DSCR investment property · Naples
13539 Mandarin Cir, Naples, FL 34109
Naples, FL 34109 · 5 bd · 4 ba · 3,425 sqft · Single Family · 73 days on market
The math, in full
- Asking price
- $1,550,000
- Down payment (20%)
- $310,000
- Loan amount
- $1,240,000
- Est. monthly rent
- $15,000/mo
- Range $12,750 to $17,250/mo
- Monthly payment, all-in
- $12,810/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.17
- $15,000 rent ÷ $12,810 payment
- Monthly cashflow
- +$2,190/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 5-bedroom homes in zip 34109, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.
Cash to start
$310,000
20% down on $1,550,000
Your local lenderNo credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria. This one fits 3 programs.
- Qualifies on the property's rent, no W-2 or tax returns.
- Listing data verified as of July 5, 2026.
Not the one? Browse more in FL →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.