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

$539,900

For Sale - Active
2227 Dancy St, Naples, FL 34120
4 Beds
3 Baths
2,032 Square Feet
0.00 Acres Lot
Built in 2020
For Sale - Active
1500 Units
Checked: 16 hours ago
Updated: Jul 16, 2025 at 08:14AM

Investment Summary


Monthly Cash Flow
-$1,188
Cap Rate
3.5%
Cash-on-Cash Return
-11.5%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-7.1%

Property Description


0.00 Acres Lot
Built in 2020
For Sale - Active
1500 Units

LOWEST PRICED SINGLE FAMILY HOME WITH A PRIVATE POOL IN ORANGE BLOSSOM RANCH! Don't miss out on this EXTREMELY competitively priced home. Numerous recent stylish updates throughout! The third bathroom has been beautifully renovated with new tile, modern lighting, a sleek faucet and updated cabinet pulls. Freshly painted in a contemporary grey tone for a clean, cohesive look. All cabinet hardware has been upgraded for a modern touch. The second bathroom features new lighting, faucet and hardware. In the kitchen, enjoy upgraded lighting, a new faucet with soap dispenser and designer cabinet pulls. The laundry room has been enhanced with custom shelving and a convenient hanging rod, maximizing functionality and storage. This four-bedroom, three-bathroom residence has been meticulously enhanced inside and out including the air-conditioned two-car garage with sleek polymer flooring that adds both practicality and a polished aesthetic. This home features a brand-new heated saltwater pool with a west-facing, fenced-in outdoor area overlooking the water, perfect for enjoying South Florida sunsets. A full-home reverse osmosis system ensures pristine water quality. Inside, new flooring throughout the home, complementing the all-new LG appliances in the beautifully updated kitchen. Designed with both function and style in mind, the kitchen boasts a large island and breakfast bar, creating the perfect space for casual dining and entertaining. The home is also equipped with smart home features for added convenience and fresh landscaping enhances both the front and rear of the property. The inviting open-concept layout seamlessly connects the kitchen, living and dining areas, making it ideal for both everyday living and entertaining. The primary suite serves as a private retreat, featuring two walk-in closets, dual sinks, a stand-alone soaking tub, and a completely updated walk-in shower. Located in a top-rated school district, Orange Blossom Ranch offers an incredible array of amenities, including resort-style pools and spas, basketball and tennis courts, playgrounds, a social clubhouse, fitness center and more. With low HOA fees, this community delivers exceptional value while providing a luxurious lifestyle. With all the hard work already completed, this move-in-ready home is waiting for you to enjoy!

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

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 0
  • # of Stories: 1

Exterior Features

  • Roof Material: Tile
  • Pool: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $291/quarterly
  • Additional HOA Fee: $386/quarterly

Land Information

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

Lot Information

  • Parcel ID: 69039009880
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch, One Story
  • Year Built: 2020

Tax Information

  • Annual Tax: $4,850

Utilities

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

Location

  • County: Collier

Listing Details


Listed by:
Chris Grosser
Keller Williams Realty Naples
(239) 287-8608

Source:
Florida Gulf Coast Multiple Listing Service
MLS#: 225023064
Florida Gulf Coast Multiple Listing Service

Investment Summary


Monthly Cash Flow
-$1,188
Cap Rate
3.5%
Cash-on-Cash Return
-11.5%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-7.1%

Purchase Details

Find an Agent

Purchase price:
$539,900
Amount financed:
-$431,920
Down payment:
$107,980
Closing costs:
$16,197
Rehab costs:
$0
Initial cash invested:
$124,177
Square feet:
2,032
Cost per square foot:
$266
Monthly rent per square foot:
$1.57

Financing Details

Find a Lender

Loan amount:
$431,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,766
Property tax:
$404
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,394

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: (13%)
13%-$404-$4,851
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: (7%)
7%-$226-$2,712
Total operating expenses: (45%)
45%-$1,430-$17,163

Cash Flow


Monthly Yearly
Net operating income:
$1,578 $18,936
Mortgage payments:
-$2,766 -$33,192
Cash flow:
$1,188 $14,256