325 25th St, Ocean, Marathon, FL 33050
Marathon, FL 33050 · 3 bd · 2.5 ba · 1,488 sqft · Townhouse · 32 days on market
The math, in full
- Asking price
- $599,500
- Down payment (15%)
- $89,925
- Loan amount
- $509,575
- Est. monthly rent
- $7,200/mo
- Range $6,120–$8,280/mo
- Monthly payment, all-in
- $5,227/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.38
- $7,200 rent ÷ $5,227 payment
- Monthly cashflow
- +$1,973/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 33050, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$89,925
15% down on $599,500
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 June 9, 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.