product

markets

method

11577 N Carolina Dr, Bonita Springs, FL 34135 — $125,000 · 2bd · ~2.3% rule | OnePercent

11577 N Carolina Dr, Bonita Springs, FL 34135

$125,000

Home·Bonita Springs 34135·11577 N Carolina Dr, Bonita Springs, FL 34135

Unconfirmed for 7 days — may no longer be available

11577 N Carolina Dr, Bonita Springs, FL 34135

2 bd · 2 ba · 1,624 sqft · built 1985 · Bonita Springs · MOBILE·source listing ↗

$125,000

rent, three ways

OnePercent model (vv1)$2,898/mo

p10–p90 confidence band

HUD Fair Market Rent · 34135 · 2BR$2,190/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Lee

Flood risk indexRelatively High FEMA NRI

Median household income$91,380

Median area rent$1,903/mo

Median home value$461,200

the verdict

2.32%vs 1.2% target

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

$125,000

2.32% · rent $2,898

Intrinsic value · income approach

$409,049

69% 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.