OFF_MARKETRisky Deal47 days on market

13 NW 35th Pl

13 NW 35th Pl, Cape Coral, FL 33993, Cape Coral, FL 33993
$719,900
Zestimate®:$710,400

Listing Price

Property image 1
13 NW 35th Pl, Cape Coral, FL 33993
Loc: Cape Coral, FL
Days Listed
47
Tax Assessed
$61k
Zestimate®
$710k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$3,056/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.

5

Trafalgar Elementary School

PK-5
3.1 mi away
3

Mariner Middle School

6-8
2.6 mi away
3

Mariner High School

9-12
2.7 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
4.32%
Total ROI
11.2%
Cash Flow
$-1,050/mo
DSCR
0.71
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
2026-04-09Price change$719,900$343
2026-03-17Listed for sale$725,000$346
2026-03-15Pending sale$725,000$346
2026-02-21Listed for sale$725,000$346
2026-02-14Listing removed$725,000$346
2025-12-12Listed for sale$725,000$346
2024-12-06Sold$120,000$57
2024-11-19Pending sale$129,900$62
2024-08-07Price change$129,900$62
2024-06-19Listed for sale$139,900$67
2024-02-01Listing removed$0
2023-10-20Listed for sale$139,900$67
2021-08-31Sold$69,000$33
2021-08-26Pending sale$69,000$33
2021-04-05Price change$69,000$33
2021-02-24Listed for sale$60,000$29
2021-02-20Listing removed$60,000$29
2021-02-17Price change$60,000$29
2021-01-31Listed for sale$50,000$24
2018-04-05Sold$14,500$7
2012-01-12Sold$7,000$3
2010-12-09Sold$4,500$2

Tax History

YearProperty TaxTax Assessment
2025$2,210.22$60,563
2024$2,136.24$53,249
2023$3,362.63$48,408
2022$3,392.67$39,008
2021$2,868.79$15,400
2020$3,059.63$14,000
2019$3,021.32$13,000
2018$3,021.32$13,000
2017$2,987.77$12,839
2016$474.25$11,000
2015$433$11,000
2014$403.4$9,964
2013$339.03$7,000
2012$230.33$5,800
2011$240.7$6,400
2010$305.08$9,000
2009$380.19$13,000
2008$376.26$18,000
2007$1,281.31$70,000
2006$1,818.74$97,560
2004$433.76$18,500
2003$171.44$6,120
2002$133.74$4,470
2000$0$2,350
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,098
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: $719,900Rent Basis: Observed Comp Model ($3,056/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $360/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.24%

NOI: $23,324/yr

Cash-on-Cash Yield
-13.0%

On $165,577 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.3%

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)-$49/mo
Homeowner / Hazard Insurance-$360/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$306/mo
Property Management (8% of rent)-$244/mo
Total Pure Operating Expenses-$1,112/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,056/mo
Less: Operating Expenses-$1,112/mo
Net Operating Income (NOI)+$1,944/mo
Less: Debt Service (30yr @ 6.75%)-$3,735/mo
Net Cash Flow
$-1,792/mo
$-21,501/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Cape Coral.