Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$415,000

For Sale - Active
1264 Enbrook Loop, Naples, FL 34114
2 Beds
2 Baths
1,503 Square Feet
0.00 Acres Lot
Built in 2021
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jun 18, 2025 at 03:21AM

Investment Summary


Monthly Cash Flow
-$1,100
Cap Rate
3.0%
Cash-on-Cash Return
-13.8%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-9.4%

Property Description


0.00 Acres Lot
Built in 2021
For Sale - Active
Units n/a

Step into effortless Florida living in this pristine 2021-built villa located in the sought-after gated community of Enbrook! Featuring 2 bedrooms, a versatile den, and 2 full bathrooms, this thoughtfully designed home combines comfort and style in every detail. You'll love the soaring 9’4” ceilings and the open-concept layout that flows seamlessly from the bright great room to the modern chef’s kitchen-complete with crisp white cabinetry, quartz countertops, stainless steel appliances, and a large island perfect for entertaining. Durable ceramic tile flooring runs throughout the main living spaces, while the split-bedroom design ensures privacy for guests or a quiet work-from-home setup. Enjoy your morning coffee or evening wine from the peaceful screened lanai. A dedicated laundry room and attached 2-car garage add convenience to your daily routine. Enbrook offers a resort-style lifestyle with incredible amenities - clubhouse, fitness center, billiards, catering kitchen, swimming pool, tennis, pickleball, and bocce courts. With low HOA fees and an unbeatable location near US-41, shopping, Walmart, and just minutes to Marco Island and downtown Naples, this home truly has it all. Don’t miss your chance to own in one of Naples’ newest and most vibrant communities!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage, GarageDoorOpener
  • Details: Attached, Driveway, Garage, Paved, Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Roof Material: Tile
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $594/quarterly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 31134002969
  • Lot Size: 0 sqft

Property Information

  • Property Type: Attached
  • Style: Other, Duplex
  • Year Built: 2021

Tax Information

  • Annual Tax: $5,183

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air, Ceiling Fan(s), Electric

Location

  • County: Collier

Listing Details


Listed by:
Jenny Albaz
Real Broker, LLC
(856) 371-3996

Source:
Florida Gulf Coast Multiple Listing Service
MLS#: 225042487
Florida Gulf Coast Multiple Listing Service

Investment Summary


Monthly Cash Flow
-$1,100
Cap Rate
3.0%
Cash-on-Cash Return
-13.8%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-9.4%

Purchase Details

Find an Agent

Purchase price:
$415,000
Amount financed:
-$332,000
Down payment:
$83,000
Closing costs:
$12,450
Rehab costs:
$0
Initial cash invested:
$95,450
Square feet:
1,503
Cost per square foot:
$276
Monthly rent per square foot:
$1.60

Financing Details

Find a Lender

Loan amount:
$332,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,126
Property tax:
$432
Insurance:
$168
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,726

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,400 $28,800
Vacancy loss: (6%)
6% -$144 -$1,728
Operating income:
$2,256 $27,072

Operating Expenses


% Rent Monthly Yearly
Property taxes: (18%)
18%-$432-$5,184
Insurance: (7%)
7%-$168-$2,016
Property management: (8%)
8%-$192-$2,304
Repairs & maintenance: (5%)
5%-$120-$1,440
Capital expenditures: (5%)
5%-$120-$1,440
HOA fees: (8%)
8%-$198-$2,376
Total operating expenses: (51%)
51%-$1,230-$14,760

Cash Flow


Monthly Yearly
Net operating income:
$1,026 $12,312
Mortgage payments:
-$2,126 -$25,512
Cash flow:
$1,100 $13,200