For SaleRisky Deal15 days on market

10041 Lake Cove Dr APT 202

10041 Lake Cove Dr APT 202, Fort Myers, FL 33908, Fort Myers, FL 33908
$239,900
Zestimate®:$231,400

Listing Price

Property image 1
10041 Lake Cove Dr APT 202, Fort Myers, FL 33908
Loc: Fort Myers, FL
Days Listed
15
Tax Assessed
$259k
Zestimate®
$231k
Market Rate
Lot Size
3,894 sqft
Rent Estimate
$1,951/mo
Est. Cash Flow base
Type
condo

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
1 mi away
7

Cypress Lake Middle School

6-8
1.4 mi away
5

Cypress Lake High School

9-12
1.3 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

Condominium2007Central, ElectricCentral Air, Ceiling Fan(s), Electric2 Attached Garage spaces$810 monthly16 Days$153

Haven AI Verdict

Recommendation
Risky
Confidence Score: 2/10
Exercise caution due to potential market volatility.
Cap Rate
5.71%
Total ROI
82.9%
Cash Flow
$-104/mo
DSCR
0.92
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-104/mo net cash flow with a 5.7% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (5.7%)
  • 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
2026-08-30Listed for sale$239,900$153
2026-07-18Listing removed$239,000$153
2026-03-26Price change$239,000$153
2026-03-03Price change$259,000$166
2026-01-20Listed for sale$269,000$172
2026-01-06Listing removed$269,000$172
2025-11-12Price change$269,000$172
2025-10-22Listed for sale$275,000$176
2025-09-16Listing removed$275,000$176
2025-08-26Listed for sale$275,000$176
2025-08-22Pending sale$275,000$176
2025-07-17Price change$275,000$176
2025-06-14Listed for sale$298,000$191
2025-06-02Listing removed$298,000$191
2024-12-08Listed for sale$298,000$191
2024-09-05Listing removed$349,900$224
2024-04-16Price change$349,900$224
2024-03-12Price change$349,998$224
2024-03-02Price change$378,900$242
2024-02-17Price change$379,000$242
2024-02-09Price change$389,000$249
2024-02-03Price change$389,100$249
2024-01-26Price change$389,200$249
2024-01-19Price change$389,300$249
2024-01-12Listed for sale$389,400$249
2021-12-13Sold$350,000$224
2015-12-29Sold$210,000$134
2009-07-06Sold$110,000$70
2008-07-11Sold$367,000$235

Tax History

YearProperty TaxTax Assessment
2025$3,491.67$258,965
2024$3,786.69$281,201
2023$4,245.41$283,384
2022$3,551.91$257,622
2021$2,558.85$179,112
2020$2,608.67$179,265
2019$2,639.19$179,265
2018$2,639.19$170,383
2017$2,567.63$169,575
2016$2,616.85$170,339
2015$2,686.31$148,600
2014$1,241.53$146,630
2013$1,234.35$112,800
2012$1,180.2$113,600
2011$1,156.01$104,000
2010$1,584.3$93,000
2009$1,658.38$102,030
2008$3,744.24$247,000
2007$245.97$15,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,564
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
$
$70,380
75% Rule
Maximum Allowable Offer (MAO)
$141,932

Calculated as (75% × $283,082) − $70,380

Asking Price is $97,968 (40.8%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $141,932 based on $70,380 in required updates.
Current Asking Price:$239,900
Estimated ARV:$283,082
Estimated Renovation:$70,380
All-In Capital Basis (MAO + Rehab):$212,312
Projected Equity Margin:+$70,770
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: $239,900[Observed] Rent: $1,951/mo[Estimated] Tax Rate: 0.98% (FL)[Estimated] Hazard Ins: $150/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.71%

NOI: $13,689/yr

Cash-on-Cash Yield
-2.3%

On $55,177 invested

DSCR Ratio
0.92x

Negative debt coverage

5-Yr Leveraged ROI
+82.9%

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)-$211/mo
[Estimated]Homeowner / Hazard Insurance-$150/mo
[Defaulted]Vacancy Reserve (5% of rent)-$98/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$195/mo
[Defaulted]Property Management (8% of rent)-$156/mo
Total Pure Operating Expenses-$810/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,951/mo
Less: Operating Expenses-$810/mo
Net Operating Income (NOI)+$1,141/mo
Less: Debt Service (30yr @ 6.75%)-$1,245/mo
Net Cash Flow
$-104/mo
$-1,248/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fort Myers.