product

markets

method

1087 Forest Lakes Dr, Naples, FL 34105 — $249,000 · 2bd · ~0.8% rule | OnePercent

1087 Forest Lakes Dr, Naples, FL 34105

$249,000

Home·Naples 34105·1087 Forest Lakes Dr, Naples, FL 34105

Confirmed 1 day ago

1087 Forest Lakes Dr, Naples, FL 34105

2 bd · 2 ba · 1,175 sqft · built 1975 · Naples · CONDOS·source listing ↗

$249,000

rent, three ways

OnePercent model (vv1)$1,917/mo

p10–p90 confidence band

HUD Fair Market Rent · 34105 · 2BR$2,320/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Collier

Flood risk indexVery High FEMA NRI

Median household income$92,214

Median area rent$2,170/mo

Median home value$594,000

the verdict

0.77%vs 0.8% target

financing: 20% down · — (FRED, live) · 30yr

$249,000

0.77% · rent $1,917

Intrinsic value · income approach

$325,457

23% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.