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 J4, Marco Island, FL, 34145 priced at $379,000 pairs $3,221/mo rent with $132/mo cash flow after a $1,855/mo payment. Total monthly income equals $3,221/mo, and annual cash flow comes to $1,583/yr on $125,639 invested. Return on cash invested is 21.17% in year one, and rental yield stands at 10.2% on a $379,000 basis. Equity gained on principal adds $2,446/yr, and 5% annual appreciation accumulates to $104,711 by year five. Five-year ROI measures 112.16% and total cumulative return in cash reaches $140,915. For financing, Ziffy Mortgage’s DSCR program evaluates $3,221/mo property income against a $1,855/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1972
N/A lot
$N/A/sqft
$6,888 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 |
|---|---|---|
| 2025-01-06 | Price change | $379,000 |
| 2024-03-25 | Price change | $399,000 |
| 2024-02-28 | Price change | $435,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $1970.58 | 12.46% | $161,717 | 10.00% |
| 2022-02-14 | $1752.26 | 18.47% | $147,015 | 10.00% |
| 2021-02-14 | $1479.13 | 13.11% | $133,650 | 10.00% |
Listed by: John Gacos, II • Keller Williams Marco Realty
Mls Name: SWFLMLS
Mls Provider:
Mls ID: #223045416
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.
