OFF_MARKETExcellent Deal12 days on market

9882 Campbell CIR

9882 Campbell CIR, NAPLES, FL 34109, Naples, FL 34109
$699,900
Zestimate®:$670,900

Listing Price

Property image 1
9882 Campbell CIR, NAPLES, FL 34109
Loc: Naples, FL
Days Listed
12
Tax Assessed
$558k
Zestimate®
$671k
Market Rate
Lot Size
10,454 sqft
Rent Estimate
$3,699/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.

10

Pelican Marsh Elementary School

PK-5
0.1 mi away
10

North Naples Middle School

6-8
2.5 mi away
6

Aubrey Rogers High School

9-12
3 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
7.50%
Total ROI
27.2%
Cash Flow
$834/mo
DSCR
1.24
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
2026-07-28Sold$675,000$255
2026-06-17Pending sale$699,900$265
2026-05-31Listed for sale$699,900$265
2026-05-28Pending sale$699,900$265
2026-05-13Listed for sale$699,900$265
2017-02-21Sold$350,000$132
2017-01-14Price change$365,000$138
2016-11-26Price change$375,000$142
2016-10-03Price change$399,900$151
2016-07-19Listed for sale$425,000$161

Tax History

YearProperty TaxTax Assessment
2025$3,842.13$411,964
2024$3,752.13$400,354
2023$3,465.16$388,693
2022$3,574.6$377,372
2021$3,618.18$366,381
2020$3,533.59$361,322
2019$3,473.56$353,198
2018$3,484.22$315,997
2017$3,697.46$335,916
2016$3,944.25$207,057
2015$2,063.63$205,618
2014$2,079.78$153,486
2013$1,892.87$150,971
2012$1,873.58$147,612
2011$1,793.62$141,856
2010$1,667.62$139,021
2009$1,566.57$134,052
2008$1,566.57$183,868
2007$1,796.01$178,513
2006$1,842.32$174,159
2005$1,842.32$169,086
2004$1,800.27$164,161
2003$1,678.29$161,100
2002$1,658.98$157,324
2001$3,575.48$154,846
2000$1,759.01$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,646
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: $699,900Rent Basis: Observed Comp Model ($3,699/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.50%

NOI: $24,512/yr

Cash-on-Cash Yield
-11.8%

On $160,977 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+35.0%

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)-$456/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$185/mo
Repairs & Maintenance (10% of rent)-$370/mo
Property Management (8% of rent)-$296/mo
Total Pure Operating Expenses-$1,656/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,699/mo
Less: Operating Expenses-$1,656/mo
Net Operating Income (NOI)+$2,043/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-1,589/mo
$-19,068/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Naples.