2-Bedroom Villa with Indoor
3981 NW Cinnamon Tree Circle Jensen Beach, FL 34957
New
For Sale
$187,000
MULTI_FAMILY - Other - Jensen Beach, FL
Property Size1,037 SF
Lot Size0.04 Acres
Price / SF$180.33
Days on Market4
Property Features for 3981 NW Cinnamon Tree Circle
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- PUD-R
- Bedrooms
- 2
- Bathrooms
- 2
- Rooms
- Bathroom 1, Bedroom 1, Bedroom 2, Bathroom 2
- Parking
- 1
- Parking features
- Assigned, Guest
- Patio and Porch features
- Patio
- Pets allowed
- Number Limit, Size Limit, Yes
- Interior features
- Entrance Foyer
- Appliances
- Electric Water Heater, Range, Dishwasher, Dryer, Microwave, Oven, Refrigerator, Washer, Water Heater, Water Heater Owned
- Standard status
- Active
- APN
- 183741005000140406
- Size
- 1,037 SF
- Lot size
- 0.04 Acres
Taxes and HOA fees
- Tax Year
- 2025
- Tax Description
- CINNAMON TREE LOT 1404
- Tax Annual Amount
- 2610
- Expense value
- 225
- Expense
- Application Fee
- Expense freq.
- One Time
Utilities
- Sewer type
- Public Sewer
- Heating system
- Central, Electric (Heating)
- Cooling system
- Central Air
- Water source
- Public
Building Details
- Year built
- 1981
- Floors in Building
- 1
- Flooring type
- Tile, Engineered
- Building materials
- Frame
- Roof type
- Shingle
- Architectural style
- Other
Listing Agency:
Realty One Group Engage
(772) 678-2099
Listed By:
Cheryl M. Giannunzio · License #3053272
(772) 631-5185
Added: Jul 20
Changed: Jul 23
Last Checked: Jul 23 at 12:06PM
MLS# B26054257
Copyright © 2026 BeachesMLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This 2-bedroom, 2-bath villa offers tile and engineered wood flooring throughout the main living areas and includes a large indoor laundry room. The updated kitchen features newer cabinets, granite countertops, and newer appliances including a range, dishwasher, and a washer and dryer.
Located at 3981 NW Cinnamon Tree Circle in Jensen Beach, Florida, the home is positioned within the Cinnamon Tree community. Residents have access to a community pool, and HOA fees include cable TV and internet, water and sewer, and lawn care.
Zoned PUD-R, the property is part of a well-established residential community convenient to shopping, local restaurants, and public beaches.
Located at 3981 NW Cinnamon Tree Circle in Jensen Beach, Florida, the home is positioned within the Cinnamon Tree community. Residents have access to a community pool, and HOA fees include cable TV and internet, water and sewer, and lawn care.
Zoned PUD-R, the property is part of a well-established residential community convenient to shopping, local restaurants, and public beaches.
Key Highlights
- 2‑bedroom, 2‑bath villa in the Cinnamon Tree community in Jensen Beach, FL
- Tile and engineered flooring, with an entrance foyer and a large indoor laundry room
- Updated kitchen with newer cabinets, granite countertops, new range, and dishwasher
Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $24.6k | $23.76 |
| − Vacancy | −$1.6k | −$1.57 |
| EGI | $23.0k | $22.19 |
| − OpEx | −$10.4k | −$9.99 |
| NOI | $12.7k | $12.21 |
1,037 SF · lease $23.76/SF/yr · vacancy 6.60% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$180.8K
$158.2K – $211.0K
NOI $12,657 @ 7.0% cap · market cap 6.77%
Second Best
—
—
no second resolved use
Theoretical Best
Retail
$272.4K
$238.4K – $317.8K
NOI $19,070 @ 7.0% cap · market cap 10.20%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Multifamily properties
FAQs
What type of property is this?
Multifamily property - 2 bed, 2 bath villa featuring tile and engineered wood flooring and a large indoor laundry room in a community with a pool.
Where is this multifamily property located?
The property is located at 3981 NW Cinnamon Tree Circle Jensen Beach, FL.
What is the asking price?
The asking price for this property is $187,000.
What are key features of this property?
This property features: 2‑bedroom, 2‑bath villa in the Cinnamon Tree community in Jensen Beach, FL; Tile and engineered flooring, with an entrance foyer and a large indoor laundry room; Updated kitchen with newer cabinets, granite countertops, new range, and dishwasher
