OFF_MARKETExcellent Deal11 days on market

18289 Royal Hammock Blvd

18289 Royal Hammock Blvd, Naples, FL 34114, Naples, FL 34114
$580,000
Zestimate®:$535,600

Listing Price

Property image 1
18289 Royal Hammock Blvd, Naples, FL 34114
Loc: Naples, FL
Days Listed
11
Tax Assessed
$411k
Zestimate®
$536k
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.

8

Manatee Elementary School

PK-5
3.8 mi away
7

Manatee Middle School

6-8
3.7 mi away
5

Lely High School

9-12
7.6 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
7.57%
Total ROI
27.5%
Cash Flow
$725/mo
DSCR
1.25
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$535,000$288
2026-04-17Pending sale$565,000$304
2026-04-07Price change$565,000$304
2026-03-07Listed for sale$580,000$313
2013-08-27Sold$247,500$133
2013-02-19Listing removed$259,000$140
2013-01-09Listed for sale$259,000$140
2005-03-30Sold$379,000$204
2003-11-12Sold$46,500$25

Tax History

YearProperty TaxTax Assessment
2025$2,465.47$250,066
2024$2,307.05$243,018
2023$2,024.65$235,940
2022$2,074.63$229,068
2021$2,090.7$222,396
2020$2,040.2$219,325
2019$1,999.55$214,394
2018$1,950.1$210,396
2017$2,163.34$206,069
2016$2,124.04$201,831
2015$2,067.94$200,428
2014$2,081.19$148,837
2013$1,404.89$105,814
2012$1,386.67$103,209
2011$1,713.05$130,998
2010$2,497.33$148,837
2009$2,943.84$199,653
2008$2,943.84$306,687
2007$4,529.47$400,962
2006$2,609.49$391,182
2005$2,609.49$223,919
2004$670.21$50,714
2003$436.32$32,273
2002$410.05$29,968
2001$706.02$25,357
2000$360.39$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,856
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: $580,000Rent Basis: Modeled Estimate ($4,640/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $290/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.10%

NOI: $35,364/yr

Cash-on-Cash Yield
-0.6%

On $133,400 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+91.4%

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)-$336/mo
Homeowner / Hazard Insurance-$290/mo
Vacancy Reserve (5% of rent)-$232/mo
Repairs & Maintenance (10% of rent)-$464/mo
Property Management (8% of rent)-$371/mo
Total Pure Operating Expenses-$1,693/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,640/mo
Less: Operating Expenses-$1,693/mo
Net Operating Income (NOI)+$2,947/mo
Less: Debt Service (30yr @ 6.75%)-$3,009/mo
Net Cash Flow
$-62/mo
$-750/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Naples.