OFF_MARKETExcellent Deal10 days on market

6044 Andros WAY

6044 Andros WAY, NAPLES, FL 34119, Naples, FL 34119
$649,000

Listing Price

Property image 1
6044 Andros WAY, NAPLES, FL 34119
Loc: Naples, FL
Days Listed
10
Tax Assessed
$632k
Lot Size
10,454 sqft
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.

9

Vineyards Elementary School

PK-5
1.3 mi away
10

Oakridge Middle School

6-8
1.9 mi away
8

Barron Collier High School

9-12
3.6 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
7.29%
Total ROI
26.1%
Cash Flow
$659/mo
DSCR
1.20
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
2026-07-30Pending sale$649,000$325
2026-05-31Listed for sale$649,000$325
2026-05-26Listing removed$691,000$346
2025-10-21Price change$691,000$346
2025-03-27Listed for sale$729,900$366
2019-02-01Listing removed$439,000$220
2018-12-05Pending sale$439,000$220
2018-12-01Sold$380,000$190
2018-11-16Listed for sale$439,000$220
2014-10-20Sold$409,000$205
2014-07-25Listed for sale$439,900$221
2003-08-29Sold$269,800$135

Tax History

YearProperty TaxTax Assessment
2025$6,607.11$584,735
2024$6,287.74$531,577
2023$6,113.58$483,252
2022$5,519.61$439,320
2021$4,560.26$399,382
2020$4,267.49$377,374
2019$3,699.5$363,642
2018$3,648.59$359,762
2017$3,861.83$352,362
2016$3,800.63$345,115
2015$3,716.15$389,648
2014$4,736.54$206,134
2013$2,562.69$202,841
2012$2,539.68$198,615
2011$2,484.72$195,187
2010$2,814.04$197,259
2009$2,590.89$230,324
2008$2,590.89$280,578
2007$2,874.06$272,406
2006$2,959.68$265,762
2005$2,959.68$258,021
2004$2,889.08$250,506
2003$498.72$38,000
2002$425.59$32,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,995
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: $649,000Rent Basis: Modeled Estimate ($5,192/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $325/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.84%

NOI: $37,878/yr

Cash-on-Cash Yield
-1.7%

On $149,270 invested

DSCR Ratio
0.94x

Negative debt coverage

5-Yr Leveraged ROI
+85.7%

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)-$516/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$260/mo
Repairs & Maintenance (10% of rent)-$519/mo
Property Management (8% of rent)-$415/mo
Total Pure Operating Expenses-$2,036/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,192/mo
Less: Operating Expenses-$2,036/mo
Net Operating Income (NOI)+$3,156/mo
Less: Debt Service (30yr @ 6.75%)-$3,368/mo
Net Cash Flow
$-211/mo
$-2,533/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Naples.