OFF_MARKETExcellent Deal10 days on market
117 West ST
117 West ST, NAPLES, FL 34108, Naples, FL 34108
117 West ST, NAPLES, FL 34108
Loc: Naples, FL
Days Listed
10
Tax Assessed
$2309k
Lot Size
1.14 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
Sea Gate Elementary School
PK-5
0.9 mi away
9
Pine Ridge Middle School
6-8
0.8 mi away
8
Barron Collier High School
9-12
2.3 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
8.45%
Total ROI
31.9%
Cash Flow
$27,751/mo
DSCR
1.39
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-08-14 | Price change | $12,995,000 | $1,386 |
| 2026-03-09 | Price change | $13,995,000 | $1,493 |
| 2024-05-10 | Price change | $13,950,000 | $1,488 |
| 2024-01-19 | Price change | $13,450,000 | $1,435 |
| 2023-08-26 | Price change | $12,950,000 | $1,381 |
| 2023-01-05 | Listed for sale | $11,900,000 | $1,269 |
| 2022-06-10 | Sold | $2,250,000 | $240 |
| 2021-11-19 | Pending sale | $2,350,000 | $251 |
| 2021-10-08 | Listed for sale | $2,350,000 | $251 |
| 2017-01-21 | Listing removed | $999,999 | $107 |
| 2016-07-12 | Price change | $999,999 | $107 |
| 2016-02-29 | Price change | $899,999 | $96 |
| 2015-11-02 | Price change | $960,000 | $102 |
| 2015-04-22 | Listed for sale | $920,000 | $98 |
| 2014-12-06 | Listing removed | $980,000 | $105 |
| 2014-09-07 | Price change | $980,000 | $105 |
| 2014-07-10 | Price change | $899,999 | $96 |
| 2014-01-14 | Listed for sale | $975,000 | $104 |
| 2013-07-09 | Sold | $661,000 | $71 |
| 2013-06-01 | Pending sale | $759,000 | $81 |
| 2013-01-16 | Listed for sale | $759,000 | $81 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $22,211.9 | $2,309,116 |
| 2024 | $20,541.85 | $2,146,484 |
| 2023 | $21,072.85 | $2,147,726 |
| 2022 | $12,982.86 | $1,032,161 |
| 2021 | $10,745.4 | $938,328 |
| 2020 | $9,423.58 | $853,025 |
| 2019 | $8,445.02 | $775,477 |
| 2018 | $8,026.16 | $738,296 |
| 2017 | $8,239.4 | $728,396 |
| 2016 | $8,190.91 | $672,315 |
| 2015 | $7,866.56 | $611,195 |
| 2014 | $7,523.27 | $555,632 |
| 2013 | $3,300.44 | $276,240 |
| 2012 | $3,274.08 | $270,578 |
| 2011 | $3,148.2 | $261,241 |
| 2010 | $2,952.92 | $256,641 |
| 2009 | $2,777.12 | $248,579 |
| 2008 | $2,777.12 | $298,281 |
| 2007 | $3,074.23 | $289,593 |
| 2006 | $3,166.45 | $282,530 |
| 2005 | $3,166.45 | $274,301 |
| 2004 | $3,091.55 | $266,312 |
| 2003 | $3,101.9 | $261,346 |
| 2002 | $3,061.9 | $255,221 |
| 2001 | $6,138.14 | $251,202 |
| 2000 | $3,039.81 | $0 |
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: $13,995,000Rent Basis: Modeled Estimate ($111,960/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $6,998/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.63%
NOI: $927,905/yr
Cash-on-Cash Yield
1.8%
On $3,218,850 invested
DSCR Ratio
1.06x
Tight qualification
5-Yr Leveraged ROI
+103.0%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$1,886/mo
Homeowner / Hazard Insurance-$6,998/mo
Vacancy Reserve (5% of rent)-$5,598/mo
Repairs & Maintenance (10% of rent)-$11,196/mo
Property Management (8% of rent)-$8,957/mo
Total Pure Operating Expenses-$34,635/mo
Net Investor Cash Flow
Gross Scheduled Rent+$111,960/mo
Less: Operating Expenses-$34,635/mo
Net Operating Income (NOI)+$77,325/mo
Less: Debt Service (30yr @ 6.75%)-$72,617/mo
Net Cash Flow
$4,708/mo
$56,501/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Naples.