209 W Miracle Strip Pkwy Unit A104
Mary Esther, FL 32569View map
- Condo
- 2 bd
- 1 ba
- 965 sq ft
$129,900
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
Based on one of our two rent estimates so far.
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. Its flood zone is not checked yet.
- HOA
- $860 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
- 1
- Size
- 965 sq ft
- Year built
- Not listed
- HOA fee
- $860 a month
- Annual tax bill
- Not listed
- Days on market
- 8 days (listed Oct 28, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Mary Esther
99 homes for sale in Mary Esther
$350,000
59 Mary Esther Dr
Mary Esther, FL 32569
3 bd · 2 ba · 1,404 sq ft
$365,000
1051 Blvd De La Parisienne
Mary Esther, FL 32569
3 bd · 2 ba · 1,610 sq ft
$359,000
579 E Timberlake Dr
Mary Esther, FL 32569
3 bd · 2 ba · 1,622 sq ft
$460,000
158 Scottsdale Dr
Mary Esther, FL 32569
3 bd · 2 ba · 2,070 sq ft
$134,900
209 W Miracle Strip Pkwy Unit B101
Mary Esther, FL 32569
Condo · 2 bd · 1 ba · 965 sq ft
$325,000
449 Bridgewater Ct
Mary Esther, FL 32569
3 bd · 2 ba · 1,592 sq ft
In Mary Esther, 3 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing 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.