OFF_MARKETAverage Deal108 days on market

21 Maryland RD

21 Maryland RD, LEHIGH ACRES, FL 33936, Lehigh Acres, FL 33936
$324,995
Zestimate®:$314,600

Listing Price

Property image 1
21 Maryland RD, LEHIGH ACRES, FL 33936
Loc: Lehigh Acres, FL
Days Listed
108
Tax Assessed
$316k
Zestimate®
$315k
Market Rate
Lot Size
0.45 acres
Rent Estimate
$1,737/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.

4

Veterans Park Academy For The Arts

PK-8
0.3 mi away
2

East Lee County High School

9-12
3.2 mi away
5

East Zone Middle School Qq

6-8
0.2 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
Average
Confidence Score: 6.2/10
Exercise caution due to potential market volatility.
Cap Rate
7.11%
Total ROI
25.2%
Cash Flow
$281/mo
DSCR
1.17
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

The property at 21 Maryland RD offers a stable entry into the Florida market, but a conservative lens reveals tight margins. While the 7.11% rental yield is attractive, the $281.04 monthly cash flow is dangerously thin for a 2,094 sqft home. This leaves very little buffer for capital expenditures, vacancy, or the rising cost of property insurance in Southwest Florida. Lehigh Acres often experiences high inventory levels, which can lead to volatility in both rent and resale value. While the 4% appreciation is a reasonable long-term forecast, the current cash flow provides a narrow margin of safety for investors looking for immediate liquidity and risk mitigation.

Strengths
  • Positive cash flow in a challenging interest rate environment
  • Strong square footage for the price point, offering high utility to tenants
  • 3-bed, 2-bath configuration remains the most liquid rental type in the submarket
Considerations
  • Thin cash flow margin leaves the investor vulnerable to single-incident repairs
  • Lehigh Acres historically exhibits higher market volatility compared to coastal Florida
  • Escalating insurance premiums in Florida could easily consume the current net profit
  • Large square footage increases the long-term cost basis for maintenance and turnovers
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-03Sold$315,000$150
2026-04-26Pending sale$324,995$155
2026-03-27Price change$324,995$155
2026-03-13Price change$335,000$160
2026-02-02Price change$339,000$162
2025-12-29Listed for sale$349,000$167
2025-09-19Listing removed$365,000$174
2025-09-11Pending sale$365,000$174
2025-08-12Price change$365,000$174
2025-07-24Price change$375,000$179
2025-07-08Listed for sale$399,990$191
2025-05-22Listing removed$399,995$191
2025-04-23Price change$399,995$191
2025-04-09Price change$424,900$203
2025-03-26Listed for sale$429,900$205
2022-12-09Sold$365,000$174
2022-10-17Pending sale$369,900$177
2022-10-06Price change$369,900$177
2022-09-10Price change$359,000$171
2022-08-11Price change$374,900$179
2022-07-10Listed for sale$399,900$191
2007-05-22Sold$244,600$117
2005-02-24Sold$35,000$17

Tax History

YearProperty TaxTax Assessment
2025$3,913.23$292,854
2024$3,856.63$284,601
2023$4,901.3$337,889
2022$1,380.11$87,810
2021$1,289.41$85,252
2020$1,276.38$84,075
2019$1,227.48$214,799
2018$1,227.48$80,653
2017$1,194.13$78,994
2016$1,150.88$143,373
2015$1,112.57$128,995
2014$1,105.95$107,002
2013$1,025.73$86,199
2012$991.99$81,008
2011$975.12$69,979
2010$989.17$68,782
2009$1,120.18$79,470
2008$3,043.56$204,740
2007$683.89$25,900
2006$837.16$49,000
2004$290.29$11,370
2003$301.06$10,900
2002$306.21$10,900
2000$0$10,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,094
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: $324,995Rent Basis: Observed Comp Model ($1,737/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $162/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.39%

NOI: $11,013/yr

Cash-on-Cash Yield
-12.3%

On $74,749 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+32.5%

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)-$258/mo
Homeowner / Hazard Insurance-$162/mo
Vacancy Reserve (5% of rent)-$87/mo
Repairs & Maintenance (10% of rent)-$174/mo
Property Management (8% of rent)-$139/mo
Total Pure Operating Expenses-$819/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,737/mo
Less: Operating Expenses-$819/mo
Net Operating Income (NOI)+$918/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$-769/mo
$-9,223/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Lehigh Acres.