For SaleRisky Deal4 days on market

12543 Barrington Ct

12543 Barrington Ct, Fort Myers, FL 33908, Fort Myers, FL 33908
$485,000

Listing Price

Property image 1
12543 Barrington Ct, Fort Myers, FL 33908
Loc: Fort Myers, FL
Days Listed
4
Tax Assessed
$288k
Lot Size
6,186 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.

5

Heights Elementary School

PK-5
2.4 mi away
4

Lexington Middle School

6-8
3.2 mi away
5

Cypress Lake High School

9-12
4.3 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 Residence1982Central, ElectricCentral Air, Ceiling Fan(s), Electric2 Attached Garage spaces$167 monthly6,185 sqft5 Days$293

Haven AI Verdict

Recommendation
Risky
Confidence Score: 2/10
Exercise caution due to potential market volatility.
Cap Rate
6.21%
Total ROI
93.8%
Cash Flow
$-7/mo
DSCR
1.00
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-7/mo net cash flow with a 6.2% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.2%)
  • 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
2026-09-10Listed for sale$485,000$293
2015-03-06Sold$250,000$151
2015-02-14Pending sale$259,000$156
2015-02-11Listed for sale$259,000$156
2009-07-07Sold$246,000$149
2006-04-28Sold$296,000$179
2000-05-04Sold$148,000$89

Tax History

YearProperty TaxTax Assessment
2025$2,207.52$179,106
2024$2,106.93$174,058
2023$2,047.81$168,988
2022$2,116.63$164,066
2021$2,058.76$159,287
2020$2,046.95$157,088
2019$2,007.66$214,791
2018$2,007.66$150,693
2017$2,010.38$147,594
2016$1,979.57$176,076
2015$2,829.32$164,795
2014$2,829.32$159,696
2013$2,755.08$145,809
2012$2,384.18$137,008
2011$2,368.91$132,855
2010$2,663.9$146,850
2009$2,743.98$157,290
2008$4,010.92$251,200
2007$4,085.84$252,950
2006$1,972$261,600
2004$2,053.96$156,390
2003$2,104.39$142,260
2002$2,011.54$133,250
2000$0$114,190
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,656
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
$
$74,520
75% Rule
Maximum Allowable Offer (MAO)
$354,705

Calculated as (75% × $572,300) − $74,520

Asking Price is $130,295 (26.9%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $354,705 based on $74,520 in required updates.
Current Asking Price:$485,000
Estimated ARV:$572,300
Estimated Renovation:$74,520
All-In Capital Basis (MAO + Rehab):$429,225
Projected Equity Margin:+$143,075
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: $485,000[Estimated] Rent: $3,880/mo[Estimated] Tax Rate: 0.98% (FL)[Estimated] Hazard Ins: $243/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.21%

NOI: $30,111/yr

Cash-on-Cash Yield
-0.1%

On $111,550 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+93.8%

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)-$235/mo
[Estimated]Homeowner / Hazard Insurance-$243/mo
[Defaulted]Vacancy Reserve (5% of rent)-$194/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$388/mo
[Defaulted]Property Management (8% of rent)-$310/mo
Total Pure Operating Expenses-$1,371/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,880/mo
Less: Operating Expenses-$1,371/mo
Net Operating Income (NOI)+$2,509/mo
Less: Debt Service (30yr @ 6.75%)-$2,517/mo
Net Cash Flow
$-7/mo
$-88/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fort Myers.