OFF_MARKETRisky Deal1 days on market

2013 NW Juanita Pl

2013 NW Juanita Pl, Cape Coral, FL 33993, Cape Coral, FL 33993
$489,000
Zestimate®:$424,400

Listing Price

Property image 1
2013 NW Juanita Pl, Cape Coral, FL 33993
Loc: Cape Coral, FL
Days Listed
1
Tax Assessed
$280k
Zestimate®
$424k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$2,158/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.

3

Hector A. Cafferata Jr Elementary School

PK-5
2.2 mi away
5

Diplomat Middle School

6-8
1.6 mi away
3

Mariner 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
2.91%
Total ROI
22.2%
Cash Flow
$-1,350/mo
DSCR
0.47
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
2026-05-19Sold$425,000$263
2026-04-17Pending sale$439,990$273
2026-04-03Price change$439,990$273
2026-03-28Price change$449,990$279
2026-03-24Price change$459,000$284
2026-03-19Listed for sale$469,000$291
2026-03-18Listing removed$489,000$303
2026-02-18Listed for sale$489,000$303
2023-09-18Sold$371,000$230
2023-08-13Pending sale$374,900$232
2023-08-07Listed for sale$374,900$232
2020-12-30Sold$14,500$9
2020-12-03Pending sale$14,800$9
2020-11-11Listed for sale$14,800$9
2020-10-28Pending sale$14,800$9
2020-10-16Listed for sale$14,800$9
2004-08-23Sold$45,000$28

Tax History

YearProperty TaxTax Assessment
2025$4,803.59$280,282
2024$5,034.24$303,113
2023$1,105.54$11,374
2022$568.45$10,340
2021$610.74$9,400
2020$565.08$7,933
2019$534.92$10,600
2018$534.92$10,600
2017$528.15$12,032
2016$496.54$7,700
2015$432.63$7,100
2014$392.71$6,100
2013$327.56$4,600
2012$237.24$3,700
2011$247.67$4,800
2010$356.26$9,000
2009$344.98$9,000
2008$354.81$15,000
2007$955.83$49,500
2006$1,479.67$77,000
2004$266.73$9,600
2003$149.82$4,420
2002$144.66$2,060
2000$0$2,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,614
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: $489,000Rent Basis: Observed Comp Model ($2,158/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $245/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.91%

NOI: $14,253/yr

Cash-on-Cash Yield
-14.4%

On $112,470 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+22.2%

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)-$229/mo
Homeowner / Hazard Insurance-$245/mo
Vacancy Reserve (5% of rent)-$108/mo
Repairs & Maintenance (10% of rent)-$216/mo
Property Management (8% of rent)-$173/mo
Total Pure Operating Expenses-$970/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,158/mo
Less: Operating Expenses-$970/mo
Net Operating Income (NOI)+$1,188/mo
Less: Debt Service (30yr @ 6.75%)-$2,537/mo
Net Cash Flow
$-1,350/mo
$-16,195/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Cape Coral.

2013 NW Juanita Pl | Cape Coral, FL | Haven AI Analysis | Haven by ScoutHavens