1003 Bayou StPanama CityFL32404
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Panama City at 1003 Bayou St, Panama City, FL, 32404 offers a 10.2% rental yield on a $314,483 purchase with $2,672/mo rent. Total monthly income registers $2,672/mo, and a $1,539/mo payment leaves $585/mo available for distribution. Annual cash flow reaches $7,023/yr on $104,251 to close, and return on cash invested stands at 26.65% in year one. Equity gained on principal adds $2,029/yr while 5% annual appreciation supports $86,886 over five years. Portfolio math shows five-year ROI at 139.58% and total cumulative return in cash at $145,511. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,672/mo property income against a $1,539/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32404, Panama City, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,682 (100%) |
| Owner Occupied HU | 12,006 (61.0%) |
| Renter Occupied HU | 4,464 (22.7%) |
| Vacant Housing Units | 3,212 (16.3%) |
| Median Home Value | $327,530 |
| Average Home Value | $375,161 |
Housing Distribution
Address Breakdown
Residential
19,181
Single Family
18,746
Multi-Family
435
Businesses
569
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew L Wickam • Adams Homes Realty, Inc.
Mls Name: CPAR
Mls ID: #779606