OFF_MARKETNeutral Deal9 days on market

22265 Niagara Ave

22265 Niagara Ave, Pt Charlotte, FL 33952, Pt Charlotte, FL 33952
$195,000
Zestimate®:$188,200

Listing Price

Property image 1
22265 Niagara Ave, Pt Charlotte, FL 33952
Loc: Pt Charlotte, FL
Days Listed
9
Tax Assessed
$174k
Zestimate®
$188k
Market Rate
Lot Size
10,001 sqft
Rent Estimate
$1,735/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Peace River Elementary School

PK-5
0.4 mi away
7

Port Charlotte Middle School

6-8
2 mi away
5

Charlotte High School

9-12
4.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.42%
Total ROI
98.5%
Cash Flow
$32/mo
DSCR
1.03
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-19Listing removed$195,000$167
2026-04-12Listed for sale$195,000$167
2026-03-03Pending sale$195,000$167
2026-02-25Price change$195,000$167
2026-02-17Listed for sale$205,000$176

Tax History

YearProperty TaxTax Assessment
2025$1,113.13$56,696
2024$1,101.07$55,480
2023$1,066.12$53,917
2022$1,093.09$53,077
2021$1,088.73$51,531
2020$1,055.36$50,820
2019$986.3$49,677
2018$902.16$48,751
2017$902.16$47,748
2016$885.42$46,766
2015$870.54$46,441
2014$847.47$46,072
2013$344.65$44,632
2012$325.09$43,332
2011$300.37$43,332
2010$475.74$57,170
2009$597.72$76,457
2007$0$143,335
2006$0$143,335
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,166
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $195,000Rent Basis: Observed Comp Model ($1,735/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.42%

NOI: $12,528/yr

Cash-on-Cash Yield
0.9%

On $44,850 invested

DSCR Ratio
1.03x

Tight qualification

5-Yr Leveraged ROI
+98.5%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$142/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$87/mo
Repairs & Maintenance (10% of rent)-$174/mo
Property Management (8% of rent)-$139/mo
Total Pure Operating Expenses-$691/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,735/mo
Less: Operating Expenses-$691/mo
Net Operating Income (NOI)+$1,044/mo
Less: Debt Service (30yr @ 6.75%)-$1,012/mo
Net Cash Flow
$32/mo
$386/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Pt Charlotte.