OFF_MARKETExcellent Deal60 days on market
325 Cocohatchee BLVD
325 Cocohatchee BLVD, NAPLES, FL 34110, Naples, FL 34110
325 Cocohatchee BLVD, NAPLES, FL 34110
Loc: Naples, FL
Days Listed
60
Tax Assessed
$5553k
Lot Size
3.29 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
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
8.12%
Total ROI
30.3%
Cash Flow
$22,201/mo
DSCR
1.34
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $12,995,000Rent Basis: Modeled Estimate ($103,960/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $6,498/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.37%
NOI: $828,192/yr
Cash-on-Cash Yield
0.6%
On $2,988,850 invested
DSCR Ratio
1.02x
Tight qualification
5-Yr Leveraged ROI
+97.4%
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)-$4,535/mo
Homeowner / Hazard Insurance-$6,498/mo
Vacancy Reserve (5% of rent)-$5,198/mo
Repairs & Maintenance (10% of rent)-$10,396/mo
Property Management (8% of rent)-$8,317/mo
Total Pure Operating Expenses-$34,944/mo
Net Investor Cash Flow
Gross Scheduled Rent+$103,960/mo
Less: Operating Expenses-$34,944/mo
Net Operating Income (NOI)+$69,016/mo
Less: Debt Service (30yr @ 6.75%)-$67,428/mo
Net Cash Flow
$1,588/mo
$19,052/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Naples.