5325 Marina Dr Unit 423
Holmes Beach, FL 34217View map
- Condo
- 2 bd
- 2 ba
- 1,023 sq ft
- Built 2017
$350,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. It is in a flood zone, which raises the estimate.
- HOA
- $2,880 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Condo
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 2
- Size
- 1,023 sq ft
- Year built
- 2017
- HOA fee
- $2,880 a month
- Annual tax bill
- $8,273, as listed
- Days on market
- 30 days (listed Oct 6, 2026)
- Flood zone
- In a flood zone
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Holmes Beach
116 homes for sale in Holmes Beach
$550,000
4004 6th Ave Apt 2
Holmes Beach, FL 34217
Townhome · 2 bd · 2 ba · 1,152 sq ft
$3,900,000
705 Key Royale Dr
Holmes Beach, FL 34217
4 bd · 4.5 ba · 5,000 sq ft
$649,000
3302 6th Ave Apt 1
Holmes Beach, FL 34217
Condo · 2 bd · 2 ba · 750 sq ft
$399,000
6300 Flotilla Dr Unit 96
Holmes Beach, FL 34217
Condo · 2 bd · 2 ba · 1,151 sq ft
$1,795,000
7320 Gulf Dr Unit 10
Holmes Beach, FL 34217
Condo · 3 bd · 2.5 ba · 2,068 sq ft
$2,950,000
520 72nd St
Holmes Beach, FL 34217
3 bd · 3 ba · 2,647 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.