Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Lake View Townhouse in Estero Title is generated by Realmo AI

    20000 Heatherstone Way 3, Estero, FL 33928

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $319,000

    Freshly painted townhouse with lake view and resort-style amenities.

    Type:Condo/Townhome
    Property size:
    1,663 SF
    Lot size:
    0.06 Acres
    Price / SF:
    $191/SF
    Added:
    Mar 24, 2026
    Days on Market:
    61
    Last Refresh:
    Apr 6 at 2:17 am

    Property Features for 20000 Heatherstone Way 3

    General Information

    Standard status
    Active
    Size
    1,663 SF
    Lot size
    0.06 Acres
    Property subtype
    Condo/Townhome

    Building Details

    Year Built
    2004

    We can help!

    Listing Contact
    Karen Merola

    Listing agent Karen Merola License #3397182

    Listing office Premiere Plus Realty Company

    Listing date Mar 24, 2026

    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 Premiere Plus Realty Company

    HighLights

    • Lake view from extended, screened lanai.
    • Resort‑style, gated community with pool, playground, fitness center, basketball and tennis courts.
    • Open kitchen with quartz countertops, stylish backsplash, and new refrigerator.
    • Primary bedroom with walk‑in closet and bathroom with dual sinks, soaking tub, and separate shower.
    • Long driveway and plantation shutters.
    • Freshly painted.

    Overview

    This freshly painted townhouse is located in Heatherstone at Rookery Pointe. The property features a long driveway, plantation shutters, and an extended lanai. The open kitchen includes ample counter space with quartz countertops, a stylish backsplash, and a new refrigerator. A half bath on the first floor features shiplap decor. The primary bedroom includes a walk-in closet and a bathroom equipped with dual sinks, a soaking tub, and a separate shower. The screened lanai offers a serene lake view. Residents of this gated community enjoy amenities, including a community pool with lap lanes, a playground, a fitness center, and basketball and tennis courts. The property size is 1663 square feet.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $226.7K
    NOI $20,399 @ 9.00% cap · cautious / downside scenario
    Moderate
    $291.4K
    NOI $20,399 @ 7.00% cap · market / base-case scenario
    Aggressive
    $408.0K
    NOI $20,399 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $38.7k $23.28
    − Vacancy −$1.6k −$0.98
    EGI $37.1k $22.30
    − OpEx −$16.7k −$10.04
    NOI $20.4k $12.27
    1,663 SF · lease $23.28/SF/yr · vacancy 4.20% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $291.4K
    $255.0K – $340.0K (±1% cap)
    NOI $20,399 @ 7.0% cap · market cap 6.39%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $523.4K
    $458.0K – $610.7K (±1% cap)
    NOI $36,639 @ 7.0% cap · market cap 11.49%
    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

    Real Estate Agency Law Firm Building Supply Auto Repair Shop Hotel & Motel Gym & Fitness Center Department Store Kitchen & Bath Showroom Accounting Firm Storage Facility

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

    Location Insight

    • Map
    • Local Demand
    City
    Estero
    County
    Lee
    State
    Florida
    Longitude
    -81.7938744
    Latitude
    26.4487986

    Nearby Similar for Sale

    • $1,750,000

      Medical Office Space For Sale

      Newly constructed medical office space in a desirable Estero location.
      22904 Lyden Drive, Estero, FL 33928
      View Details
    • Contact for pricing

      Estero Office/Medical Space Available

      Professionally managed office/medical campus with access to fiber network.
      9200 Estero Park Commons Blvd, ESTERO, FL 33928
      View Details
    • Contact for pricing

      Design-Forward Office Space in Estero

      Premier full-floor office space available in July 2026.
      9470 Corkscrew Palms Cir, ESTERO, FL 33928
      View Details
    • Contact for pricing

      Estero Office Suite with Balcony

      Second floor office suite with balcony in Coconut Point Mall.
      23190 Fashion Dr, ESTERO, FL 33928
      View Details
    • Contact for pricing

      Commercial Space in Estero Center

      Well-located commercial space available in Estero, Florida near US-41.
      21740 S Tamiami Trl, ESTERO, FL 33928
      View Details
    • $325,000
      1,005 SF

      Estero Commercial Office Condo

      Versatile office condo in a prime Estero location.
      9470 CORKSCREW PALMS CIRCLE 103, ESTERO, FL 33928
      View Details
    • $174,900
      684 SF

      Condo Near Coconut Point Mall

      One bedroom condo in Estero with community amenities.
      3140 Seasons Way 503, Estero, FL 33928
      View Details
    • $1,500,000

      Hampton Inn & Suites Opportunity

      94-key Hilton hotel in high-growth Southwest Florida market.
      10611 Chevrolet Way, Estero, FL 33928
      View Details
    • $75,001

      Land in 55+ Community

      Land in well-established 55+ community for manufactured home or RV.
      4671 Washington Way W lot: 0, ESTERO, FL 33928
      View Details
    • $199,900
      912 SF

      Move-in Ready Condo with Golf

      2-bedroom condo in gated golf community with lake view.
      4121 Gunnison Court 1124, Estero, FL 33928
      View Details
    • $250,000
      1,055 SF

      Coastal-Inspired Condo in Bella Terra

      Luxurious, upgraded condo in Bella Terra with resort-style amenities.
      20081 Barletta Lane 2824, Estero, FL 33928
      View Details

    FAQs

    What type of property is this?
    Residential income property - Freshly painted townhouse with lake view and resort-style amenities.
    Where is this residential income property located?
    The property is located at 20000 Heatherstone Way 3 Estero, FL.
    What is the asking price?
    The asking price for this property is $319,000.
    What are key features of this property?
    This property features: Lake view from extended, screened lanai.; Resort‑style, gated community with pool, playground, fitness center, basketball and tennis courts.; Open kitchen with quartz countertops, stylish backsplash, and new refrigerator.
    (239) 732-7837
    We can help!
    Listing Contact
    Karen Merola
    Real Estate License ID: 3397182
    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
    20000 Heatherstone Way 3, Estero, FL 33928
    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!