Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Marco Island at 87 N Collier Blvd APT E6, Marco Island, FL, 34145 priced at $379,000 converts $3,152/mo rent into after a $1,855/mo obligation. Total monthly income equals $3,152/mo. Return on cash invested prints 18% in year one, and rental yield reads 9.98% against a $379,000 entry. Equity gained on principal adds $2,446/yr, while 5% annual appreciation compiles into $104,711 by year five. Five-year ROI reaches 96.07% and total cumulative return in cash sums $120,707. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,152/mo property income covering a $1,855/mo payment, not borrower’s personal income.
Townhouse
Built in 1973
N/A lot
$N/A/sqft
$10,044 annually HOA
Neighborhood data shown for ZIP Code: 34145, Marco Island, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,445 (100%) |
| Owner Occupied HU | 7,511 (40.7%) |
| Renter Occupied HU | 721 ( 3.9%) |
| Vacant Housing Units | 10,213 (55.4%) |
| Median Home Value | $1,061,611 |
| Average Home Value | $1,235,391 |
Residential
16,426
Single Family
8,455
Multi-Family
7,971
Businesses
637
Date | Event | Price |
|---|---|---|
| 2025-01-14 | Price change | $379,000 |
| 2024-11-04 | Listed for sale | $400,000 |
| 2024-05-09 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $2660.06 | 11.74% | $235,211 | 10.00% |
| 2022-02-14 | $2380.60 | 13.18% | $213,828 | 10.00% |
| 2021-02-14 | $2103.33 | 10.37% | $194,389 | 9.78% |
Listed by: Tammi Vance • Re/Max Affinity Plus
Mls Name: SWFLMLS
Mls Provider:
Mls ID: #224092932
Disclaimer: The source of this real property information is the copyrighted and proprietary database compilation of the Southwest Florida MLS. Copyright 2025 Southwest Florida MLS. All rights reserved. The accuracy of this information is not warranted or guaranteed. This information should be independently verified if any person intends to engage in a transaction in reliance upon it.
