For SaleRisky Deal0 days on market

1538 McGregor Reserve Dr

1538 McGregor Reserve Dr, Fort Myers, FL 33901, Fort Myers, FL 33901
$689,000

Listing Price

Property image 1
1538 McGregor Reserve Dr, Fort Myers, FL 33901
Loc: Fort Myers, FL
Days Listed
0
Tax Assessed
$469k
Lot Size
10,411 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.

2

Orangewood Elementary School

PK-5
0.4 mi away
2

Fort Myers Middle Academy

6-8
1.7 mi away
6

Fort Myers High School

9-12
1.9 mi away

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

Single Family Residence2003Central, ElectricCentral Air, Electric2 Attached Garage spaces$1,145 semi-annually10,410 sqft1 Day$280

Haven AI Verdict

Recommendation
Risky
Confidence Score: 2/10
Exercise caution due to potential market volatility.
Cap Rate
6.12%
Total ROI
92.0%
Cash Flow
$-59/mo
DSCR
0.98
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-59/mo net cash flow with a 6.1% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.1%)
  • Strong rental demand in Fort Myers
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-14Listed for sale$689,000$280
2002-10-02Sold$68,900$28

Tax History

YearProperty TaxTax Assessment
2025$4,499.06$281,705
2024$4,377.53$273,766
2023$4,381.25$265,792
2022$4,442.11$258,050
2021$4,420.9$250,534
2020$4,396.47$247,075
2019$4,442.57$313,317
2018$4,442.57$237,017
2017$4,365.98$232,142
2016$4,361.2$301,312
2015$4,318.1$266,705
2014$4,361.42$298,394
2013$4,302.88$260,011
2012$3,219.89$178,798
2011$3,648.66$198,696
2010$4,163.65$219,583
2009$4,536.41$251,910
2008$5,063.82$359,570
2007$5,024.28$406,170
2006$5,156.23$332,440
2004$5,436.91$258,820
2003$1,496.52$54,500
2002$1,294.7$54,500
2000$0$45,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,459
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 3b/3ba in Fort Myers
+18% vs. list
$
$110,655
75% Rule
Maximum Allowable Offer (MAO)
$499,110

Calculated as (75% × $813,020) − $110,655

Asking Price is $189,890 (27.6%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $499,110 based on $110,655 in required updates.
Current Asking Price:$689,000
Estimated ARV:$813,020
Estimated Renovation:$110,655
All-In Capital Basis (MAO + Rehab):$609,765
Projected Equity Margin:+$203,255
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 Provenance:[Observed] List Price: $689,000[Estimated] Rent: $5,512/mo[Estimated] Tax Rate: 0.98% (FL)[Estimated] Hazard Ins: $345/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.12%

NOI: $42,199/yr

Cash-on-Cash Yield
-0.4%

On $158,470 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+92.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (0.98% of basis)-$383/mo
[Estimated]Homeowner / Hazard Insurance-$345/mo
[Defaulted]Vacancy Reserve (5% of rent)-$276/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$551/mo
[Defaulted]Property Management (8% of rent)-$441/mo
Total Pure Operating Expenses-$1,995/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,512/mo
Less: Operating Expenses-$1,995/mo
Net Operating Income (NOI)+$3,517/mo
Less: Debt Service (30yr @ 6.75%)-$3,575/mo
Net Cash Flow
$-59/mo
$-702/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fort Myers.