OFF_MARKETExcellent Deal2 days on market

9541 Wilshire Lakes BLVD

9541 Wilshire Lakes BLVD, NAPLES, FL 34109, Naples, FL 34109
$1,995,000
Zestimate®:$1,952,200

Listing Price

Property image 1
9541 Wilshire Lakes BLVD, NAPLES, FL 34109
Loc: Naples, FL
Days Listed
2
Tax Assessed
$1028k
Zestimate®
$1952k
Market Rate
Lot Size
0.33 acres
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.

10

Pelican Marsh Elementary School

PK-5
1.6 mi away
10

North Naples Middle School

6-8
3.7 mi away
6

Aubrey Rogers High School

9-12
4.4 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
8.00%
Total ROI
29.6%
Cash Flow
$3,204/mo
DSCR
1.32
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
2026-06-08Sold$1,950,000$638
2026-03-16Pending sale$1,995,000$652
2026-03-13Listed for sale$1,995,000$652
2025-06-03Sold$1,000,000$327
2025-03-23Pending sale$1,095,000$358
2025-03-02Listed for sale$1,095,000$358
2017-06-07Sold$225,000$74
2003-04-10Sold$552,500$181
1999-03-01Sold$75,900$25

Tax History

YearProperty TaxTax Assessment
2025$5,204.54$559,185
2024$5,085.44$543,426
2023$4,793.36$527,598
2022$4,947.89$512,231
2021$5,006.12$497,312
2020$4,885.92$490,446
2019$4,803.49$479,419
2018$4,697.36$470,480
2017$4,910.6$460,803
2016$4,838.01$451,325
2015$4,717.16$448,188
2014$4,754.22$394,631
2013$4,578.83$388,060
2012$4,550.29$380,737
2011$4,567.46$384,417
2010$5,336.25$388,100
2009$5,631.11$458,521
2008$5,631.11$565,232
2007$6,092.66$548,769
2006$6,284.49$535,384
2005$6,284.49$519,790
2004$6,145.03$504,650
2003$5,701.81$434,444
2002$5,274.69$396,599
2001$10,173.3$374,903
2000$4,672.78$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,058
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: $1,995,000Rent Basis: Modeled Estimate ($15,960/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $998/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.29%

NOI: $125,417/yr

Cash-on-Cash Yield
0.3%

On $458,850 invested

DSCR Ratio
1.01x

Tight qualification

5-Yr Leveraged ROI
+95.5%

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)-$840/mo
Homeowner / Hazard Insurance-$998/mo
Vacancy Reserve (5% of rent)-$798/mo
Repairs & Maintenance (10% of rent)-$1,596/mo
Property Management (8% of rent)-$1,277/mo
Total Pure Operating Expenses-$5,509/mo
Net Investor Cash Flow
Gross Scheduled Rent+$15,960/mo
Less: Operating Expenses-$5,509/mo
Net Operating Income (NOI)+$10,451/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$100/mo
$1,197/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Naples.