6021 Tierra Entrada LOT 6021, North Fort Myers, FL, 33903 | $268/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Silver Springs Plan, Island Vista Estates

3 Bed
2 Bath
1355 sft

Silver Springs Plan, Island Vista Estates, Fort Myers, FL, 33903

2 Bed
2 Bath
720 sft

545 Indian Pkwy N, Fort Myers Beach, FL, 33931

3 Bed
2 Bath
1368 sft

2712 SW 2nd Ave, Cape Coral, FL, 33914

Investment Property+ 1 more

1 Bed
1 Bath
798 sft

7019 Cedarhurst Dr #9B, Fort Myers, FL, 33919

Nearby investment properties with comparable prices

2 Bed
1 Bath
976 sft

13151 Kings Point Dr E #6A, Fort Myers, FL, 33919

2 Bed
2 Bath
801 sft

4790 S Cleveland Ave APT 2105, Fort Myers, FL, 33907

2 Bed
1 Bath
976 sft

13151 Kings Point Dr APT 6A, Fort Myers, FL, 33919

2 Bed
2 Bath
808 sft

9301 Central Park Dr APT 106, Fort Myers, FL, 33919

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in North Fort Myers at 6021 Tierra Entrada LOT 6021, North Fort Myers, FL, 33903 offers a 9.75% rental yield on a $179,900 purchase with $1,462/mo rent. Total monthly income registers $1,462/mo, and a $881/mo payment leaves $268/mo available for distribution. Annual cash flow reaches $3,212/yr on $59,637 to close, and return on cash invested stands at 25.29% in year one. Equity gained on principal adds $1,161/yr while 5% annual appreciation supports $49,703 over five years. Portfolio math shows five-year ROI at 132.34% and total cumulative return in cash at $78,921. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,462/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 2003

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 33903, North Fort Myers, FL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,516 (100%)
Owner Occupied HU	9,855 (59.7%)
Renter Occupied HU	2,839 (17.2%)
Vacant Housing Units	3,822 (23.1%)
Median Home Value	$292,268
Average Home Value	$343,390