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

$475,000

For Sale - Active
1435 NW 25th Pl, Cape Coral, FL 33993
4 Beds
2 Baths
2,138 Square Feet
0.00 Acres Lot
Built in 2002
For Sale - Active
Units n/a
Checked: 2 days ago
Updated: Jul 16, 2025 at 08:20AM

Investment Summary


Monthly Cash Flow
-$843
Cap Rate
4.0%
Cash-on-Cash Return
-9.3%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-5.0%

Property Description


0.00 Acres Lot
Built in 2002
For Sale - Active
Units n/a

NEW ROOF 2020. NEW IMPACT GLASS WINDOWS AND SLIDDERS! Well maintained Waterfront pool home! This 3 Bed + Den on 140' wide freshwater canal across the street from Coral Oaks Golf Course. Large under truss lanai is the perfect place to entertain family and friends with a heated saltwater pool. The great room's 8' pocketing sliding glass doors open the house up for that inside-outside feeling. 10’ ceilings throughout the home. Tile in all Main Living areas Laminate Flooring in Master Suite (no carpet!). Large open kitchen with plenty of cabinets for storage, granite counter tops, stainless steel appliance package, pantry, is the perfect place to gather with family. New ceiling fans and lighting. Breakfast nook with large mitered window overlooking the large Lanai with Saltwater POOL and WIDE CANAL. Master Suite has pocketing sliders and a large walk-in closet, dual sinks, and walk in shower. New well pump.

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, TwoSpaces, GarageDoorOpener
  • Details: Attached, Garage, Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: IRR/Cathedral
  • Roof Material: Shingle
  • Pool: Yes

Land Information

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

Lot Information

  • Parcel ID: 054423C204081.0490
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch, One Story
  • Year Built: 2002

Tax Information

  • Annual Tax: $7,418

Utilities

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

Location

  • County: Lee

Listing Details


Listed by:
James Sommers
RE/MAX Trend
(239) 851-2351

Source:
Florida Gulf Coast Multiple Listing Service
MLS#: 225053145
Florida Gulf Coast Multiple Listing Service

Investment Summary


Monthly Cash Flow
-$843
Cap Rate
4.0%
Cash-on-Cash Return
-9.3%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-5.0%

Purchase Details

Find an Agent

Purchase price:
$475,000
Amount financed:
-$380,000
Down payment:
$95,000
Closing costs:
$14,250
Rehab costs:
$0
Initial cash invested:
$109,250
Square feet:
2,138
Cost per square foot:
$222
Monthly rent per square foot:
$1.50

Financing Details

Find a Lender

Loan amount:
$380,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,433
Property tax:
$618
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,275

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (19%)
19%-$618-$7,418
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (44%)
44%-$1,418-$17,018

Cash Flow


Monthly Yearly
Net operating income:
$1,590 $19,080
Mortgage payments:
-$2,433 -$29,196
Cash flow:
$843 $10,116