Off MarketExcellent Deal2 days on market

2215 Treehaven Cir N

2215 Treehaven Cir N, Fort Myers, FL 33907, Fort Myers, FL 33907
$199,900
Zestimate®:$297,400$97,500 Under Market

Listing Price

Property image 1
2215 Treehaven Cir N, Fort Myers, FL 33907
Loc: Fort Myers, FL
Days Listed
2
Tax Assessed
$378k
Zestimate®
$297k
33% Under Valued
Lot Size
0.26 acres
Rent Estimate
$2,930/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.

5

Villas Elementary School

PK-5
0.2 mi away
7

Cypress Lake Middle School

6-8
2.7 mi away
2

South Fort Myers High School

9-12
2.2 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 Residence1980Central, ElectricCentral Air, Electric2 Attached Garage spaces0.26 Acres2 Days$115

Haven AI Verdict

Recommendation
Excellent
Confidence Score: 10/10
Strong rental demand expected in this area (98% occupancy rate).
Turnkey property requiring minimal initial CapEx.
Cap Rate
10.79%
Total ROI
193.4%
Cash Flow
$760/mo
DSCR
1.73
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $760/mo net cash flow with a 10.8% cap rate. Underwriting indicates excellent fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (10.8%)
  • 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
2026-08-11Sold$180,100$104

Tax History

YearProperty TaxTax Assessment
2025$5,641.52$378,389
2024$4,868.22$363,578
2023$4,155.36$270,968
2022$1,710.44$121,519
2021$1,621.69$118,465
2020$1,618.3$116,829
2019$1,582.39$188,151
2018$1,582.39$112,073
2017$1,569.61$109,768
2016$1,572.47$193,325
2015$1,546.99$164,199
2014$1,545.57$161,109
2013$1,467.45$160,999
2012$1,399.6$102,607
2011$1,409.82$118,175
2010$1,413.59$98,923
2009$1,749.28$162,090
2008$1,634.55$237,540
2007$1,779.22$245,750
2006$1,775.6$229,400
2004$1,877.02$130,500
2003$1,909.78$129,220
2002$1,878.15$114,880
2000$0$100,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,738
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/2ba in Fort Myers
+18% vs. list
$
$78,210
75% Rule
Maximum Allowable Offer (MAO)
$98,702

Calculated as (75% × $235,882) − $78,210

Asking Price is $101,198 (50.6%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $98,702 based on $78,210 in required updates.
Current Asking Price:$199,900
Estimated ARV:$235,882
Estimated Renovation:$78,210
All-In Capital Basis (MAO + Rehab):$176,912
Projected Equity Margin:+$58,970
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: $199,900[Observed] Rent: $2,930/mo[Estimated] Tax Rate: 0.98% (FL)[Estimated] Hazard Ins: $150/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
10.79%

NOI: $21,565/yr

Cash-on-Cash Yield
19.8%

On $45,977 invested

DSCR Ratio
1.73x

Prime loan qualification

5-Yr Leveraged ROI
+193.4%

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)-$309/mo
[Estimated]Homeowner / Hazard Insurance-$150/mo
[Defaulted]Vacancy Reserve (5% of rent)-$147/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$293/mo
[Defaulted]Property Management (8% of rent)-$234/mo
Total Pure Operating Expenses-$1,133/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,930/mo
Less: Operating Expenses-$1,133/mo
Net Operating Income (NOI)+$1,797/mo
Less: Debt Service (30yr @ 6.75%)-$1,037/mo
Net Cash Flow
$760/mo
$9,118/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fort Myers.