OFF_MARKETGood Deal4 days on market

6499 Waverly Green WAY

6499 Waverly Green WAY, NAPLES, FL 34110, Naples, FL 34110
$840,000
Zestimate®:$826,000

Listing Price

Property image 1
6499 Waverly Green WAY, NAPLES, FL 34110
Loc: Naples, FL
Days Listed
4
Tax Assessed
$579k
Zestimate®
$826k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$7,931/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.

10

Veterans Memorial Elementary School

PK-5
1.4 mi away
10

North Naples Middle School

6-8
1.2 mi away
6

Aubrey Rogers High School

9-12
2.3 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
7.45%
Total ROI
120.8%
Cash Flow
$855/mo
DSCR
1.20
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
2026-04-09Sold$825,000$322
2026-03-01Pending sale$840,000$328
2026-02-21Price change$840,000$328
2025-01-13Listed for sale$900,000$351
2024-08-12Listing removed$0
2021-08-17Sold$735,000$287
2021-07-02Pending sale$725,000$283
2021-06-26Listed for sale$725,000$283
2007-06-22Sold$420,000$164
2005-06-03Sold$480,000$187

Tax History

YearProperty TaxTax Assessment
2025$5,393.99$579,114
2024$5,623.11$599,610
2023$5,660.1$615,937
2022$5,845.29$597,997
2021$3,058.63$318,944
2020$2,984.67$314,540
2019$2,930.92$307,468
2018$2,862.89$301,735
2017$3,076.13$295,529
2016$3,026.53$289,451
2015$2,944.14$287,439
2014$2,966.25$235,158
2013$2,782.56$230,944
2012$2,779.44$227,883
2011$2,789.83$230,136
2010$3,252.43$232,386
2009$3,259.31$274,962
2008$3,259.31$343,382
2007$3,914.42$371,512
2006$3,180.23$327,912
2005$3,180.23$275,385
2004$896.8$70,000
2003$133.74$10,191
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,564
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: $840,000Rent Basis: Observed Comp Model ($7,931/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $420/mo
Haven ScoreGood
7/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.45%

NOI: $62,567/yr

Cash-on-Cash Yield
5.3%

On $193,200 invested

DSCR Ratio
1.20x

Tight qualification

5-Yr Leveraged ROI
+120.8%

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)-$473/mo
Homeowner / Hazard Insurance-$420/mo
Vacancy Reserve (5% of rent)-$397/mo
Repairs & Maintenance (10% of rent)-$793/mo
Property Management (8% of rent)-$634/mo
Total Pure Operating Expenses-$2,717/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,931/mo
Less: Operating Expenses-$2,717/mo
Net Operating Income (NOI)+$5,214/mo
Less: Debt Service (30yr @ 6.75%)-$4,359/mo
Net Cash Flow
$855/mo
$10,264/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Naples.