Investment Analysis
Asking Price
$268K
Wholesaler Price
Est. ARV
$396K
Tap to compare sources
Spread
$128K
68¢ on the dollar
Compare ARV Sources
Wholesaler
$409K
Wholesaler's estimate
65¢ on the dollar
Rocket ARV
$409K
84% confidence
65¢ on the dollar
Zillow High
$337K
Zestimate range
79¢ on the dollar
AVM High
$428K
87% confidence
62¢ on the dollar
Comparable Sales
Subject
Comps
Rocket ARV
1
5422 Hardee St, Naples, FL 34113
3 bed · 1 bath · 1,064 SF · 0.16 mi
$375K
Jul 2025
2
5309 Warren St, Naples, FL 34113
3 bed · 2 bath · 1,451 SF · 0.44 mi
$433K
Sep 2025
3
133 Briarcliff Ln, Naples, FL 34113
3 bed · 2 bath · 1,445 SF · 1.14 mi
$420K
Dec 2025
Rental Income
RentCast
$2,690/mo
Market Rent · Feb 2026
$32,280
Annual Rent
12.1%
Gross Yield
$2.11
Rent / Sqft
$897
Per Bedroom
Property Details
3beds
2baths
1,274sqft
8,276lot sqft
1971built
TypeSingle Family
Stories1
Lot Frontage60 ft · 8,276 sqft (0.19 acres)
ZoningRSF-4
SubdivisionNAPLES MANOR ADDITION
PoolNo
Deal Highlights
Full rehab needed
Vacant at closing
Growing Naples area
Overview
Single-family home in growing Naples area needs full rehab. Great opportunity for value-add flip or rental. Vacant at closing.
Read More ▾ Big Ticket Items & Permit History
Roof
8 yrs
2018
Permitted
A/C
Unknown
No records found
Unverified
Impact Windows
Unknown
No records found
Unverified
Water Heater
Unknown
No records found
Unverified
Permit History
0 closed
0 open
Roof
$10,855
✓ Complete
No Code Violations
No Open Cases
Equity, Debt & Value Allocation
Value Breakdown
$294,463
Land $226,800 | 77.0%
Building $67,663 | 23.0%
Assessed Value '25
$177,227
Annual Tax '25
$2,640.12
Effective Tax Rate
1.49%
Homestead
✗ No