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

$428,500

For Sale - Active
4720 22nd Ave SE, Naples, FL 34117
3 Beds
2 Baths
1,411 Square Feet
0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 6 hours ago
Updated: Aug 30, 2025 at 10:17AM

Investment Summary


Monthly Cash Flow
-$445
Cap Rate
4.9%
Cash-on-Cash Return
-5.4%
Debt Coverage Ratio
0.80
Internal Rate of Return (5 years)
-1.3%

Property Description


0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a

Comfort, privacy, and opportunity all in one. This home has so much to offer, do not let this one pass you by. This 3-bedroom, 2-bath home with NO HOA fees blends spacious living with warmth, thoughtful details, and an open floor plan. Inside, enjoy newer kitchen appliances and a new AC system, including air conditioning in the garage for year-round comfort. A self-contained living space features a kitchenette, full bathroom, walk-in closet, laundry hook-up, and screened-in porch with a separate entrance, making it perfect as an in-law/guest area, or rental opportunity, a rare and valuable feature. Outside, the yard offers ample space for a future pool, while your four-legged family members can enjoy the fenced dog run. This home is more than a place to live. It is a place to grow, invest, and create lasting memories. Its quality, functionality, and versatility make it a standout opportunity you will not want to miss.

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

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 7
  • # of Stories: 1

Exterior Features

  • Roof Material: Shingle

Land Information

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

Lot Information

  • Parcel ID: 41168720003
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch, One Story
  • Year Built: 2004

Tax Information

  • Annual Tax: $2,187

Utilities

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

Location

  • County: Collier

Listing Details


Listed by:
Shelby Barrett
Serhant-Naples
(412) 916-3568

Source:
Florida Gulf Coast Multiple Listing Service
MLS#: 225067503
Florida Gulf Coast Multiple Listing Service

Investment Summary


Monthly Cash Flow
-$445
Cap Rate
4.9%
Cash-on-Cash Return
-5.4%
Debt Coverage Ratio
0.80
Internal Rate of Return (5 years)
-1.3%

Purchase Details

Find an Agent

Purchase price:
$428,500
Amount financed:
-$342,800
Down payment:
$85,700
Closing costs:
$12,855
Rehab costs:
$0
Initial cash invested:
$98,555
Square feet:
1,411
Cost per square foot:
$304
Monthly rent per square foot:
$1.98

Financing Details

Find a Lender

Loan amount:
$342,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,195
Property tax:
$182
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,573

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: (7%)
7%-$182-$2,188
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: (n/a)
n/an/an/a
Total operating expenses: (32%)
32%-$882-$10,588

Cash Flow


Monthly Yearly
Net operating income:
$1,750 $21,000
Mortgage payments:
-$2,195 -$26,340
Cash flow:
$445 $5,340