For SaleNeutral Deal10 days on market

16689 Wellington Lakes CIR

16689 Wellington Lakes CIR, FORT MYERS, FL 33908, Fort Myers, FL 33908
$585,000
Zestimate®:$557,500

Listing Price

Property image 1
16689 Wellington Lakes CIR, FORT MYERS, FL 33908
Loc: Fort Myers, FL
Days Listed
10
Tax Assessed
$566k
Zestimate®
$558k
Market Rate
Lot Size
9,453 sqft
Rent Estimate
$5,159/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

Heights Elementary School

PK-5
2.2 mi away
4

Lexington Middle School

6-8
0.9 mi away
5

Cypress Lake High School

9-12
2.9 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 Residence2000CentralCeiling Fan(s), Central Air2 Attached Garage spaces$1,320 annually9,452 sqft10 Days$257

Haven AI Verdict

Recommendation
Neutral
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
6.60%
Total ROI
102.3%
Cash Flow
$182/mo
DSCR
1.06
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $182/mo net cash flow with a 6.6% cap rate. Underwriting indicates neutral fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.6%)
  • 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
2026-09-04Listed for sale$585,000$257
2021-11-30Sold$580,000$255
2021-11-02Pending sale$600,000$264
2021-10-28Listed for sale$600,000$264
2015-02-19Sold$710,000$312
2012-08-09Listing removed$1,875$1
2012-06-06Listed for rent$1,875$1
2000-05-08Sold$167,900$74

Tax History

YearProperty TaxTax Assessment
2025$7,942.09$566,139
2024$7,484.33$530,467
2023$6,850.14$482,243
2022$6,482.61$452,398
2021$4,052.29$0
2020$4,049.81$295,561
2019$4,011.37$323,801
2018$4,011.37$285,063
2017$4,022.82$285,595
2016$4,113.38$279,477
2015$4,095.14$279,211
2014$4,484.18$254,404
2013$4,119.28$213,191
2012$3,633.3$213,989
2011$3,521.7$202,665
2010$4,088.55$231,418
2009$3,852.92$226,250
2008$4,909.54$310,750
2007$5,803.63$365,390
2006$5,642.84$338,300
2004$4,457$231,430
2003$3,921.76$215,270
2002$3,882.98$193,910
2000$0$35,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,276
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 4b/2ba in Fort Myers
+18% vs. list
$
$102,420
75% Rule
Maximum Allowable Offer (MAO)
$415,305

Calculated as (75% × $690,300) − $102,420

Asking Price is $169,695 (29.0%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $415,305 based on $102,420 in required updates.
Current Asking Price:$585,000
Estimated ARV:$690,300
Estimated Renovation:$102,420
All-In Capital Basis (MAO + Rehab):$517,725
Projected Equity Margin:+$172,575
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: $585,000[Observed] Rent: $5,159/mo[Estimated] Tax Rate: 0.98% (FL)[Estimated] Hazard Ins: $293/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.60%

NOI: $38,605/yr

Cash-on-Cash Yield
1.6%

On $134,550 invested

DSCR Ratio
1.06x

Tight qualification

5-Yr Leveraged ROI
+102.3%

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)-$462/mo
[Estimated]Homeowner / Hazard Insurance-$293/mo
[Defaulted]Vacancy Reserve (5% of rent)-$258/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$516/mo
[Defaulted]Property Management (8% of rent)-$413/mo
Total Pure Operating Expenses-$1,942/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,159/mo
Less: Operating Expenses-$1,942/mo
Net Operating Income (NOI)+$3,217/mo
Less: Debt Service (30yr @ 6.75%)-$3,035/mo
Net Cash Flow
$182/mo
$2,180/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fort Myers.