DSCR investment property · Naples
3000 Gulf Shore Blvd N, Apt 101, Naples, FL 34103
Naples, FL 34103 · 2 bd · 2 ba · 1,314 sqft · Condo · 39 days on market
The math, in full
- Asking price
- $750,000
- Down payment (15%)
- $112,500
- Loan amount
- $637,500
- Est. monthly rent
- $9,500/mo
- Range $8,075 to $10,925/mo
- Monthly payment, all-in
- $7,606/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.25
- $9,500 rent ÷ $7,606 payment
- Monthly cashflow
- +$1,894/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 2-bedroom homes in zip 34103, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.
Cash to start
$112,500
15% down on $750,000
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.