OFF_MARKETNeutral Deal7 days on market

2117 NE 40th St

2117 NE 40th St, Cape Coral, FL 33909, Cape Coral, FL 33909
$299,900
Zestimate®:$279,800

Listing Price

Property image 1
2117 NE 40th St, Cape Coral, FL 33909
Loc: Cape Coral, FL
Days Listed
7
Tax Assessed
$247k
Zestimate®
$280k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$2,054/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.

5

Dr Carrie D Robinson Littleton Elementary School

PK-5
2.7 mi away
5

Diplomat Middle School

6-8
3.4 mi away
2

Island Coast High School

9-12
0.3 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
Good
Confidence Score: 7.5/10
Strong rental demand expected in this area (98% occupancy rate).
Turnkey property requiring minimal initial CapEx.
Cap Rate
5.76%
Total ROI
18.4%
Cash Flow
$-78/mo
DSCR
0.95
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This single-family property in Cape Coral, FL, presents a solid, yield-focused opportunity. The stated purchase price of $299,900 for a 3/3 configuration provides a respectable starting rental yield near 6.0%. Cape Coral's strong underlying demand, especially for renovated or modern housing stock, supports the 4% projected annual appreciation, though this should be verified against recent neighborhood sales comps. The key conservative concern is accurately forecasting Net Operating Income (NOI). We must rigorously vet the projected rental rate against current market rents post-vacancy and management costs to ensure the gross yield translates effectively to a positive cash flow after accounting for insurance, which can be volatile in Southwest Florida.

Strengths
  • Solid starting gross rental yield (~6.0%) for a single-family home.
  • Favorable bedroom/bathroom count (3/3) which aligns well with tenant demand.
  • Moderate projected annual appreciation rate of 4%, suggesting relative stability.
  • Cape Coral continues to see demographic influx, supporting rental demand.
Considerations
  • Potential for high insurance premiums (Hurricane/Flood) impacting the actual Cap Rate.
  • Verification needed on the conservative nature of the provided 6.0% gross yield (Is it based on high potential rent or current below-market rent?).
  • Proximity to water features, which impacts flood zone classification and insurance costs.
  • Market saturation risk if new construction outpaces demand growth.
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-07-20Sold$280,000$158
2026-07-08Contingent$289,900$163
2026-06-21Pending sale$289,900$163
2026-06-20Listing removed$2,100$1
2026-06-14Listed for sale$289,900$163
2026-05-25Listing removed$289,900$163
2026-05-25Listed for rent$2,100$1
2026-04-24Price change$289,900$163
2026-03-31Price change$294,900$166
2026-03-05Listed for sale$299,900$169
2010-11-18Sold$75,000$42
2010-09-10Listed for sale$89,000$50
2009-11-05Sold$80,800$45
2005-06-08Sold$52,000$29
2003-04-10Sold$5,300$3

Tax History

YearProperty TaxTax Assessment
2025$1,897.4$96,629
2024$1,727.34$93,906
2023$1,604.47$91,171
2022$1,423.8$88,516
2021$1,362.6$85,938
2020$1,351.53$84,751
2019$1,299.54$156,659
2018$1,299.54$81,301
2017$1,273.7$79,629
2016$1,252.58$133,591
2015$1,191.98$117,987
2014$1,170.33$110,003
2013$1,097.81$86,708
2012$953.11$87,598
2011$954.67$72,266
2010$1,901.17$76,486
2009$1,969.51$80,800
2008$2,992.8$158,700
2007$3,715.89$198,690
2006$1,331.53$70,000
2004$287.71$11,550
2003$105.49$3,140
2002$66.34$1,490
2000$0$1,140
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,776
Built
2006
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: $299,900Rent Basis: Observed Comp Model ($2,054/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.92%

NOI: $14,756/yr

Cash-on-Cash Yield
-5.7%

On $68,977 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+65.8%

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)-$202/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$103/mo
Repairs & Maintenance (10% of rent)-$205/mo
Property Management (8% of rent)-$164/mo
Total Pure Operating Expenses-$824/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,054/mo
Less: Operating Expenses-$824/mo
Net Operating Income (NOI)+$1,230/mo
Less: Debt Service (30yr @ 6.75%)-$1,556/mo
Net Cash Flow
$-326/mo
$-3,918/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Cape Coral.