OFF_MARKETExcellent Deal48 days on market
2006 NW 21st Ave
2006 NW 21st Ave, Cape Coral, FL 33993, Cape Coral, FL 33993
2006 NW 21st Ave, Cape Coral, FL 33993
Loc: Cape Coral, FL
Days Listed
48
Tax Assessed
$197k
Zestimate®
$272k
Market Rate
Lot Size
10,019 sqft
Rent Estimate
$1,736/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.
3
Hector A. Cafferata Jr Elementary School
PK-5
3.3 mi away
4
Mariner Middle School
6-8
2.1 mi away
3
Mariner High School
9-12
1.9 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
7.41%
Total ROI
26.7%
Cash Flow
$324/mo
DSCR
1.22
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 |
|---|---|---|---|
| 2026-07-30 | Sold | $272,500 | $187 |
| 2026-06-28 | Pending sale | $279,900 | $192 |
| 2026-06-26 | Price change | $279,900 | $192 |
| 2026-04-29 | Price change | $289,900 | $198 |
| 2026-03-25 | Listed for sale | $293,900 | $201 |
| 2012-11-06 | Sold | $117,000 | $80 |
| 2012-09-23 | Listed for sale | $118,700 | $81 |
| 2011-12-12 | Sold | $92,500 | $63 |
| 2011-11-30 | Price change | $94,500 | $65 |
| 2011-09-28 | Price change | $97,900 | $67 |
| 2011-06-27 | Price change | $99,900 | $68 |
| 2011-06-18 | Price change | $94,500 | $65 |
| 2011-06-06 | Price change | $89,900 | $62 |
| 2011-05-26 | Price change | $94,500 | $65 |
| 2011-05-10 | Price change | $89,900 | $62 |
| 2011-02-28 | Price change | $94,500 | $65 |
| 2011-02-18 | Price change | $94,900 | $65 |
| 2010-12-18 | Price change | $97,900 | $67 |
| 2010-11-24 | Price change | $98,900 | $68 |
| 2010-10-23 | Listed for sale | $99,900 | $68 |
| 2010-09-29 | Sold | $62,500 | $43 |
| 2010-09-03 | Price change | $64,900 | $44 |
| 2010-08-22 | Price change | $69,900 | $48 |
| 2010-07-24 | Price change | $78,900 | $54 |
| 2010-06-19 | Listed for sale | $84,900 | $58 |
| 2000-12-07 | Sold | $96,500 | $66 |
| 1994-08-29 | Sold | $3,600 | $2 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $2,244.39 | $121,897 |
| 2024 | $2,079.36 | $118,462 |
| 2023 | $1,955.76 | $115,012 |
| 2022 | $1,770.92 | $111,662 |
| 2021 | $1,734.35 | $108,410 |
| 2020 | $1,730 | $106,913 |
| 2019 | $1,665.79 | $115,483 |
| 2018 | $1,665.79 | $102,560 |
| 2017 | $1,642.82 | $100,451 |
| 2016 | $1,603.09 | $112,226 |
| 2015 | $1,558.22 | $97,701 |
| 2014 | $1,544.2 | $101,506 |
| 2013 | $1,683.45 | $93,300 |
| 2012 | $1,932.07 | $81,302 |
| 2011 | $1,937.19 | $80,042 |
| 2010 | $1,695.38 | $66,993 |
| 2009 | $2,061.04 | $85,140 |
| 2007 | $1,345.27 | $189,550 |
| 2006 | $1,348.11 | $242,490 |
| 2004 | $1,378.14 | $128,770 |
| 2003 | $1,396.26 | $88,080 |
| 2002 | $1,383.49 | $81,480 |
| 2000 | $0 | $59,280 |
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: $289,900Rent Basis: Observed Comp Model ($1,736/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.25%
NOI: $12,307/yr
Cash-on-Cash Yield
-8.6%
On $66,677 invested
DSCR Ratio
0.68x
Negative debt coverage
5-Yr Leveraged ROI
+51.1%
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)-$161/mo
Homeowner / Hazard Insurance-$150/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-$710/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,736/mo
Less: Operating Expenses-$710/mo
Net Operating Income (NOI)+$1,026/mo
Less: Debt Service (30yr @ 6.75%)-$1,504/mo
Net Cash Flow
$-479/mo
$-5,744/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Cape Coral.