OFF_MARKETExcellent Deal2 days on market

3001 Aviamar Cir

3001 Aviamar Cir, Naples, FL 34114, Naples, FL 34114
$1,150,000

Listing Price

Property image 1
3001 Aviamar Cir, Naples, FL 34114
Loc: Naples, FL
Days Listed
2
Tax Assessed
$831k
Lot Size
7,500 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
1.1 mi away
7

Manatee Middle School

6-8
1 mi away
5

Lely High School

9-12
4.9 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
7.66%
Total ROI
27.9%
Cash Flow
$1,522/mo
DSCR
1.26
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
2026-07-03Price change$1,089,000$485
2026-03-10Listed for sale$1,150,000$512
2022-06-28Sold$1,250,000$557
2022-05-24Pending sale$1,250,000$557
2022-05-20Listed for sale$1,250,000$557
2017-10-04Sold$557,000$248

Tax History

YearProperty TaxTax Assessment
2025$10,788.27$830,835
2024$10,545.67$843,333
2023$9,355.12$907,233
2022$6,377.28$509,667
2021$5,290.48$463,334
2020$5,074$448,694
2019$4,964.82$435,889
2018$4,881.55$429,290
2017$6,832.33$58,750
2016$6,812.19$50,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,224
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: $1,150,000Rent Basis: Modeled Estimate ($9,200/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $575/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.08%

NOI: $69,966/yr

Cash-on-Cash Yield
-0.6%

On $264,500 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)-$679/mo
Homeowner / Hazard Insurance-$575/mo
Vacancy Reserve (5% of rent)-$460/mo
Repairs & Maintenance (10% of rent)-$920/mo
Property Management (8% of rent)-$736/mo
Total Pure Operating Expenses-$3,370/mo
Net Investor Cash Flow
Gross Scheduled Rent+$9,200/mo
Less: Operating Expenses-$3,370/mo
Net Operating Income (NOI)+$5,830/mo
Less: Debt Service (30yr @ 6.75%)-$5,967/mo
Net Cash Flow
$-137/mo
$-1,639/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Naples.