FOR_SALERisky Deal2 days on market

13820 1st St

13820 1st St, Fort Myers, FL 33905, Fort Myers, FL 33905
$230,000
Zestimate®:$236,600$6,600 Under Market

Listing Price

Property image 1
13820 1st St, Fort Myers, FL 33905
Loc: Fort Myers, FL
Days Listed
2
Tax Assessed
$181k
Zestimate®
$237k
3% Under Valued
Lot Size
9,235 sqft
Rent Estimate
$1,559/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

River Hall Elementary School

PK-5
1.6 mi away
6

The Alva School

PK-8
7.6 mi away
4

Riverdale High School

9-12
0.5 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
Risky
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
6.42%
Total ROI
21.8%
Cash Flow
$68/mo
DSCR
1.06
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Fort Myers property presents a precarious financial profile. While the price point is accessible, the monthly cash flow of $68.44 is dangerously thin, providing almost no margin for maintenance, capital expenditures, or vacancy losses. Any minor repair or month of turnover will immediately turn this asset into a cash-flow negative investment. The rental yield is modest, and the reliance on a 4% annual appreciation rate to justify the purchase is speculative in the current high-interest-rate environment. Given the insurance costs and storm vulnerability typical of the Florida market, this property lacks the necessary operational buffer to be considered a stable investment for a conservative portfolio.

Strengths
  • Entry-level price point
  • Functional 3/2 layout suitable for stable tenant base
Considerations
  • Negligible monthly cash flow margin
  • High exposure to Florida hurricane and insurance cost volatility
  • Limited capacity to absorb unexpected capital expenditures
  • Speculative appreciation dependency
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-27Pending sale$240,000$165
2026-08-22Listed for sale$230,000$158
2026-01-20Sold$116,618$80
2008-11-04Sold$36,000$25
2008-10-16Price change$39,900$27
2008-09-28Listed for sale$44,000$30
2008-09-12Sold$7,200$5
2008-08-23Listed for sale$52,500$36
2006-04-10Sold$185,000$127
2000-11-03Sold$69,928$48

Tax History

YearProperty TaxTax Assessment
2025$2,135.41$175,961
2024$2,034.83$171,002
2023$1,974.49$166,021
2022$2,012.6$152,787
2021$1,802.95$104,349
2020$1,688.6$94,863
2019$1,601.78$107,404
2018$1,601.78$96,900
2017$1,495.85$88,819
2016$1,408.02$72,347
2015$1,260.26$58,903
2014$1,132.6$56,500
2013$991.32$42,002
2012$715.14$38,501
2011$642.31$28,888
2010$607.11$24,274
2009$707.26$30,650
2008$1,910.82$111,530
2007$2,356.66$138,340
2006$2,373.77$133,800
2004$1,025.69$77,190
2003$1,056.75$65,820
2002$1,040.78$64,930
2000$0$56,140
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,456
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: $230,000Rent Basis: Observed Comp Model ($1,559/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.71%

NOI: $10,836/yr

Cash-on-Cash Yield
-6.6%

On $52,900 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+61.3%

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)-$147/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$78/mo
Repairs & Maintenance (10% of rent)-$156/mo
Property Management (8% of rent)-$125/mo
Total Pure Operating Expenses-$656/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,559/mo
Less: Operating Expenses-$656/mo
Net Operating Income (NOI)+$903/mo
Less: Debt Service (30yr @ 6.75%)-$1,193/mo
Net Cash Flow
$-290/mo
$-3,485/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fort Myers.