OFF_MARKETNeutral Deal5 days on market

1021 El Dorado BLVD N

1021 El Dorado BLVD N, CAPE CORAL, FL 33993, Cape Coral, FL 33993
$320,000
Zestimate®:$311,800

Listing Price

Property image 1
1021 El Dorado BLVD N, CAPE CORAL, FL 33993
Loc: Cape Coral, FL
Days Listed
5
Tax Assessed
$371k
Zestimate®
$312k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$2,154/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.

2

Hector A. Cafferata Jr Elementary School

PK-5
3.1 mi away
3

Mariner Middle School

6-8
1.3 mi away
3

Mariner High School

9-12
1.2 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
Risky
Confidence Score: 4.5/10
Exercise caution due to potential market volatility.
Cap Rate
5.50%
Total ROI
17.2%
Cash Flow
$-151/mo
DSCR
0.91
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

From a conservative standpoint, this Cape Coral property presents a challenging cash flow profile. While the purchase price of $151 per square foot is objectively attractive for a 2,119 square foot home, the 5.5% gross rental yield is insufficient to offset Florida's escalating carrying costs. With rising property insurance premiums and hurricane-related assessments common in Lee County, the projected net operating income (NOI) is likely to be razor-thin or negative after factoring in maintenance, taxes, and management. High inventory levels in the immediate area further limit rental growth potential, making this a speculative appreciation play rather than a stable income investment.

Strengths
  • Competitive price per square foot compared to regional averages
  • Large floor plan for a 3-bedroom configuration provides marketability
  • Consistent 4% projected appreciation provides a long-term equity cushion
Considerations
  • Gross yield is too low to safely cover Florida's high insurance and tax environment
  • Cape Coral market currently faces high inventory levels, slowing rent appreciation
  • Flood zone location necessitates high-cost flood insurance, eroding margins
  • Low net cap rate offers zero margin for error regarding vacancy or unexpected repairs
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-10Listed for sale$320,000$151
2026-03-01Listing removed$375,900$177
2025-09-10Price change$375,900$177
2025-08-13Listed for sale$399,900$189
2025-06-28Listing removed$403,990$191
2025-04-24Price change$403,990$191
2025-03-19Price change$412,000$194
2025-02-07Listed for sale$419,900$198
2024-03-04Listing removed$0
2024-02-18Listed for sale$415,500$196
2024-02-05Listing removed$0
2024-01-24Listed for sale$419,500$198
2015-08-31Sold$184,900$87
2015-07-20Pending sale$179,900$85
2015-07-13Price change$179,900$85
2015-06-21Listed for sale$189,900$90
2012-11-19Sold$125,000$59
2012-09-17Listed for sale$125,000$59
2011-03-28Sold$90,000$42
2011-02-15Listed for sale$89,900$42
2010-12-22Sold$98,600$47
2002-02-12Sold$2,400$1

Tax History

YearProperty TaxTax Assessment
2025$3,837.4$217,571
2024$3,596.7$211,439
2023$3,465.19$205,281
2022$3,218.13$199,302
2021$3,267.68$0
2020$3,306.27$190,825
2019$3,207.25$186,535
2018$3,207.25$186,331
2017$3,255.89$182,499
2016$3,240.35$159,712
2015$3,575.7$138,302
2014$3,199.2$130,405
2013$2,997.6$114,489
2012$1,545.05$103,101
2011$2,066$86,100
2010$1,124.53$80,798
2009$1,369.3$92,880
2008$2,504.6$202,480
2007$2,698.47$224,220
2006$2,714.84$226,900
2004$3,210.3$142,280
2003$109.49$3,140
2002$67.18$1,570
2000$0$1,570
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,119
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: $320,000Rent Basis: Observed Comp Model ($2,154/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $160/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.48%

NOI: $14,344/yr

Cash-on-Cash Yield
-7.6%

On $73,600 invested

DSCR Ratio
0.72x

Negative debt coverage

5-Yr Leveraged ROI
+56.3%

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)-$303/mo
Homeowner / Hazard Insurance-$160/mo
Vacancy Reserve (5% of rent)-$108/mo
Repairs & Maintenance (10% of rent)-$215/mo
Property Management (8% of rent)-$172/mo
Total Pure Operating Expenses-$959/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,154/mo
Less: Operating Expenses-$959/mo
Net Operating Income (NOI)+$1,195/mo
Less: Debt Service (30yr @ 6.75%)-$1,660/mo
Net Cash Flow
$-465/mo
$-5,581/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Cape Coral.