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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$650,000

For Sale - Active
2705 Linda Dr, Naples, FL 34112
3 Beds
3 Baths
1,886 Square Feet
0.00 Acres Lot
Built in 2019
For Sale - Active
34 Units
Checked: 18 hours ago
Updated: Sep 04, 2025 at 10:12AM

Investment Summary


Monthly Cash Flow
-$517
Cap Rate
5.2%
Cash-on-Cash Return
-4.1%
Debt Coverage Ratio
0.84
Internal Rate of Return (5 years)
0.0%

Property Description


0.00 Acres Lot
Built in 2019
For Sale - Active
34 Units

Just 2 Miles from the Beach – Modern, Move-In Ready Home Near US Open Pickleball Center! Discover the perfect blend of coastal convenience and modern comfort in this beautifully maintained home, built in 2019 This move-in ready residence features a stylish modern kitchen, a spacious open-concept layout, and close proximity to Naples' favorite dining, shopping, and entertainment hotspots. Some of our personal favorites being Rebecca's, Celebration Park, and The Med. Step outside to a screened lanai that opens to a private spacious backyard — ideal for pets, outdoor lounging, or even a future pool. Enjoy seamless indoor-outdoor living with an airy floor plan, perfect for relaxing or entertaining. Whether you're a pickleball enthusiast, beach lover, or simply seeking a peaceful retreat in a prime location, this home puts you right in the heart of it all.

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Stories: 1

Exterior Features

  • Roof Material: Tile

HOA

  • Has HOA: Yes
  • HOA Fee: $250/quarterly

Land Information

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

Lot Information

  • Parcel ID: 55700520000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch, One Story
  • Year Built: 2019

Tax Information

  • Annual Tax: $6,642

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air, Electric

Location

  • County: Collier

Listing Details


Listed by:
Adrienne Gilhart
Compass Florida LLC
(239) 250-3300

Source:
Florida Gulf Coast Multiple Listing Service
MLS#: 225050099
Florida Gulf Coast Multiple Listing Service

Investment Summary


Monthly Cash Flow
-$517
Cap Rate
5.2%
Cash-on-Cash Return
-4.1%
Debt Coverage Ratio
0.84
Internal Rate of Return (5 years)
0.0%

Purchase Details

Find an Agent

Purchase price:
$650,000
Amount financed:
-$520,000
Down payment:
$130,000
Closing costs:
$19,500
Rehab costs:
$0
Initial cash invested:
$149,500
Square feet:
1,886
Cost per square foot:
$345
Monthly rent per square foot:
$2.65

Financing Details

Find a Lender

Loan amount:
$520,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$3,330
Property tax:
$554
Insurance:
$350
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,234

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$5,000 $60,000
Vacancy loss: (6%)
6% -$300 -$3,600
Operating income:
$4,700 $56,400

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$554-$6,643
Insurance: (7%)
7%-$350-$4,200
Property management: (8%)
8%-$400-$4,800
Repairs & maintenance: (5%)
5%-$250-$3,000
Capital expenditures: (5%)
5%-$250-$3,000
HOA fees: (2%)
2%-$83-$996
Total operating expenses: (38%)
38%-$1,887-$22,639

Cash Flow


Monthly Yearly
Net operating income:
$2,813 $33,756
Mortgage payments:
-$3,330 -$39,960
Cash flow:
$517 $6,204