OFF_MARKETRisky Deal0 days on market

4649/4651 24th St SW

4649/4651 24th St SW, Lehigh Acres, FL 33973, Lehigh Acres, FL 33973
$524,999
Zestimate®:$521,100

Listing Price

Property image 1
4649/4651 24th St SW, Lehigh Acres, FL 33973
Loc: Lehigh Acres, FL
Days Listed
0
Tax Assessed
$46k
Zestimate®
$521k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$1,902/mo
Est. Cash Flow base
Type
multi 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.

5

Gateway Elementary School

PK-5
1.4 mi away
5

East Zone Middle School Qq

6-8
5.8 mi away
5

Gateway High School

9-12
0.8 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
3.33%
Total ROI
6.3%
Cash Flow
$-1,200/mo
DSCR
0.55
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$535,000$223
2026-04-04Pending sale$524,999$219
2026-03-19Listed for sale$524,999$219
2025-03-13Sold$58,000$24
2025-01-22Listed for sale$64,900$27
2004-12-21Sold$32,000$13
2003-10-28Sold$5,500$2

Tax History

YearProperty TaxTax Assessment
2025$574.43$8,731
2024$484.62$7,937
2023$381.3$7,215
2022$330.31$6,559
2021$303.99$5,963
2020$288.63$5,421
2019$133.77$5,200
2018$133.77$4,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
4
Sq Ft
2,396
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: $524,999Rent Basis: Observed Comp Model ($1,902/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $262/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.66%

NOI: $13,979/yr

Cash-on-Cash Yield
-15.5%

On $120,750 invested

DSCR Ratio
0.43x

Negative debt coverage

5-Yr Leveraged ROI
+16.7%

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)-$38/mo
Homeowner / Hazard Insurance-$262/mo
Vacancy Reserve (5% of rent)-$95/mo
Repairs & Maintenance (10% of rent)-$190/mo
Property Management (8% of rent)-$152/mo
Total Pure Operating Expenses-$737/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,902/mo
Less: Operating Expenses-$737/mo
Net Operating Income (NOI)+$1,165/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-1,559/mo
$-18,710/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lehigh Acres.