DSCR investment property · Naples
6446 Legacy Cir, Apt 104, Naples, FL 34113
Naples, FL 34113 · 3 bd · 3 ba · 2,686 sqft · Condo · 178 days on market
The math, in full
- Asking price
- $675,000
- Down payment (15%)
- $101,250
- Loan amount
- $573,750
- Est. monthly rent
- $8,000/mo
- Range $6,800 to $9,200/mo
- Monthly payment, all-in
- $6,842/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.17
- $8,000 rent ÷ $6,842 payment
- Monthly cashflow
- +$1,158/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 3-bedroom homes in zip 34113, from current market comps, not a per-property guess. High confidence: plenty of comparable rentals in this zip.
Cash to start
$101,250
15% down on $675,000
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.