1503 Tin Cup Ct #E101Panama City BeachFL32413
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 Beach at 1503 Tin Cup Ct #E101, Panama City Beach, FL, 32413 offers a 9.72% rental yield on a $784,900 purchase with $6,359/mo rent. Total monthly income registers $6,359/mo, and a $3,842/mo payment leaves $400/mo available for distribution. Annual cash flow reaches $4,800/yr on $258,232 to close, and return on cash invested stands at 21.92% in year one. Equity gained on principal adds $5,065/yr while 5% annual appreciation supports $216,853 over five years. Portfolio math shows five-year ROI at 115.43% and total cumulative return in cash at $298,087. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,359/mo property income against a $3,842/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2005
N/A lot
$N/A/sqft
$2,250 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32413, Panama City Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,408 (100%) |
| Owner Occupied HU | 5,677 (32.6%) |
| Renter Occupied HU | 2,579 (14.8%) |
| Vacant Housing Units | 9,152 (52.6%) |
| Median Home Value | $430,573 |
| Average Home Value | $517,641 |
Housing Distribution
Address Breakdown
Residential
12,560
Single Family
10,041
Multi-Family
2,519
Businesses
718
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Danielle Russell • Realty One Group Emerald Coast
Mls Name: CPAR
Mls Provider:
Mls ID: #757898
Disclaimer: IDX information is provided exclusively for consumers personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data is deemed reliable but is not guaranteed accurate by the MLS.