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

$430,000

For Sale - Active
4539 Parrot Ave, Naples, FL 34104
2 Beds
2 Baths
1,288 Square Feet
0.00 Acres Lot
Built in 1979
For Sale - Active
Units n/a
Checked: 4 hours ago
Updated: Sep 01, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$338
Cap Rate
5.2%
Cash-on-Cash Return
-4.1%
Debt Coverage Ratio
0.85
Internal Rate of Return (5 years)
0.0%

Property Description


0.00 Acres Lot
Built in 1979
For Sale - Active
Units n/a

Beautifully Updated 2 Bed, 2 Bath Home in The Desirable Flamingo Estates – Prime Naples Location! Welcome to this spacious 2-bedroom, 2-bathroom home offering 1,288 sq. ft. of thoughtfully designed living space. Step inside to discover brand-new laminate flooring throughout and a redesigned kitchen that’s sure to impress – featuring soft-closing shaker cabinets, stainless steel appliances, and tasteful upgrades that blend style and functionality. Located in the sought-after Flamingo Estates community, this property places you just 5 minutes from 5th Avenue, premier shopping, fine dining, and the iconic Naples Pier. Whether you're looking for a full-time residence, vacation home, or investment property, this home offers the perfect blend of comfort and convenience. Don’t miss this incredible opportunity to own in one of Naples’ best-located communities! Schedule a showing today!

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

  • Details: Attached, Garage, 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: Shingle

HOA

  • Has HOA: Yes
  • Additional HOA Fee: $100/annually

Land Information

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

Lot Information

  • Parcel ID: 32485080008
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch, One Story
  • Year Built: 1979

Tax Information

  • Annual Tax: $713

Utilities

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

Location

  • County: Collier

Listing Details


Listed by:
Kyle Johnson
Coldwell Banker Realty
(732) 682-1320

Source:
Florida Gulf Coast Multiple Listing Service
MLS#: 225064305
Florida Gulf Coast Multiple Listing Service

Investment Summary


Monthly Cash Flow
-$338
Cap Rate
5.2%
Cash-on-Cash Return
-4.1%
Debt Coverage Ratio
0.85
Internal Rate of Return (5 years)
0.0%

Purchase Details

Find an Agent

Purchase price:
$430,000
Amount financed:
-$344,000
Down payment:
$86,000
Closing costs:
$12,900
Rehab costs:
$0
Initial cash invested:
$98,900
Square feet:
1,288
Cost per square foot:
$334
Monthly rent per square foot:
$2.17

Financing Details

Find a Lender

Loan amount:
$344,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,203
Property tax:
$59
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,458

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (2%)
2%-$59-$713
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (0%)
0%-$8-$96
Total operating expenses: (27%)
27%-$767-$9,209

Cash Flow


Monthly Yearly
Net operating income:
$1,865 $22,380
Mortgage payments:
-$2,203 -$26,436
Cash flow:
$338 $4,056