OFF_MARKETRisky Deal356 days on market
3058 Aviamar Cir
3058 Aviamar Cir, Naples, FL 34114, Naples, FL 34114
3058 Aviamar Cir, Naples, FL 34114
Loc: Naples, FL
Days Listed
356
Tax Assessed
$808k
Zestimate®
$876k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$6,125/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.
8
Manatee Elementary School
PK-5
1 mi away
7
Manatee Middle School
6-8
0.9 mi away
5
Lely High School
9-12
4.7 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
4.81%
Total ROI
63.5%
Cash Flow
$-1,059/mo
DSCR
0.77
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-06-09 | Sold | $875,000 | $389 |
| 2026-05-14 | Pending sale | $899,000 | $400 |
| 2026-05-02 | Listed for sale | $899,000 | $400 |
| 2026-05-01 | Listing removed | $899,000 | $400 |
| 2026-02-15 | Price change | $899,000 | $400 |
| 2026-01-18 | Price change | $919,000 | $409 |
| 2025-11-13 | Price change | $959,000 | $426 |
| 2025-10-01 | Price change | $979,000 | $435 |
| 2025-07-04 | Price change | $999,000 | $444 |
| 2025-03-26 | Price change | $1,099,000 | $489 |
| 2025-03-06 | Listed for sale | $1,195,000 | $531 |
| 2018-07-23 | Sold | $460,000 | $205 |
| 2018-07-11 | Pending sale | $470,000 | $209 |
| 2018-05-11 | Price change | $470,000 | $209 |
| 2018-05-08 | Price change | $490,000 | $218 |
| 2018-05-03 | Price change | $499,000 | $222 |
| 2018-04-06 | Pending sale | $470,000 | $209 |
| 2018-03-26 | Price change | $470,000 | $209 |
| 2018-03-02 | Price change | $475,000 | $211 |
| 2018-01-17 | Price change | $485,000 | $216 |
| 2017-11-08 | Price change | $490,000 | $218 |
| 2017-07-01 | Listed for sale | $500,000 | $222 |
| 2017-05-15 | Listing removed | $524,000 | $233 |
| 2017-03-31 | Listed for sale | $524,000 | $233 |
| 2017-03-31 | Listing removed | $6,500 | $3 |
| 2017-01-19 | Listed for rent | $6,500 | $3 |
| 2013-01-07 | Sold | $410,000 | $182 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $13,144.04 | $808,207 |
| 2024 | $12,913.23 | $818,125 |
| 2023 | $8,669.85 | $880,372 |
| 2022 | $6,129.19 | $490,185 |
| 2021 | $5,088.25 | $445,623 |
| 2020 | $4,884.01 | $431,893 |
| 2019 | $4,673.94 | $410,351 |
| 2018 | $4,467.69 | $392,895 |
| 2017 | $9,918.47 | $403,097 |
| 2016 | $10,064.63 | $398,196 |
| 2015 | $10,008.33 | $396,179 |
| 2014 | $9,908.43 | $375,232 |
| 2013 | $4,157.51 | $348,413 |
| 2012 | $915.46 | $75,750 |
| 2011 | $910.68 | $75,750 |
| 2010 | $1,466.73 | $111,350 |
| 2009 | $1,843.31 | $123,750 |
| 2008 | $1,843.31 | $166,755 |
| 2007 | $2,074 | $166,755 |
| 2006 | $0 | $166,755 |
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: $899,000Rent Basis: Observed Comp Model ($6,125/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $450/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.81%
NOI: $43,275/yr
Cash-on-Cash Yield
-6.1%
On $206,770 invested
DSCR Ratio
0.77x
Negative debt coverage
5-Yr Leveraged ROI
+63.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$660/mo
Homeowner / Hazard Insurance-$450/mo
Vacancy Reserve (5% of rent)-$306/mo
Repairs & Maintenance (10% of rent)-$613/mo
Property Management (8% of rent)-$490/mo
Total Pure Operating Expenses-$2,519/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,125/mo
Less: Operating Expenses-$2,519/mo
Net Operating Income (NOI)+$3,606/mo
Less: Debt Service (30yr @ 6.75%)-$4,665/mo
Net Cash Flow
$-1,059/mo
$-12,702/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Naples.