🌊 Lakefront
1417 Chesapeake Ave #202 · Naples, FL
Flood risk 9/10 · Severe
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $1,737 – $8,500
Fire risk 2/10 · 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
- 26 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +15.5/30.0
- ARV discount +7.5/15.0
- Appreciation +7.0/10.0
- 1% rule +5.6/10.0
- Schools +5.0/10.0
- DSCR +4.8/10.0
- Rent growth +4.7/5.0
- Livability +4.0/5.0
- Condition / age +2.5/5.0
$480,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Boaters paradise! Enjoy your deeded, 25-foot dock with this contemporary, 2-bedroom, 2-bathroom unit on the top floor of a two-story quiet, waterfront building only yards from Naples Bay. Newly-remodeled with brand new kitchen appliances, hurricane impact windows, air conditioner, electrical, ductwork, and full-size washer and dryer. Granite countertops in kitchen and bathrooms. Durable, porcelain wood-look floors. Recessed LED lighting throughout. Walk-in closet in master bedroom. Linen closet in master bath. Decorated with brand-new furnishings. Newly-remodeled, heated pool. Walking distance from Downtown Naples, 5th Avenue, Tin City, Naples Bay Resort & Marina.
Key facts
- Boat dock
- Granite countertops
- Canal front building
Tags
Property features AI
Finance
- Other: Condo fee listed as $5,090 (semi-annually)
- HOA & community: Semi-annual condo fee; Professional management; Community pool; BBQ/picnic area; Boating community; Maintenance covers irrigation water, lawn/land maintenance, manager, reserves, sewer, trash removal and water; Total annual recurring fees: $10,180; Total one-time fees: $150
Exterior
- Parking: 1 assigned parking; Guest parking available
- Security: Impact resistant windows (storm protection)
- Utilities: Central water; Central sewer; Cable available
- Home design: Residential low-rise building (1-3), 2 story; Rear exposure to the west; Located in the Oyster Bay development; Lot/unit: 202
- Construction: Concrete block construction; Built in 1968; Stucco finish; Shingle roof
- Exterior features: Storage; Impact resistant windows; Single hung windows; Shingle roof; Stucco exterior; Canal waterfront; Canal and pool/club views; Central irrigation; Paved public road access; Zero lot line
Interior
- Kitchen: Cooktop - electric; Self-cleaning oven; Dishwasher; Microwave; Refrigerator/freezer; Disposal
- Bedrooms: 2 bedrooms (split bedroom floor plan)
- Flooring: Tile
- Bathrooms: 2 full bathrooms; Master bath with shower only
- Heating & cooling: Central electric heat; Central electric cooling
- Interior features: Cable prewire; Smoke detectors; Breakfast bar; Laundry in residence; Furnished
- Laundry & utility: Washer and dryer in unit
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $480k.
Deal economics
- At list price, monthly cash flow is $-236 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $438k (8.7% below list).
- Meets the 1% rule at list price ($5k rent vs $480k).
- Recommended offer: $438k (8.7% 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: Lake Park Elementary School (math 76% / reading 77%, grade A, #185 of 2,144 statewide, top 9%, 502 students, 39% FRL); Gulfview Middle School (math 78% / reading 68%, grade A, #44 of 571 statewide, top 8%, 582 students, 40% FRL); Naples High School (math 47% / reading 52%, grade D, #179 of 667 statewide, top 29%, 1,719 students, 39% FRL) — zoned schools average 39% FRL vs 55% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
- 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 $5,089/mo this rent would consume 47% 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 $23k of equity ($3k loan paydown + $20k 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 ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 84 days — a 6% lower offer ($451k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 11y ago; this cycle's ask has dropped $32k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $295k; list at $480k implies a 63% 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→26/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 84 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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.
- 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?
- This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
- What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
- Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
- 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
- 1.06% ✓
- Cap rate
- 6.77%
- Cash-on-cash
- 1.70%
- DSCR
- 1.08
- GRM
- 7.9
CMA / ARV
No comps found within radius.
Projected returns pro-forma
4.08% appreciation · 8.0% rent growth · sell at horizon
- IRR
- 11.7%
- Equity multiple
- 1.73×
- Total profit
- $98,444
- Equity at exit
- $245,713
- IRR
- 16.0%
- Equity multiple
- 3.90×
- Total profit
- $389,430
- Equity at exit
- $403,767
Cash invested: $134,400 (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
ZIP-level market 34102
- Home prices YoY
- 1.3%
- Rents YoY
- 8.8%
- Active inventory
- 616
- Price-to-rent
- 7.9×
Monthly cashflow live
- Estimated rent
- $5,089 high interval (Pro) →
- Mortgage (P&I)
- −$2,517
- Tax from tax record
- −$264 /mo · $3,171/yr
- Insurance
- −$200
- Flood insurance flood zone
- −$427 /mo · $5,118/yr
- HOA
- −$848
- Vacancy / Maint / Mgmt
- −$1,069
- Net cashflow
- $-236
Break-even live
Sensitivity live
| Price | -10% $36 | -5% $-100 | +0% $-236 | +5% $-372 | +10% $-508 |
|---|---|---|---|---|---|
| Rent | -10% $-638 | -5% $-437 | +0% $-236 | +5% $-35 | +10% $166 |
| Rate | -1.0pp $6 | -0.5pp $-114 | base $-236 | +0.5pp $-360 | +1.0pp $-487 |
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
- $120,000
- Closing costs
- $14,400
- 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 |
|---|---|---|---|---|---|---|---|---|
| 1555 Blue Point Ave Unit 3 Naples, FL | 2.0 | 2.0 | 1025 | $1,745 | $1.70 | 15d | 1 | 0.09mi |
| 1360 Chesapeake Ave Unit 1372 Naples, FL | 1.0 | 1.0 | 600 | $1,850 | $3.08 | 25d | 1 | 0.09mi |
| 1535 Chesapeake Ave Unit A2 Naples, FL | 2.0 | 2.0 | 1080 | $2,000 | $1.85 | 25d | 1 | 0.11mi |
| 1605 Chesapeake Ave #2 Naples, FL | 2.0 | 1.0 | 850 | $2,300 | $2.71 | 25d | 1 | 0.16mi |
| 1686 Blue Point Ave Naples, FL | 2.0 | 2.0 | 1057 | $5,500 | $5.20 | 15d | 2 | 0.19mi |
| 1751 Smugglers Cv Unit 2 1 Naples, FL | 2.0 | 1.0 | 800 | $1,995 | $2.49 | 15d | 1 | 0.24mi |
| 1155 Sandpiper St Naples, FL | 2.0 | 2.0 | 1062 | $4,050 | $3.81 | 25d | 2 | 0.25mi |
| 1155 Sandpiper St Naples, FL | 2.0 | 2.0 | 1062 | $3,950 | $3.72 | 22d | 3 | 0.25mi |
| 1549 Sandpiper St #36 Naples, FL | 2.0 | 2.0 | 1073 | $2,195 | $2.05 | 25d | 1 | 0.30mi |
| 1435 Curlew Ave #1 Naples, FL | 2.0 | 2.0 | 975 | $2,850 | $2.92 | 25d | 1 | 0.34mi |
| 1435 Curlew Ave #1 Naples, FL | 2.0 | 2.0 | 975 | $2,850 | $2.92 | 22d | 1 | 0.34mi |
| 1395 Curlew Ave Unit 4-3 Naples, FL | 2.0 | 2.0 | 975 | $7,000 | $7.18 | 25d | 1 | 0.34mi |
| 12 Knights Bridge Rd Unit A32 Naples, FL | 2.0 | 2.0 | 1095 | $3,200 | $2.92 | 22d | 1 | 0.37mi |
| 1950 Mayfair ST Unit 1027 Naples, FL | 1.0 | 1.0 | 888 | $3,525 | $3.97 | 15d | 1 | 0.45mi |
| 1950 Mayfair ST Unit 921 Naples, FL | 1.0 | 1.0 | 710 | $3,420 | $4.82 | 15d | 1 | 0.45mi |
| 1950 Mayfair ST Unit 901 Naples, FL | 2.0 | 2.0 | 1025 | $4,560 | $4.45 | 15d | 1 | 0.45mi |
| 1950 Mayfair ST Unit 1021 Naples, FL | 1.0 | 1.0 | 710 | $3,520 | $4.96 | 15d | 1 | 0.45mi |
| 1950 Mayfair ST Unit 802 Naples, FL | 1.0 | 1.0 | 710 | $3,355 | $4.73 | 15d | 1 | 0.45mi |
| 1950 Mayfair ST Unit 716 Naples, FL | 1.0 | 1.0 | 710 | $3,330 | $4.69 | 15d | 1 | 0.45mi |
| 1950 Mayfair ST Unit 817 Naples, FL | 1.0 | 1.0 | 710 | $3,295 | $4.64 | 15d | 1 | 0.45mi |
| 805 River Point Dr Unit 307C Naples, FL | 1.0 | 1.0 | 816 | $2,700 | $3.31 | 25d | 1 | 0.46mi |
| 803 River Point Dr Unit 201B Naples, FL | 1.0 | 1.0 | 715 | $2,300 | $3.22 | 25d | 1 | 0.47mi |
| 2134 Palm St Naples, FL | 1.0 | 1.0 | 600 | $7,500 | $12.50 | 25d | 1 | 0.47mi |
| 1950 Mayfair St Naples, FL | 3.0 | 1.0–3.5 | 1514 | $8,752 | $5.78 | 15d | 109 | 0.50mi |
| 801 River Point Dr Unit 303A Naples, FL | 1.0 | 1.0 | 815 | $5,000 | $6.13 | 22d | 1 | 0.50mi |
| 3001 Sandpiper Bay Cir Unit B106 Naples, FL | 2.0 | 2.0 | 1100 | $1,950 | $1.77 | 15d | 1 | 0.51mi |
| 1100 8th Ave S Naples, FL | 2.0 | 2.0 | 1218 | $9,000 | $7.39 | 15d | 5 | 0.55mi |
| 3062 Sandpiper Bay Cir Naples, FL | 2.0 | 2.0 | 1150 | $4,250 | $3.70 | 25d | 2 | 0.61mi |
| 3032 Sandpiper Bay Cir Naples, FL | 2.0 | 2.0 | 1150 | $4,100 | $3.57 | 25d | 2 | 0.61mi |
| 980 7th Ave S Naples, FL | 1.0 | 1.0 | 540 | $7,500 | $13.89 | 25d | 2 | 0.64mi |
| 950 7th Ave S #23 Naples, FL | 1.0 | 1.0 | 631 | $3,250 | $5.15 | 15d | 1 | 0.65mi |
| 3041 Sandpiper Bay Cir Unit H201 Naples, FL | 2.0 | 2.0 | 1100 | $1,999 | $1.82 | 25d | 1 | 0.66mi |
| 3051 Sandpiper Bay Cir Naples, FL | 2.0 | 2.0 | 1150 | $4,000 | $3.48 | 25d | 2 | 0.67mi |
| 636 Broad Ave S Unit 1259386P Naples, FL | 2.0 | 2.0 | 882 | $4,307 | $4.88 | 15d | 1 | 0.69mi |
| 609 12th Ave S #609 Naples, FL | 2.0 | 2.0 | 860 | $8,000 | $9.30 | 25d | 1 | 0.69mi |
| 960 7th St S #103 Naples, FL | 1.0 | 1.0 | 534 | $5,000 | $9.36 | 25d | 1 | 0.73mi |
| 450 Bayfront Pl Naples, FL | 1.0–3.0 | 1.0–2.5 | 1324 | $8,750 | $6.61 | 25d | 6 | 0.76mi |
| 546 Broad Ave S #546 Naples, FL | 2.0 | 2.0 | 890 | $4,800 | $5.39 | 25d | 1 | 0.78mi |
| 410 Bayfront Pl Naples, FL | 1.0–3.0 | 1.0–2.0 | 1242 | $7,875 | $6.34 | 25d | 6 | 0.79mi |
| 473 12th Ave S Naples, FL | 1.0–2.0 | 1.0–2.0 | 700 | $7,200 | $10.29 | 25d | 2 | 0.84mi |
HOA detail condo
- Monthly dues
- $848 · $10,176/yr
- Likely covers
- waterelectricpool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 27 events
-
2026-06-21days on market $480,000 Active 84 DOM
-
2026-06-18days on market $480,000 Active 81 DOM
-
2026-06-17days on market $480,000 Active 80 DOM
-
2026-06-16days on market $480,000 Active 79 DOM
-
2026-06-15days on market $480,000 Active 78 DOM
-
2026-06-14days on market $480,000 Active 76 DOM
-
2026-06-10days on market $480,000 Active 73 DOM
-
2026-06-09days on market $480,000 Active 72 DOM
-
2026-06-08days on market $480,000 Active 71 DOM
-
2026-06-07days on market $480,000 Active 70 DOM
-
2026-06-03days on market $480,000 Active 66 DOM
-
2026-06-02days on market $480,000 Active 65 DOM
-
2026-06-01days on market $480,000 Active 64 DOM
-
2026-05-31days on market $480,000 Active 63 DOM
-
2026-05-30days on market $480,000 Active 62 DOM
-
2026-04-24price $480,000
-
2026-03-29$512,000 Active
-
2020-02-27soldstatus $295,000 Sold 678-char remark
Show marketing remark (678 chars)
Boaters paradise! Enjoy your deeded, 25-foot dock with this contemporary, 2-bedroom, 2-bathroom unit on the top floor of a two-story quiet, waterfront building only yards from Naples Bay. Newly-remodeled with brand new kitchen appliances, hurricane impact windows, air conditioner, electrical, ductwork, and full-size washer and dryer. Granite countertops in kitchen and bathrooms. Durable, porcelain wood-look floors. Recessed LED lighting throughout. Walk-in closet in master bedroom. Linen closet in master bath. Decorated with brand-new furnishings. Newly-remodeled, heated pool. Walking distance from Downtown Naples, 5th Avenue, Tin City, Naples Bay Resort & Marina.
-
2020-02-26status Pending 678-char remark
Show marketing remark (678 chars)
Boaters paradise! Enjoy your deeded, 25-foot dock with this contemporary, 2-bedroom, 2-bathroom unit on the top floor of a two-story quiet, waterfront building only yards from Naples Bay. Newly-remodeled with brand new kitchen appliances, hurricane impact windows, air conditioner, electrical, ductwork, and full-size washer and dryer. Granite countertops in kitchen and bathrooms. Durable, porcelain wood-look floors. Recessed LED lighting throughout. Walk-in closet in master bedroom. Linen closet in master bath. Decorated with brand-new furnishings. Newly-remodeled, heated pool. Walking distance from Downtown Naples, 5th Avenue, Tin City, Naples Bay Resort & Marina.
-
2019-12-03$300,000 Active 678-char remark
Show marketing remark (678 chars)
Boaters paradise! Enjoy your deeded, 25-foot dock with this contemporary, 2-bedroom, 2-bathroom unit on the top floor of a two-story quiet, waterfront building only yards from Naples Bay. Newly-remodeled with brand new kitchen appliances, hurricane impact windows, air conditioner, electrical, ductwork, and full-size washer and dryer. Granite countertops in kitchen and bathrooms. Durable, porcelain wood-look floors. Recessed LED lighting throughout. Walk-in closet in master bedroom. Linen closet in master bath. Decorated with brand-new furnishings. Newly-remodeled, heated pool. Walking distance from Downtown Naples, 5th Avenue, Tin City, Naples Bay Resort & Marina.
-
2015-08-19price $150,000 705-char remark
Show marketing remark (705 chars)
DEEDED BOAT DOCK INCLUDED with this light bright 2 bedroom, 2 bath condo located on the second floor in a small 16 unit complex next to Royal Harbor near downtown. Boat dock holds up to 27' boat. It's a boaters delight, just a short distance to the bay and right out into the Gulf thru Gordon pass, and the location is only 2 miles from 5th avenue and the beach for those who enjoy walking or biking. It is on a deadend street with very low traffic. Condo can be used as is, or use your own imagination in redecorating or renovation. What a find for a boater's residence, or it's perfect to use as a second residence to entertain your out of town guests. Call today for your appointment. It won't last!!!!
-
2015-06-30soldstatus $150,000
-
2015-06-09soldstatus $150,000 Sold 705-char remark
Show marketing remark (705 chars)
DEEDED BOAT DOCK INCLUDED with this light bright 2 bedroom, 2 bath condo located on the second floor in a small 16 unit complex next to Royal Harbor near downtown. Boat dock holds up to 27' boat. It's a boaters delight, just a short distance to the bay and right out into the Gulf thru Gordon pass, and the location is only 2 miles from 5th avenue and the beach for those who enjoy walking or biking. It is on a deadend street with very low traffic. Condo can be used as is, or use your own imagination in redecorating or renovation. What a find for a boater's residence, or it's perfect to use as a second residence to entertain your out of town guests. Call today for your appointment. It won't last!!!!
-
2015-06-02historical 705-char remark
Show marketing remark (705 chars)
DEEDED BOAT DOCK INCLUDED with this light bright 2 bedroom, 2 bath condo located on the second floor in a small 16 unit complex next to Royal Harbor near downtown. Boat dock holds up to 27' boat. It's a boaters delight, just a short distance to the bay and right out into the Gulf thru Gordon pass, and the location is only 2 miles from 5th avenue and the beach for those who enjoy walking or biking. It is on a deadend street with very low traffic. Condo can be used as is, or use your own imagination in redecorating or renovation. What a find for a boater's residence, or it's perfect to use as a second residence to entertain your out of town guests. Call today for your appointment. It won't last!!!!
-
2015-06-02price $199,900 705-char remark
Show marketing remark (705 chars)
DEEDED BOAT DOCK INCLUDED with this light bright 2 bedroom, 2 bath condo located on the second floor in a small 16 unit complex next to Royal Harbor near downtown. Boat dock holds up to 27' boat. It's a boaters delight, just a short distance to the bay and right out into the Gulf thru Gordon pass, and the location is only 2 miles from 5th avenue and the beach for those who enjoy walking or biking. It is on a deadend street with very low traffic. Condo can be used as is, or use your own imagination in redecorating or renovation. What a find for a boater's residence, or it's perfect to use as a second residence to entertain your out of town guests. Call today for your appointment. It won't last!!!!
-
2015-05-04$199,900 Active 705-char remark
Show marketing remark (705 chars)
DEEDED BOAT DOCK INCLUDED with this light bright 2 bedroom, 2 bath condo located on the second floor in a small 16 unit complex next to Royal Harbor near downtown. Boat dock holds up to 27' boat. It's a boaters delight, just a short distance to the bay and right out into the Gulf thru Gordon pass, and the location is only 2 miles from 5th avenue and the beach for those who enjoy walking or biking. It is on a deadend street with very low traffic. Condo can be used as is, or use your own imagination in redecorating or renovation. What a find for a boater's residence, or it's perfect to use as a second residence to entertain your out of town guests. Call today for your appointment. It won't last!!!!
-
2005-11-28soldstatus $400,000
ⓘ 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
- $3,171 · $264/mo
- Projected year-2 tax
- $3,984 · $332/mo
- Expected delta
- +$813/yr (+$68/mo · 25.6%)
ⓘ 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 2/10 Low
- 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
- $61,066
- − Mortgage interest
- −$26,887
- − Property taxes
- −$3,171
- − Insurance
- −$7,519
- − Repairs & maintenance
- −$4,885
- − Management
- −$4,885
- − HOA
- −$10,176
- − Depreciation
- −$13,964
- Taxable loss
- −$10,421
- Est. tax savings @ 24.0%
- +$2,501
- After-tax cash flow
- $-328/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
- 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
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
+20.0% since first listed12 events — show timeline
- 2026-04-24 Price Changed $480,000 NAPLESMLS
- 2026-03-29 Listed $512,000 NAPLESMLS
- 2020-02-27 Sold (MLS) $295,000 NAPLESMLS
- 2020-02-26 Pending — NAPLESMLS
- 2019-12-03 Listed $300,000 NAPLESMLS
- 2015-08-19 Price Changed $150,000 NAPLESMLS
- 2015-06-30 Sold (Public Records) $150,000 Public Records
- 2015-06-09 Sold (MLS) $150,000 NAPLESMLS
- 2015-06-02 Price Changed $199,900 NAPLESMLS
- 2015-06-02 Listing Removed — NAPLESMLS
- 2015-05-04 Listed $199,900 NAPLESMLS
- 2005-11-28 Sold (Public Records) $400,000 Public Records
Property tax history
+7.1%/yrLatest (2025): $3,171 · +4.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…