Unicasa Development Lots

1420 47th AVE NE

29golden.com 1420 47th AVE NE

Collier 29th street & Golde Gate Blvd.

Naples, Single Family FL 34117 Home 3 Bedrroms + Den 2 Bathrooms 2 Car Garage 2,712 sq. ft u/roof 1,936 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

1420 47th AVE NE

Collier Single Family Home 3 Bedrroms + Den 2 Bathrooms 2 Car Garage 2,712 sq. ft u/roof 1,936 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

1420 47th AVE NE

Collier Single Family Home 3 Bedrroms + Den 2 Bathrooms 2 Car Garage 2,712 sq. ft u/roof 1,936 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

1420 47th AVE NE

Collier Single Family Home 3 Bedrroms + Den 2 Bathrooms 2 Car Garage 2,712 sq. ft u/roof 1,936 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

1420 47th AVE NE

Collier Single Family Home 3 Bedrroms + Den 2 Bathrooms 2 Car Garage 2,712 sq. ft u/roof 1,936 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

1420 47th AVE NE

Collier Summary of Comparable Listings

Cell

(954) 914-0483

Fax

(954) 919-9234

This page summarizes the comparable listings contained in this market analysis.

Rented Listings Address 1420 47nd AVE NE 3535 58th AVE NE 4367 18th AVE NE 1045 47th AVE NE 2747 43rd AVE NE Averages Status R

Price

Bds 3 3 3 3 3 3.0

Adjusted Price

FB 2 2 2 2 3 2

HB 0 0 0 0 1 0 Low

Liv Area 1,936 1,498 1,927 2,240 2,349 2,004

Curr Price Total Area 2,712 $2,150 2,195 $1,900 2,368 $2,300 3,479 $2,650 2,490 $2,250 2,633

Yr Built 2020 2018 2006 2004 2017 2011

Median

High

Average

CDOM

DOM

73 33 34 86 57

73 33 34 86 57

Count 0

1420 47th AVE NE

Collier Summary of Comparable Listings

Cell

(954) 914-0483

Fax

(954) 919-9234

Subject Property 1420 47th AVE NE MLS# Status List Price Sold Price Sold Date Price/SqFt City Zip Sub Condo Development Cmnty Type DOM/CDOM Baths Beds Bldg Design Bldg Desc View Furnished Rear Expose Garage Spc Carport Spc Acres Gulf Access Storm Prot Imp Unit Floor Construction Year Built Appx Liv Ar 1936

Details 4367 18th AVE NE 219056099 Rented $1,900

$379,900

$0.00 Naples 34120 GOLDEN GATE ESTATES GOLDEN GATE ESTATES No Subdivision 2/0 3 Single Family 1 Story/Ranch Wooded Area Unfurnished S 2 0 1.590 No Resi Doors, Imp Res Windows Concrete Block 2020

$0.99 Naples 34120 GOLDEN GATE ESTATES GOLDEN GATE ESTATES No Subdivision 33/33 2/0 3 Single Family See Remarks Wooded Area Unfurnished W 2 0 1.140 No

Concrete Block 2006 1,927

Price Total Adjustments Adjusted Price

Adjust

0 0 0 0/0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Details 3535 58th AVE NE 220010450 Rented $2,150

$1.44 Naples 34120 GOLDEN GATE ESTATES GOLDEN GATE ESTATES Non-Gated 73/73 2/0 3 Single Family 1 Story/Ranch Wooded Area Negotiable, Unfurnished N 2 0 2.270 No

Concrete Block 2018 1,498 2,150.00 $2,300 $-150 $2,160

Adjust

0 0 0

Details 1045 47th AVE NE 219050879 Rented $2,300

Adjust

$1.03 Naples 34120 GOLDEN GATE ESTATES GOLDEN GATE ESTATES No Subdivision, Non-Gated 34/34 2/0 3 Single Family 1 Story/Ranch Landscaped Area, Pond Unfurnished N 2 2 2.270 No

0 0 0

0/0 0 0 0 0 0 0 0 0 0 0 0 0 0 Concrete Block 0 2004 0 2,240 0 285,000

0/0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -150

$2,650 $-300 $2,350

Details 2747 43rd AVE NE 219046531 Rented $2,650

$1.13 Naples 34120 GOLDEN GATE ESTATES GOLDEN GATE ESTATES Non-Gated 86/86 2/1 3 Single Family 1 Story/Ranch Wooded Area Negotiable NE 2 0 2.270 No

Concrete Block 2017 2,349

Adjust

0 0 0 0/0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -300

1420 47th AVE NE

Collier

Cell

(954) 914-0483

Fax

(954) 919-9234

Pricing Recommendation This page suggests a recommended listing price based on a thorough analysis of your property.

$2300.00 Estimate Income per year $27,600.00 Estimate of Property Taxes per year $4,000.00 Estimate of Property Insurance per year $1,500 Net Income $22,100 ROI 5.81%

4370 72 Ave NE

29golden.com 4370 72 Ave NE

Providencia 29th street & Golde Gate Blvd.

3Naples, Bedrooms FL 34117 2 Bathrooms 2 Car Garage 2,137 sq. ft u/roof 1,484 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

OďŹƒce

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

4370 72 Ave NE

Providencia 3 Bedrooms 2 Bathrooms 2 Car Garage 2,137 sq. ft u/roof 1,484 sq. ft. u/AC.

4370 72 Ave NE

Master Bedroom 13´x11´

Providencia 3 Bedrooms

Lanai

2 Bathrooms Living Room 20´x16´4”

2 Car Garage

Dining Room 18´x12´2”

2,137 sq. ft u/roof 1,484 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

Office

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

Kitchent

Garage

Bedroom 3 13´x12´

Bedroom 2 13´x12´

4370 72 Ave NE

Providencia 3 Bedrooms 2 Bathrooms 2 Car Garage 2,137 sq. ft u/roof 1,484 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

Office

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

4370 72 Ave NE

Providencia 3 Bedrooms 2 Bathrooms 2 Car Garage 2,137 sq. ft u/roof 1,484 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

Office

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

4370 72 Ave NE

Providencia 3 Bedrooms 2 Bathrooms 2 Car Garage 2,137 sq. ft u/roof 1,484 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

OďŹƒce

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

This page summarizes the comparable listings contained in this market analysis.

Rented Listings Address 4370 72nd AVE NE 3535 58th AVE NE 2680 56th AVE NE 4422 64th AVE NE Averages Status R

Price

Bds 3 3 3 3 3.0

Adjusted Price

FB 2 2 2 2 2

HB 0 0 0 0 0 Low

Liv Area 1,484 1,498 1,410 1,500 1,469

Curr Price Total Area 2,137 $2,150 2,195 $1,800 1,410 $2,200 2,090 $2,050 1,898

Yr Built 2020 2018 2006 2019 2014

Median

High

Average

CDOM

DOM

73 34 42 50

73 34 42 50

Count 0

4370 72 Ave NE

Providencia Summary of Comparable Listings

Subject Property 4370 72nd AVE NE MLS# Status List Price Sold Price Sold Date Price/SqFt City Zip Sub Condo Development Cmnty Type DOM/CDOM Baths Beds Bldg Design Bldg Desc View Furnished Rear Expose Garage Spc Carport Spc Acres Gulf Access Storm Prot Unit Floor Construction Year Built Appx Liv Ar Monthly Rate Close Price

Details 2680 56th AVE NE 219079086 Rented $1,800

$289,900

$1.35 Naples 34120 GOLDEN GATE ESTATES GOLDEN GATE ESTATES No Subdivision 2/0 3 Single Family 1 Story/Ranch Wooded Area Unfurnished S 2 0 1.140 No Imp Res Doors, Imp Res Windows Concrete Block 2020 1484 2,000.00 289,900

$1.28 Naples 34120 GOLDEN GATE ESTATES GOLDEN GATE ESTATES Non-Gated 34/34 2/0 3 Single Family 1 Story/Ranch Landscaped Area Unfurnished S 2 0 1.140 No

Concrete Block 2006 1,410 1,800.00 Price Total Adjustments Adjusted Price

Adjust

0 0 0 0/0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 275,000 $1,800 $275,000 $276,800

Details 3535 58th AVE NE 220010450 Rented $2,150

$1.44 Naples 34120 GOLDEN GATE ESTATES GOLDEN GATE ESTATES Non-Gated 73/73 2/0 3 Single Family 1 Story/Ranch Wooded Area Negotiable, Unfurnished N 2 0 2.270 No

Concrete Block 2018 1,498 2,150.00

Adjust

0 0 0 0/0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 285,000 $2,150 $285,000 $287,150

Details 4422 64th AVE NE 219046275 Rented $2,200

$1.47 Naples 34120 GOLDEN GATE ESTATES GOLDEN GATE ESTATES No Subdivision, Non-Gated 42/42 2/0 3 Single Family Contemporary Landscaped Area, Wooded Area Unfurnished S 2 0 2.730 No

2019 1,500 2,200.00

Adjust

0 0 0 0/0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 290,000 $2,200 $290,000 $292,200

4370 72 Ave NE

Providencia 3 Bedrooms 2 Bathrooms 2 Car Garage 2,137 sq. ft u/roof 1,484 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

OďŹƒce

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

Pricing Recommendation This page suggests a recommended listing price based on a thorough analysis of your property.

$2000.00 Estimate Income per year $24,000 Estimate of Property Taxes per year $3,400 Estimate of Property Insurance per year $1,400 Net Income $19,200 ROI 6.62%

La Quintica II

$ * SQ. FT. $ * SQ. FT. SALE

$ $

100.00 205.00

La Quintica II SQ. FT.

L.A. SQ. FT.

LOT # 1 - 2.5 Acres PID 37441680104 QUINTICA II 2134 1492 PRE-CONSTRUCTION COST LOT SALES PRICE TOTAL SALES PRICE TO CLIENT (+) CLOSING COSTS & COMM.

3 Bedrooms 2 Bathrooms 2 Car Garage 2,134 sq. ft u/roof 1,492 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

Office

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

$ $ $ $

213,400.00 40,000.00 253,400.00 21,410.20

PROJECTED SALES PRICE $ 305,860.00 PROFIT CLIENT $ 31,049.80

La Quintica II Master Bedroom 14´x13´-4”

3 Bedrooms

Garage Kitchen 13´-8”x10´

2 Bathrooms

Lanai 8´x20´

2 Car Garage 2,134 sq. ft u/roof 1,492 sq. ft. u/AC. Cell

(954) 914-0483

Fax

(954) 919-9234

Office

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

Living Room 15´x19´

Bedroom 2 11´-6”x11´

Dining Room 14´x12´

Bedroom 3 11´-6”x11´

12th Ave

29golden.com 12th Ave.

12th 29th Ave. streetNE& Golde Gate Blvd.

More thanFL4,300 Naples, 34117sq ft under roof over 2,900 sq ft A/C Living Area 3 Car Garage 4 Bedrooms (2 Suites) + 1 Study.

Cell

(954) 914-0483

Fax

(954) 919-9234

OďŹƒce

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

29golden.com 12th Ave.

12th 29th Ave. streetNE& Golde Gate Blvd.

More thanFL4,300 Naples, 34117sq ft under roof over 2,900 sq ft A/C Living Area 3 Car Garage 4 Bedrooms (2 Suites) + 1 Study.

Cell

(954) 914-0483

Fax

(954) 919-9234

OďŹƒce

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

29golden.com 12th Ave.

12th 29th Ave. streetNE& Golde Gate Blvd.

More thanFL4,300 Naples, 34117sq ft under roof over 2,900 sq ft A/C Living Area 3 Car Garage 4 Bedrooms (2 Suites) + 1 Study.

Cell

(954) 914-0483

Fax

(954) 919-9234

OďŹƒce

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

29golden.com 12th Ave.

$ * SQ. FT. $ * SQ. FT. SALE

$ $

102.00 220.00

LOT # 1 - 2.5 Acres PID 37441680104

12th 29th Ave. streetNE& Golde Gate Blvd.

More thanFL4,300 Naples, 34117sq ft under roof over 2,900 sq ft A/C Living Area 3 Car Garage 4 Bedrooms (2 Suites) + 1 Study.

Cell

(954) 914-0483

Fax

(954) 919-9234

Office

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

PRE-CONSTRUCTION COST LOT SALES PRICE TOTAL SALES PRICE TO CLIENT (+) CLOSING COSTS & COMM.

$ $ $ $

379,950.00 90,000.00 469,950.00 39,069.80

SQ. FT.

ZINFANDEL 3725

LA SQ. FT.

2537

PROJECTED SALES PRICE $ 558,140.00 PROFIT CLIENT $ 49,120.20

LOT # 2 - 2.5 Acres PID 37441680007

MALBEC

3792

2720

LOT # 3 - 2.5 Acres PID 37441960109

CABERNET

3834

2793

LOT # 4 - 2.5 Acres PID 37441960002

MALBEC

3792

2720

ZINFANDEL 3725

2537

PRE-CONSTRUCTION COST LOT SALES PRICE TOTAL SALES PRICE TO CLIENT (+) CLOSING COSTS & COMM. PRE-CONSTRUCTION COST LOT SALES PRICE TOTAL SALES PRICE TO CLIENT (+) CLOSING COSTS & COMM.

PRE-CONSTRUCTION COST LOT SALES PRICE TOTAL SALES PRICE TO CLIENT (+) CLOSING COSTS & COMM.

$ $ $ $ $ $ $ $ $ $ $ $

386,784.00 90,000.00 476,784.00 41,888.00 391,068.00 90,000.00 481,068.00 43,012.20 386,784.00 90,000.00 476,784.00 41,888.00

LOT # 5 - 2.73 Acres PID 37442720005 PRE-CONSTRUCTION COST LOT SALES PRICE TOTAL SALES PRICE TO CLIENT (+) CLOSING COSTS & COMM.

$ $ $ $

379,950.00 90,000.00 469,950.00 39,069.80

PROJECTED SALES PRICE $ 598,400.00 PROFIT CLIENT $ 79,728.00

PROJECTED SALES PRICE $ 614,460.00 PROFIT CLIENT $ 90,379.80 PROJECTED SALES PRICE $ 598,400.00 PROFIT CLIENT $ 79,728.00 PROJECTED SALES PRICE $ 558,140.00 PROFIT CLIENT $ 49,120.20

Malbec

A/C Living Area 2,720 sq ft Garage

667 sq ft

Entry

67 sq ft

Lanai

338 sq ft

Total Non A/C

1,072 sq ft

Total Under Roof 3,792 sq ft Cell

(954) 914-0483

Fax

(954) 919-9234

Office

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

78'-8" 13'-4"

58'-8" 3'-4"

17'-4"

1'-4"

6'-8" 1'-4"

17'-4"

8"

17'-4"

2'-0"

2'-8"

2'-0"

8'-4"

15'-8"

8'-4"

2660

12'-4" CLG.

4"

6'-4"

4" 2'-0"

5'-4"

10'-0"

AHU @ ATTIC ATTIC ACCESS

4'-8"

4"

12'-0"

5'-2"

19'-4"

2880

5'-2"

21'-4"

T

6050

2'-8"

2'-10"

6'-0"

ENTRY

GARAGE 10'-0" CLG.

2'-10"

10'-8"

14'-0" CLG. 2'-0" 11'-4"

12'-4" 3'-8"

1'-0"

7'-4"

1'-0"

3'-8"

9'-0" x 8'-0" OVERHEAD GARAGE DOOR

1'-0"

UP

18'-8" 16'-0" x 8'-0" OVERHEAD GARAGE DOOR. 1'-4"

2'-0" 10'-8"

5'-4"

18'-8"

11'-8" 78'-8"

16'-0" 20'-0"

9'-0"

2'-0" 12'-4"

2'-0"

2'-0"

5'-4"

1'-0"

61'-4"

59'-4"

2'-8"

2853

4" WH

3080

8"

2853

F

2'-8"

13'-0" 4"

6"

2'-0"

7'-4" 14'-0" CLG. (2)-3080 W/ 32" FIXED TRANSOM ABOVE

2853

2828 1'-4"

10'-0" CLG.

1'-0"

2'-8"

5'-4" 6"

5'-4"

2880

5'-0"

F

2828

8'-6"

3"4" 3"

2'-8"

9'-4"

STUDY / DEN

1'-0"

www.unicasanaples.com

15'-0" CLG.

3'-4"

4'-0"

FOYER

6"4"

2'-4" 6"

2'-8"

2'-0"

8'-8"

4'-4"

4'-0"

4'-0"

6'-2"

2'-8"

(954) 598-0700

14'-0" CLG.

4'-4" 6'-0"

3'-0" 4"

MASTER BATHROOM 10'-0" CLG.

3080

POWDER 10'-0" CLG.

2880

2680

PANTRY

10'-4"

7'-4"

4"

3'-2"

2'-8"

4" 2'-0" 10"

4'-0"

10'-0" CLG.

K-3324 TOILET

DBL. OVEN

(2)-2080

4"

3080

K-2196-8

4" 3'-4"

4"

11'-4" CLG.

BEDROOM 4

2853

2'-11"

3'-0"

KITCHEN

4'-6"

10'-0" CLG.

10'-0" CLG.

2880

11'-4" CLG.

2680

12'-0"

10'-0" CLG.

LAUNDRY MUD ROOM 4'-0"

6'-4"

2680 BARN DOOR

2680 BARN DOOR

W.I.C.

(2)-3680

2880

BATH

6'-0"

5'-0"

4"

2880

2'-0"

3'-0" 8"

11'-4" CLG.

19'-0"

CLOSET

DW

8"

(954) 919-9234

se@unicasaint.com

2853

4"

2640

2'-6" 2'-8"

(954) 914-0483

2'-4"

Office

W.I.C.

10'-0" CLG.

4"

3'-4"

Fax

13'-0" CLG.

4" 8'-8"

Total Under Roof 4,291 sq ft Cell

GREAT ROOM

4'-11"

13'-9"

1,455 sq ft

4"4"

3'-0"

(2)-3680

2880

9'-0"

43'-4"

Total Non A/C

12'-4"

2660

F

2'-6"

663 sq ft

4"

5'-4"

61'-4"

Lanai

2880

CLOSET

12'-0" CLG.

2'-8"

2853

4"

11'-4" CLG.

8"

112 sq ft

5'-4"

10'-0" CLG.

10'-0" CLG.

11'-11"

BEDROOM 3

BEDROOM 2

11'-4" CLG.

Entry

10'-8"

13'-0"

4"

4'-0"

13'-0" CLG.

DINING ROOM

18'-5"

12'-0" CLG.

20'-0"

12'-0" CLG.

MASTER BEDROOM

11'-4" CLG. 12'-8"

8" 4"

680 sq ft

1'-4"

(3)-4080 POCKET S.G.D.

4" 7'-0"

Garage

2'-0"

4"

F

2'-6"

12'-0"

17'-6"

A/C Living Area 2,836 sq ft

4'-0"

12'-0"

4"

11'-4" CLG.

6'-8"

12'-0" CLG.

2680

2'-8"

16'-0" 6'-8"

4'-8"

14'-8"

2880

(2)-3080

(3)-4080 S.G.D.

9'-1"

4'-10" 12'-0"

3'-10"

2'-8"

17'-4"

BATH

12'-0" CLG.

2853

6050

9'-4"

8'-8"

T

11'-4" CLG.

CLOSET

2'-0"

LANAI

SCALE: 1/4"=1'-0"

(2)-3080

2'-4" 8"

6'-0"

FLOOR PLAN

16'-0"

5'-0"

5'-4"

SUMMER KITCHEN

9'-4"

Cabernet

8"

8"

2833

Zinfandel

Garage

640 sq ft

Entry

112 sq ft

Lanai

436 sq ft

Total Non A/C

1,188 sq ft

Total Under Roof 3,725 sq ft Cell

(954) 914-0483

Fax

(954) 919-9234

Office

(954) 598-0700

se@unicasaint.com www.unicasanaples.com

WINERY

A/C Living Area 2,537 sq ft

Cell

(954) 914-0483

Fax

(954) 919-9234

OďŹƒce

(954) 598-0700

se@unicasaint.com www.unicasanaples.com