Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Heritage Palms Condo with Golf Views Title is generated by Realmo AI

    10449 Washingtonia Palm Way 3222, Fort Myers, FL 33966

    View on Map
    Claim this Listing
    For Sale
    $299,900

    2-bedroom condo in Heritage Palms, turnkey and ready.

    Type:Condo/Townhome
    Property size:
    1,232 SF
    Lot size:
    0.25 Acres
    Price / SF:
    $243/SF
    Added:
    Jan 13, 2025
    Days on Market:
    509
    Last Refresh:
    May 19 at 10:07 pm

    Property Features for 10449 Washingtonia Palm Way 3222

    General Information

    Standard status
    Active
    Size
    1,232 SF
    Lot size
    0.25 Acres
    Property subtype
    Condo/Townhome

    Building Details

    Year Built
    2003

    We can help!

    Listing Contact
    Kerri Theisen
    Kerri Theisen

    Listing agent Kerri Theisen License #258008230

    Listing office Kerri Theisen Realty, Inc

    Listing date Jan 13, 2025

    Source Exitrealty

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Kerri Theisen Realty, Inc

    HighLights

    • Prime location in Heritage Palms Golf & Country Club, across from the clubhouse, pro shop, and restaurants.
    • Stunning views of two golf courses, lakes, and tropical landscaping from the lanai.
    • Offered fully furnished and turnkey, ready to move in.
    • Spacious 2‑bedroom, 2‑bathroom floor plan.
    • Granite countertops in the kitchen.
    • Full laundry room conveniently located in the guest bath.

    Overview

    This condo features 2 bedrooms and 2 bathrooms and is located in Heritage Palms Golf & Country Club. The property is situated across the street from the main clubhouse, pro shop, and restaurants, with the activity center next door. The floor plan is spacious and includes a full laundry room in the guest bath. The kitchen is equipped with granite countertops. Views from the lanai include two golf courses, lakes, and landscaping. The property is being offered fully furnished and turnkey. The property size is 1232 square feet.

    Local 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 $28.7k $23.28
    − Vacancy −$1.2k −$0.98
    EGI $27.5k $22.30
    − OpEx −$12.4k −$10.04
    NOI $15.1k $12.27
    1,232 SF · lease $23.28/SF/yr · vacancy 4.20% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $215.9K
    $188.9K – $251.9K (±1% cap)
    NOI $15,112 @ 7.0% cap · market cap 5.04%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $387.8K
    $339.3K – $452.4K (±1% cap)
    NOI $27,143 @ 7.0% cap · market cap 9.05%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Residential income properties

    Suggested Use

    Restaurant Law Firm Real Estate Agency Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Auto Repair Shop Gym & Fitness Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Fort Myers
    County
    Lee
    State
    Florida
    Longitude
    -81.8227907
    Latitude
    26.5892871

    Nearby Similar for Sale

    • $1,249,900
      6,200 SF

      Renovated Commercial Building on Fowler

      Fully renovated commercial property with flexible use options in Fort Myers.
      2730 Fowler Street, Fort Myers, FL 33901
      View Details
    • $885,000
      3,000 SF

      Commercial Building on San Carlos Boulevard

      High-visibility commercial building ready for custom build-out in Fort Myers.
      16541 San Carlos Boulevard, Fort Myers, FL 33908
      View Details
    • $1,100,000
      4,000 SF

      Fort Myers Commercial Office Building

      Class B office building on high-traffic San Carlos Blvd.
      16048 San Carlos Blvd, FORT MYERS, FL 33908
      View Details
    • $1,100,000
      3,960 SF

      San Carlos Blvd Office Building

      Class B office building on high-traffic San Carlos Blvd.
      16048 SAN CARLOS BOULEVARD, FORT MYERS, FL 33908
      View Details
    • $4,900,000
      17,851 SF

      Medical Office Building For Sale

      Freestanding medical office building in Fort Myers, Florida.
      12731 New Brittany Blvd, Fort Myers, FL 33907
      View Details
    • $759,900

      Office/Medical Units in South Fort Myers

      Updated office/medical units with spa tenant in South Fort Myers.
      12545 New Brittany Boulevard, Fort Myers, FL 33907
      View Details
    • $684,140
      1,545 SF

      Modern Retail Units in Fort Myers

      New retail units in high-growth area with excellent accessibility.
      8156 Alico Rd, Fort Myers, FL 33912
      View Details
    • $684,140
      1,545 SF

      New Retail Units in Fort Myers

      Modern retail units in a high-growth Southwest Florida corridor.
      8156 Alico Rd, Fort Myers, FL 33912
      View Details
    • $684,140
      1,545 SF

      New Retail Units in Fort Myers

      Modern retail units in high-growth area with outstanding accessibility.
      8156 Alico Rd, Fort Myers, FL 33912
      View Details
    • $885,000

      Versatile Property in Fort Myers

      Adaptable commercial property with income potential in Fort Myers, FL.
      3145 Royalston Avenue, Fort Myers, FL 33916
      View Details
    • $5,500,000

      Leased Retail Center in Fort Myers

      100% leased retail center with redevelopment upside.
      4434-4458 Cleveland Ave, FORT MYERS, FL 33901
      View Details
    • $1,200,000
      4,688 SF

      Mixed-Use Property with Fenced Parking

      Three distinct income spaces upstairs residential and ground-floor studio, supported by dedicated fenced parking for tenants and visitors.
      2251 GRAND AVENUE, FORT MYERS, FL 33901
      View Details

    FAQs

    What type of property is this?
    Residential income property - 2-bedroom condo in Heritage Palms, turnkey and ready.
    Where is this residential income property located?
    The property is located at 10449 Washingtonia Palm Way 3222 Fort Myers, FL.
    What is the asking price?
    The asking price for this property is $299,900.
    What are key features of this property?
    This property features: Prime location in Heritage Palms Golf & Country Club, across from the clubhouse, pro shop, and restaurants.; Stunning views of two golf courses, lakes, and tropical landscaping from the lanai.; Offered fully furnished and turnkey, ready to move in.
    (239) 887-7631
    We can help!
    Listing Contact
    Kerri Theisen
    Kerri Theisen
    Real Estate License ID: 258008230
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    10449 Washingtonia Palm Way 3222, Fort Myers, FL 33966
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!