a Deeded 26 Foot Boat Dock Included. No Bridges offers Direct Access to Bay & Gulf. Bring your boat & Go fishing, or a pleasure cruise or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier & Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community that Features a Club House & Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac, with limited traffic. Enjoy all that this location & home have to offer you. ~ ENJOY~~

Key facts

  • Waterfront living
  • Updated kitchen
  • New soaking tub

Tags

WATERFRONT LIVINGCANAL VIEWSDEEDED BOAT DOCKDIRECT ACCESS TO BAYUPDATED KITCHENNEW SOAKING TUB

Property features AI

Finance

  • Other: Part of Oyster Bay development (Four Winds sub-condo, building 1100, unit F-52); Condo documents used as source of lot dimensions; Deeded restrictions
  • HOA & community: Mandatory HOA (professional management); Quarterly condo fee; Condo fee $2,789 quarterly (total annual recurring fees $11,156); One-time fees $100; HOA covers insurance, irrigation water, lawn/land maintenance, legal/accounting, manager, street lights, street maintenance; Community amenities: community pool, community room, cabana, BBQ/picnic area, fish cleaning station, internet access, pickleball, tennis court; Boating community

Exterior

  • Parking: 1 assigned parking space; Paved parking
  • Security: Impact resistant storm protection
  • Utilities: Central water; Central sewer; Cable available
  • Home design: Residential low-rise (1–3 stories); End-unit; Built in 1980; Concrete block construction; Elevated building; Rear exposure facing north
  • Construction: Built-up or flat roof and metal roof components; Concrete block construction; Stucco finish; Originally built in 1980
  • Exterior features: Stucco exterior; Impact resistant windows; Boat access with private dock (composite) — dock included; No-bridge gulf access; Canal width 31–80 ft; View of canal, landscaped area, and partial bay; Central irrigation; Private road

Interior

  • Kitchen: Range; Microwave; Dishwasher; Disposal; Refrigerator/Freezer; Wine cooler; Breakfast bar; Dining in living area
  • Bedrooms: 2 bedrooms
  • Flooring: Laminate; Tile
  • Bathrooms: 2 full bathrooms; Master bath with shower (no tub)
  • Heating & cooling: Central electric heat; Central electric cooling
  • Interior features: Bar; Built-in cabinets; Cable prewire; High-speed internet available; Walk-in closet; Window coverings; Florida room; Laundry in residence; Turnkey furnished; Split bedrooms floor plan; 3 ceiling fans
  • Laundry & utility: Washer; Dryer

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/2.0-bath condo listed at $650k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-15k/yr) — negative.
  • To cash-flow at today's rent, offer at most $424k (34.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $507k (22.1% below list).
  • Recommended offer: $424k (34.8% 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.
  • Market conditions: Rents rising fast (+8.8%/yr); 616 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); high-income renter base; 3,520 units permitted in Collier County in 2024 (959 in 5+ unit buildings).
  • At $5,066/mo this rent would consume 46% 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 $31k of equity ($4k loan paydown + $27k appreciation (4.1% local appreciation)).
  • Collier County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$50k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($630k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 18y 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 $379k; list at $650k implies a 71% gain — meaningful room to come down on a strong offer.

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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $424,053 (34.8% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.78%
Cap rate
4.72%
Cash-on-cash
-5.62%
DSCR
0.75
GRM
10.7

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
5.5%
Equity multiple
1.34×
Total profit
$62,231
Equity at exit
$332,685
10-year hold
IRR
10.3%
Equity multiple
2.88×
Total profit
$341,534
Equity at exit
$546,683

Cash invested: $181,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 34102

Home prices YoY
1.3%
Rents YoY
8.8%
Active inventory
616
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$5,066 medium interval (Pro) →
Mortgage (P&I)
$3,408
Tax from tax record
$245 /mo · $2,939/yr
Insurance
$271
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$930
Vacancy / Maint / Mgmt
$1,064
Net cashflow
$-1,278

Break-even live

Break-even rent $6,684
Max offer price $424,053
Occupancy floor

Sensitivity live

Price -10% $-911 -5% $-1,095 +0% $-1,278 +5% $-1,462 +10% $-1,646
Rent -10% $-1,679 -5% $-1,479 +0% $-1,278 +5% $-1,078 +10% $-878
Rate -1.0pp $-951 -0.5pp $-1,113 base $-1,278 +0.5pp $-1,447 +1.0pp $-1,618

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
$162,475
Closing costs
$19,497
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
1120 Little Neck Ct Unit E40 Naples, FL 3.0 2.0 1400 $2,999 $2.14 24d 1 0.04mi
1353 Pelican Ave Naples, FL 2.0 2.0 1203 $8,500 $7.07 24d 1 0.12mi
1376 Chesapeake Ave #2 Naples, FL 2.0 2.0 1218 $2,300 $1.89 24d 1 0.17mi
1165 Clam Ct #7 Naples, FL 2.0 2.5 1449 $2,900 $2.00 24d 1 0.17mi
1186 Cherrystone Ct Naples, FL 2.0 2.0 1163 $1,995 $1.72 24d 1 0.20mi
1555 Blue Point Ave Unit 3 Naples, FL 2.0 2.0 1025 $1,745 $1.70 15d 1 0.20mi
1501 Chesapeake Ave Unit 1296210P Naples, FL 2.0 2.0 1377 $4,110 $2.98 15d 1 0.22mi
1200 Cherrystone Ct Unit A203 Naples, FL 2.0 2.0 1276 $4,950 $3.88 24d 1 0.22mi
1535 Chesapeake Ave Unit A2 Naples, FL 2.0 2.0 1080 $2,000 $1.85 24d 1 0.25mi
1395 Curlew Ave Unit 4-3 Naples, FL 2.0 2.0 975 $7,000 $7.18 24d 1 0.27mi
1435 Curlew Ave #1 Naples, FL 2.0 2.0 975 $2,850 $2.92 24d 1 0.29mi
1435 Curlew Ave #1 Naples, FL 2.0 2.0 975 $2,850 $2.92 22d 1 0.29mi
1666 Osprey Ave #203 Naples, FL 2.0 2.0 1200 $7,000 $5.83 24d 1 0.30mi
1605 Chesapeake Ave #2 Naples, FL 2.0 1.0 850 $2,300 $2.71 24d 1 0.30mi
1501 Curlew Ave Naples, FL 2.0 1.0 1180 $2,000 $1.69 24d 1 0.30mi
1686 Blue Point Ave Unit B1 Naples, FL 2.0 2.0 1198 $6,500 $5.43 24d 1 0.32mi
1686 Blue Point Ave Naples, FL 2.0 2.0 1057 $5,500 $5.20 15d 2 0.32mi
1625 Chesapeake Ave #203 Naples, FL 2.0 2.0 1200 $4,500 $3.75 24d 1 0.33mi
1155 Sandpiper St Naples, FL 2.0 2.0 1062 $4,050 $3.81 24d 2 0.36mi
1155 Sandpiper St Naples, FL 2.0 2.0 1062 $3,950 $3.72 22d 3 0.36mi
1751 Smugglers Cv Unit 2 1 Naples, FL 2.0 1.0 800 $1,995 $2.49 15d 1 0.37mi
805 River Point Dr Unit 307C Naples, FL 1.0 1.0 816 $2,700 $3.31 24d 1 0.37mi
803 River Point Dr Unit 201B Naples, FL 1.0 1.0 715 $2,300 $3.22 24d 1 0.38mi
1437 Sandpiper St Naples, FL 3.0 2.0 1200 $16,000 $13.33 24d 1 0.39mi
801 River Point Dr Unit 303A Naples, FL 1.0 1.0 815 $5,000 $6.13 22d 1 0.41mi
1100 8th Ave S Naples, FL 2.0 2.0 1218 $9,000 $7.39 15d 5 0.43mi
1100 9th St S Unit E101 Naples, FL 2.0 2.0 1450 $3,000 $2.07 24d 1 0.43mi
1549 Sandpiper St #36 Naples, FL 2.0 2.0 1073 $2,195 $2.05 24d 1 0.44mi
802 10th Ave S #802 Naples, FL 2.0 2.0 1480 $10,000 $6.76 24d 1 0.46mi
900 8th Ave S #105 Naples, FL 2.0 2.0 1142 $5,000 $4.38 24d 1 0.47mi
12 Knights Bridge Rd Unit A32 Naples, FL 2.0 2.0 1095 $3,200 $2.92 22d 1 0.51mi
1950 Mayfair ST Unit 818 Naples, FL 2.0 2.0 1142 $4,415 $3.87 15d 1 0.51mi
1950 Mayfair ST Unit 921 Naples, FL 1.0 1.0 710 $3,420 $4.82 15d 1 0.51mi
1950 Mayfair ST Unit 923 Naples, FL 2.0 2.0 1142 $4,490 $3.93 15d 1 0.51mi
1950 Mayfair ST Unit 817 Naples, FL 1.0 1.0 710 $3,295 $4.64 15d 1 0.51mi
1950 Mayfair ST Unit 716 Naples, FL 1.0 1.0 710 $3,330 $4.69 15d 1 0.51mi
1950 Mayfair ST Unit 802 Naples, FL 1.0 1.0 710 $3,355 $4.73 15d 1 0.51mi
1950 Mayfair ST Unit 1021 Naples, FL 1.0 1.0 710 $3,520 $4.96 15d 1 0.51mi
1950 Mayfair ST Unit 1027 Naples, FL 1.0 1.0 888 $3,525 $3.97 15d 1 0.51mi
1950 Mayfair ST Unit 901 Naples, FL 2.0 2.0 1025 $4,560 $4.45 15d 1 0.51mi

HOA detail condo

Monthly dues
$930 · $11,160/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-21
    days on market $649,900 Active 59 DOM
  2. 2026-06-18
    days on market $649,900 Active 56 DOM
  3. 2026-06-17
    days on market $649,900 Active 55 DOM
  4. 2026-06-16
    days on market $649,900 Active 54 DOM
  5. 2026-06-15
    days on market $649,900 Active 53 DOM
  6. 2026-06-14
    days on market $649,900 Active 51 DOM
  7. 2026-06-10
    days on market $649,900 Active 48 DOM
  8. 2026-06-09
    days on market $649,900 Active 47 DOM
  9. 2026-06-08
    days on market $649,900 Active 46 DOM
  10. 2026-06-07
    days on market $649,900 Active 45 DOM
  11. 2026-06-03
    days on market $649,900 Active 41 DOM
  12. 2026-06-02
    days on market $649,900 Active 40 DOM
  13. 2026-06-01
    days on market $649,900 Active 39 DOM
  14. 2026-05-31
    days on market $649,900 Active 38 DOM
  15. 2026-05-30
    days on market $649,900 Active 37 DOM
  16. 2026-04-23
    listed $649,900 Active
  17. 2020-11-04
    soldstatus $379,000
  18. 2020-10-28
    soldstatus $379,000 Sold 1244-char remark
    Show marketing remark (1244 chars)

    C. 17325 WELCOME TO "FOUR WINDS" Watch Dolphins, Bald Eagles from your lanai or master bedroom to enjoy the ultimate Florida Lifestyle. This meticulously maintained 1st Floor Home, an End Unit offering more natural light, comes w/ tile floors throughout, a remodeled kitchen w/ solid surface counters + Breakfast Bar, new lighting & Crown molding. The bathrooms have been updated w/ raised vanities. Living Room opens to a lanai across the rear of the home with sliders offering more living area & A/C comfort as you relax w/ views of Naples Bay. The home comes with a Deeded 26 Foot Boat Dock Included. No Bridges offers Direct Access to Bay & Gulf. Bring your boat & Go fishing, or a pleasure cruise or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier & Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community that Features a Club House & Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac, with limited traffic. Enjoy all that this location & home have to offer you. ~ ENJOY~~

  19. 2020-08-24
    status Pending With Contingencies 1244-char remark
    Show marketing remark (1244 chars)

    C. 17325 WELCOME TO "FOUR WINDS" Watch Dolphins, Bald Eagles from your lanai or master bedroom to enjoy the ultimate Florida Lifestyle. This meticulously maintained 1st Floor Home, an End Unit offering more natural light, comes w/ tile floors throughout, a remodeled kitchen w/ solid surface counters + Breakfast Bar, new lighting & Crown molding. The bathrooms have been updated w/ raised vanities. Living Room opens to a lanai across the rear of the home with sliders offering more living area & A/C comfort as you relax w/ views of Naples Bay. The home comes with a Deeded 26 Foot Boat Dock Included. No Bridges offers Direct Access to Bay & Gulf. Bring your boat & Go fishing, or a pleasure cruise or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier & Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community that Features a Club House & Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac, with limited traffic. Enjoy all that this location & home have to offer you. ~ ENJOY~~

  20. 2020-07-21
    price $389,400 1244-char remark
    Show marketing remark (1244 chars)

    C. 17325 WELCOME TO "FOUR WINDS" Watch Dolphins, Bald Eagles from your lanai or master bedroom to enjoy the ultimate Florida Lifestyle. This meticulously maintained 1st Floor Home, an End Unit offering more natural light, comes w/ tile floors throughout, a remodeled kitchen w/ solid surface counters + Breakfast Bar, new lighting & Crown molding. The bathrooms have been updated w/ raised vanities. Living Room opens to a lanai across the rear of the home with sliders offering more living area & A/C comfort as you relax w/ views of Naples Bay. The home comes with a Deeded 26 Foot Boat Dock Included. No Bridges offers Direct Access to Bay & Gulf. Bring your boat & Go fishing, or a pleasure cruise or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier & Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community that Features a Club House & Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac, with limited traffic. Enjoy all that this location & home have to offer you. ~ ENJOY~~

  21. 2020-06-09
    price $389,900 1244-char remark
    Show marketing remark (1244 chars)

    C. 17325 WELCOME TO "FOUR WINDS" Watch Dolphins, Bald Eagles from your lanai or master bedroom to enjoy the ultimate Florida Lifestyle. This meticulously maintained 1st Floor Home, an End Unit offering more natural light, comes w/ tile floors throughout, a remodeled kitchen w/ solid surface counters + Breakfast Bar, new lighting & Crown molding. The bathrooms have been updated w/ raised vanities. Living Room opens to a lanai across the rear of the home with sliders offering more living area & A/C comfort as you relax w/ views of Naples Bay. The home comes with a Deeded 26 Foot Boat Dock Included. No Bridges offers Direct Access to Bay & Gulf. Bring your boat & Go fishing, or a pleasure cruise or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier & Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community that Features a Club House & Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac, with limited traffic. Enjoy all that this location & home have to offer you. ~ ENJOY~~

  22. 2020-03-09
    listed $394,500 Active 1244-char remark
    Show marketing remark (1244 chars)

    C. 17325 WELCOME TO "FOUR WINDS" Watch Dolphins, Bald Eagles from your lanai or master bedroom to enjoy the ultimate Florida Lifestyle. This meticulously maintained 1st Floor Home, an End Unit offering more natural light, comes w/ tile floors throughout, a remodeled kitchen w/ solid surface counters + Breakfast Bar, new lighting & Crown molding. The bathrooms have been updated w/ raised vanities. Living Room opens to a lanai across the rear of the home with sliders offering more living area & A/C comfort as you relax w/ views of Naples Bay. The home comes with a Deeded 26 Foot Boat Dock Included. No Bridges offers Direct Access to Bay & Gulf. Bring your boat & Go fishing, or a pleasure cruise or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier & Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community that Features a Club House & Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac, with limited traffic. Enjoy all that this location & home have to offer you. ~ ENJOY~~

  23. 2016-04-20
    soldstatus $375,000
  24. 2016-04-19
    price $375,000 1010-char remark
    Show marketing remark (1010 chars)

    Affordable Waterfront views of Naples Bay. Watch Dolphins, Bald Eagles from your Lanai or master bedroom to enjoy ultimate Florida Lifestyle. Few people will ever be privileged to say they can watch sunsets over Naples Bay. First Floor 2/2 End Unit has Spacious living area, Renovated Kitchen with Breakfast Bar. Crown molding, efficient Air Conditioner and Furnace. Updated Baths. Living Room and AC Lanai with Wall of Sliding Glass Doors with nice Views of Naples Bay and canal. Deeded 33 Foot Boat Dock Is Included behind lanai! No Bridges with Direct Access to Bay & Gulf. Go Bar hopping in your boat or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier and Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community Features Club House and Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac

  25. 2016-04-14
    soldstatus $375,000 Sold 1010-char remark
    Show marketing remark (1010 chars)

    Affordable Waterfront views of Naples Bay. Watch Dolphins, Bald Eagles from your Lanai or master bedroom to enjoy ultimate Florida Lifestyle. Few people will ever be privileged to say they can watch sunsets over Naples Bay. First Floor 2/2 End Unit has Spacious living area, Renovated Kitchen with Breakfast Bar. Crown molding, efficient Air Conditioner and Furnace. Updated Baths. Living Room and AC Lanai with Wall of Sliding Glass Doors with nice Views of Naples Bay and canal. Deeded 33 Foot Boat Dock Is Included behind lanai! No Bridges with Direct Access to Bay & Gulf. Go Bar hopping in your boat or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier and Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community Features Club House and Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac

  26. 2016-03-08
    price $384,900 1010-char remark
    Show marketing remark (1010 chars)

    Affordable Waterfront views of Naples Bay. Watch Dolphins, Bald Eagles from your Lanai or master bedroom to enjoy ultimate Florida Lifestyle. Few people will ever be privileged to say they can watch sunsets over Naples Bay. First Floor 2/2 End Unit has Spacious living area, Renovated Kitchen with Breakfast Bar. Crown molding, efficient Air Conditioner and Furnace. Updated Baths. Living Room and AC Lanai with Wall of Sliding Glass Doors with nice Views of Naples Bay and canal. Deeded 33 Foot Boat Dock Is Included behind lanai! No Bridges with Direct Access to Bay & Gulf. Go Bar hopping in your boat or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier and Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community Features Club House and Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac

  27. 2016-03-08
    historical 1010-char remark
    Show marketing remark (1010 chars)

    Affordable Waterfront views of Naples Bay. Watch Dolphins, Bald Eagles from your Lanai or master bedroom to enjoy ultimate Florida Lifestyle. Few people will ever be privileged to say they can watch sunsets over Naples Bay. First Floor 2/2 End Unit has Spacious living area, Renovated Kitchen with Breakfast Bar. Crown molding, efficient Air Conditioner and Furnace. Updated Baths. Living Room and AC Lanai with Wall of Sliding Glass Doors with nice Views of Naples Bay and canal. Deeded 33 Foot Boat Dock Is Included behind lanai! No Bridges with Direct Access to Bay & Gulf. Go Bar hopping in your boat or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier and Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community Features Club House and Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac

  28. 2016-02-22
    listed $384,900 Active 1010-char remark
    Show marketing remark (1010 chars)

    Affordable Waterfront views of Naples Bay. Watch Dolphins, Bald Eagles from your Lanai or master bedroom to enjoy ultimate Florida Lifestyle. Few people will ever be privileged to say they can watch sunsets over Naples Bay. First Floor 2/2 End Unit has Spacious living area, Renovated Kitchen with Breakfast Bar. Crown molding, efficient Air Conditioner and Furnace. Updated Baths. Living Room and AC Lanai with Wall of Sliding Glass Doors with nice Views of Naples Bay and canal. Deeded 33 Foot Boat Dock Is Included behind lanai! No Bridges with Direct Access to Bay & Gulf. Go Bar hopping in your boat or take a leisurely stroll or bike to internationally celebrated 5th Avenue, Theater & Shopping, Naples Pier and Beaches On The Gulf of Mexico! Naples Four Winds is a well maintained 55+ Community Features Club House and Swimming Pool with stunning views of Naples Bay, Shuffle Board & Tennis Court. , BBQ, picnic area, New Roof, Parking Lot Pavers, and exterior paint. Quiet cul-de-sac

  29. 2012-07-03
    soldstatus $235,000
  30. 2012-06-29
    soldstatus $235,000
  31. 2011-05-17
    listed $249,900
  32. 2009-06-23
    historical
  33. 2008-12-07
    listed $399,000
  34. 1993-03-22
    soldstatus $119,000

ⓘ 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
$2,939 · $245/mo
Projected year-2 tax
$5,394 · $450/mo
Expected delta
+$2,455/yr (+$205/mo · 83.5%)

ⓘ 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 · 25 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
$60,789
− Mortgage interest
−$36,405
− Property taxes
−$2,939
− Insurance
−$8,368
− Repairs & maintenance
−$4,863
− Management
−$4,863
− HOA
−$11,160
− Depreciation
−$18,906
Taxable loss
−$26,715
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6,412
After-tax cash flow
$-8,930/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

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

+446.1% since first listed
19 events — show timeline
  • 2026-04-23 Listed $649,900 NAPLESMLS
  • 2020-11-04 Sold (Public Records) $379,000 Public Records
  • 2020-10-28 Sold (MLS) $379,000 NAPLESMLS
  • 2020-08-24 Pending NAPLESMLS
  • 2020-07-21 Price Changed $389,400 NAPLESMLS
  • 2020-06-09 Price Changed $389,900 NAPLESMLS
  • 2020-03-09 Listed $394,500 NAPLESMLS
  • 2016-04-20 Sold (Public Records) $375,000 Public Records
  • 2016-04-19 Price Changed $375,000 NAPLESMLS
  • 2016-04-14 Sold (MLS) $375,000 NAPLESMLS
  • 2016-03-08 Listing Removed NAPLESMLS
  • 2016-03-08 Price Changed $384,900 NAPLESMLS
  • 2016-02-22 Listed $384,900 NAPLESMLS
  • 2012-07-03 Sold (Public Records) $235,000 Public Records
  • 2012-06-29 Sold (MLS) $235,000 NAPLESMLS
  • 2011-05-17 Listed $249,900 NAPLESMLS
  • 2009-06-23 Listing Removed NAPLESMLS
  • 2008-12-07 Listed $399,000 NAPLESMLS
  • 1993-03-22 Sold (Public Records) $119,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $2,939 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…