OFF_MARKETRisky Deal10 days on market

11711 Royal Tee Cir

11711 Royal Tee Cir, Cape Coral, FL 33991, Cape Coral, FL 33991
$949,000

Listing Price

Property image 1
11711 Royal Tee Cir, Cape Coral, FL 33991
Loc: Cape Coral, FL
Days Listed
10
Tax Assessed
$685k
Lot Size
0.31 acres
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.

6

Trafalgar Elementary School

PK-5
1.4 mi away
6

Trafalgar Middle School

6-8
1.3 mi away
3

Ida S. Baker High School

9-12
2.6 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
6.08%
Total ROI
91.1%
Cash Flow
$-112/mo
DSCR
0.98
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
2026-06-26Price change$897,000$299
2026-02-16Listed for sale$949,000$317
2025-09-22Listing removed$949,900$317
2025-06-28Price change$949,900$317
2025-05-27Listed for sale$954,900$319
2025-02-24Listing removed$1,090,000$364
2024-07-28Price change$1,090,000$364
2024-04-19Listed for sale$1,100,000$367
2023-05-30Sold$950,000$317
2023-03-28Pending sale$995,000$332
2023-03-10Listed for sale$995,000$332
2013-07-19Sold$57,000$19
2013-06-27Pending sale$60,000$20
2013-03-02Listed for sale$60,000$20
2012-09-22Listing removed$59,900$20
2011-06-27Listed for sale$59,900$20

Tax History

YearProperty TaxTax Assessment
2025$10,419.16$684,607
2024$10,765.02$711,470
2023$7,418.23$518,991
2022$7,228.46$503,395
2021$6,843.27$453,263
2020$6,808.47$447,005
2019$6,773.26$451,393
2018$6,773.26$428,808
2017$6,755.8$398,923
2016$6,876.59$422,619
2015$7,383.07$393,123
2014$6,745.28$49,000
2013$1,020.47$44,700
2012$434.87$26,000
2011$425.35$25,000
2010$364.27$21,000
2009$415.17$25,000
2008$715.98$45,000
2007$1,535.99$97,540
2004$225.2$12,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,997
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: $949,000Rent Basis: Modeled Estimate ($7,592/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $475/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.08%

NOI: $57,741/yr

Cash-on-Cash Yield
-0.6%

On $218,270 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+91.1%

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)-$559/mo
Homeowner / Hazard Insurance-$475/mo
Vacancy Reserve (5% of rent)-$380/mo
Repairs & Maintenance (10% of rent)-$759/mo
Property Management (8% of rent)-$607/mo
Total Pure Operating Expenses-$2,780/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,592/mo
Less: Operating Expenses-$2,780/mo
Net Operating Income (NOI)+$4,812/mo
Less: Debt Service (30yr @ 6.75%)-$4,924/mo
Net Cash Flow
$-112/mo
$-1,349/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Cape Coral.