OFF_MARKETRisky Deal6 days on market

2796 Orange Grove Trl

2796 Orange Grove Trl, Naples, FL 34120, Naples, FL 34120
$579,000
Zestimate®:$555,700

Listing Price

Property image 1
2796 Orange Grove Trl, Naples, FL 34120
Loc: Naples, FL
Days Listed
6
Tax Assessed
$418k
Zestimate®
$556k
Market Rate
Lot Size
8,276 sqft
Rent Estimate
$3,381/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.

9

Corkscrew Elementary School

PK-5
1.1 mi away
8

Corkscrew Middle School

6-8
1 mi away
6

Palmetto Ridge High School

9-12
1.5 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
4.09%
Total ROI
47.7%
Cash Flow
$-1,032/mo
DSCR
0.66
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
2026-04-23Sold$555,000$289
2026-03-03Pending sale$579,000$301
2026-02-23Listed for sale$579,000$301
2024-06-13Sold$565,000$294
2024-05-02Pending sale$575,000$299
2024-04-27Price change$575,000$299
2024-04-04Listed for sale$589,000$307
2021-05-18Sold$450,000$234
2021-04-05Pending sale$429,900$224
2021-04-03Listed for sale$429,900$224
2014-10-17Sold$294,500$153
2014-10-10Pending sale$309,000$161
2014-09-21Listed for sale$309,000$161
2014-08-04Sold$259,500$135
2014-05-22Listed for sale$272,999$142
2013-04-01Sold$155,000$81
2007-06-04Sold$410,000$213

Tax History

YearProperty TaxTax Assessment
2025$5,385.09$418,021
2024$4,988.86$430,481
2023$4,729.29$417,943
2022$4,812.32$405,770
2021$3,140.15$270,796
2020$3,068.32$267,057
2019$3,005.86$261,053
2018$2,908.58$258,085
2017$3,121.82$261,073
2016$3,176.57$240,529
2015$3,426.16$218,829
2014$3,169.34$199,802
2013$2,216.12$159,059
2012$2,220.82$157,671
2011$2,046.66$145,959
2010$2,332.51$196,440
2009$2,991.72$178,229
2008$2,991.72$298,530
2007$461$71,266
2006$366.16$35,633
2005$366.16$26,725
2004$369.11$26,725
2003$377.47$26,725
2002$173.94$12,164
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,921
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: $579,000Rent Basis: Observed Comp Model ($3,381/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $290/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.09%

NOI: $23,664/yr

Cash-on-Cash Yield
-9.3%

On $133,170 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+47.7%

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)-$341/mo
Homeowner / Hazard Insurance-$290/mo
Vacancy Reserve (5% of rent)-$169/mo
Repairs & Maintenance (10% of rent)-$338/mo
Property Management (8% of rent)-$270/mo
Total Pure Operating Expenses-$1,409/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,381/mo
Less: Operating Expenses-$1,409/mo
Net Operating Income (NOI)+$1,972/mo
Less: Debt Service (30yr @ 6.75%)-$3,004/mo
Net Cash Flow
$-1,032/mo
$-12,388/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Naples.