DSCR investment property · Estero
20671 Wildcat Run Dr, Unit 102, Estero, FL 33928
Estero, FL 33928 · 3 bd · 2 ba · 1,624 sqft · Condo · 178 days on market
The math, in full
- Asking price
- $365,500
- Down payment (15%)
- $54,825
- Loan amount
- $310,675
- Est. monthly rent
- $3,995/mo
- Range $3,396 to $4,594/mo
- Monthly payment, all-in
- $3,312/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.21
- $3,995 rent ÷ $3,312 payment
- Monthly cashflow
- +$683/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 33928, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.
Cash to start
$54,825
15% down on $365,500
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.