OFF_MARKETExcellent Deal2 days on market

2898 Aviamar Cir

2898 Aviamar Cir, Naples, FL 34114, Naples, FL 34114
$925,000

Listing Price

Property image 1
2898 Aviamar Cir, Naples, FL 34114
Loc: Naples, FL
Days Listed
2
Tax Assessed
$23k
Lot Size
7,405 sqft
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
1.2 mi away
7

Manatee Middle School

6-8
1.2 mi away
5

Lely High School

9-12
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
8.48%
Total ROI
32.1%
Cash Flow
$1,860/mo
DSCR
1.40
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
2026-06-12Sold$812,500$361
2026-05-14Pending sale$850,000$378
2026-04-30Price change$850,000$378
2026-04-09Price change$875,000$389
2026-03-10Listed for sale$925,000$411
2021-06-02Sold$750,000$333
2021-04-20Pending sale$745,000$331
2021-04-13Listed for sale$745,000$331
2015-11-10Sold$488,959$217
2013-10-29Sold$475,000$211

Tax History

YearProperty TaxTax Assessment
2015$268.47$23,000
2014$5,364.14$60,000
2013$547.42$33,000
2012$362.56$30,000
2011$360.67$30,000
2010$355.58$30,000
2009$331.64$30,000
2008$331.64$30,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,249
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: $925,000Rent Basis: Modeled Estimate ($7,400/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $463/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.77%

NOI: $62,595/yr

Cash-on-Cash Yield
2.3%

On $212,750 invested

DSCR Ratio
1.09x

Tight qualification

5-Yr Leveraged ROI
+105.9%

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)-$19/mo
Homeowner / Hazard Insurance-$463/mo
Vacancy Reserve (5% of rent)-$370/mo
Repairs & Maintenance (10% of rent)-$740/mo
Property Management (8% of rent)-$592/mo
Total Pure Operating Expenses-$2,184/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,400/mo
Less: Operating Expenses-$2,184/mo
Net Operating Income (NOI)+$5,216/mo
Less: Debt Service (30yr @ 6.75%)-$4,800/mo
Net Cash Flow
$417/mo
$4,999/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Naples.