$600,000
●
Condo -
Off Market
788 Willowbrook Drive #507
Naples, FL 34108
2 Beds
2 Baths
1,582 Ft²
$3,680
Est. Monthly
$223
HOA / Fees
4.91%
Cap Rate
About This Property
Wonderful Lake Views from this second floor 2 bedroom 2 bath condo
home. Interior features include: A spacious open living area
with updated bathrooms, kitchen and volume ceilings. The lanai is
glassed in and overlooks the lovely lake. Willow Brook is a dog
friendly community that features walking paths around its private
lake for residents and a community pool area. Pelican Bay amenities
include three miles of beachfront, two private beachfront
pavilions, kayaks and canoes for resident use, miles of walking
paths, fitness center, tennis. Located between upscale Waterside
shops, restaurants and the Ritz Carlton Beach Resort.
Unit Size
1,582 Ft²
Days on Market
212 days
Land Size
-
Price per sqft
$408
Property Type
Condo
Property Taxes
$290
HOA Dues
$223
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 5 months ago ( #224101730)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jul 15, 2025 | Sold | ||
| Sold | |||
| Jun 3, 2025 | In contract | - | |
| In contract | |||
| May 20, 2025 | Relisted | $645,000 | |
| Relisted | |||
| May 16, 2025 | In contract | - | |
| In contract | |||
| Apr 6, 2025 | Price Decreased |
$645,000
↓ $30K
(4.4%) | |
| Price Decreased | |||
Show More
Property Highlights
Parking Available
Air Conditioning
Parking Details
Has Carport
Parking Features: Detached Carport
Interior Details
Full Bathrooms: 2
Interior Features: High Ceilings, High Speed Internet, Bathtub, LivingDiningRoom, SeparateShower, SplitBedrooms
Appliances: Dryer, Dishwasher, Freezer, Range, Refrigerator, Washer
Flooring Type: Carpet, Tile, Vinyl
Laundry Features: Inside
Exterior Details
Has Property Attached
Square Footage: 1582
Square Footage Source: $0
Property Condition: Resale
Architectural Style: CoachCarriage, LowRise
Year Built: 1988
Waterfront Features: None
Building Area Total: 1732
Window Features: DoubleHung, SingleHung, Sliding
Construction Materials: Block, Concrete, Stucco
Patio and Porch Features: Porch, Screened, Lanai
Lot Features: Zero Lot Line, SprinklersAutomatic
Lot Size Units: Acres
Tax Lot: 507
Water Source: Public
Financial Details
Tax Annual Amount: $3,476
Utilities Details
Cooling Type: Central Air, Electric
Heating Type: Central, Electric
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Cable TV, Internet, Maintenance Grounds, Pest Control, IrrigationWater
HOA/Condo/Coop Amenities: Beach Rights, Clubhouse, Fitness Center, Spa/Hot Tub, Tennis Court(s), Trail(s), Management, Sidewalks
HOA Fee: $2,675
HOA Fee Frequency: Annually
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
10/10/2025
|
2 Bed
|
2 Bath
|
1671 ft²
|
$699,000
2 Bed
2 Bath
1671 ft²
|
-
-
|
Kathleen Conroy
Premier Sotheby's Int'l Realty
| |
|
12/20/2024
|
2 Bed
|
2 Bath
|
1671 ft²
|
$799,000
2 Bed
2 Bath
1671 ft²
|
-
-
|
Kathleen Conroy
Premier Sotheby's Int'l Realty
| |
|
12/14/2024
|
2 Bed
|
2 Bath
|
1582 ft²
|
$675,000
2 Bed
2 Bath
1582 ft²
|
$600,000
-11.11%
07/15/2025
|
Victoria Harrison
Downing Frye Realty Inc.
| |
|
02/17/2024
|
2 Bed
|
2 Bath
|
1582 ft²
|
$680,000
2 Bed
2 Bath
1582 ft²
|
-
-
|
Frank Petras
John R Wood Properties
| |
|
04/16/2019
|
2 Bed
|
2 Bath
|
1671 ft²
|
$525,000
2 Bed
2 Bath
1671 ft²
|
-
-
|
-
| |
|
02/23/2012
|
2 Bed
|
2 Bath
|
1671 ft²
|
$298,000
2 Bed
2 Bath
1671 ft²
|
$298,000
10/18/2012
|
Monica Cameron
John R. Wood Properties
|
Building Info
788 Willowbrook Drive
788 Willowbrook Drive, Naples, FL 34108
- 1 Unit for Sale
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017