205 Ellery LnPanama 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 205 Ellery Ln, Panama City Beach, FL, 32413 listed at $317,900 pairs $2,180/mo rent with a $1,556/mo payment to leave $70/mo cash flow. Total monthly income runs $2,180/mo, and annual cash flow reaches $844/yr on $105,384 cash to close. Return on cash invested measures 20.71% in year one, and rental yield registers 8.23% at a $317,900 basis. Equity gained on principal adds $2,051/yr, and annual property appreciation at 5% supports $87,830 by year five. Five-year ROI tracks 107.75% and total cumulative return in cash totals $113,548. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,180/mo property income relative to a $1,556/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
2,613 sqft lot
$N/A/sqft
No 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: Pamela K Hawkins • DR Horton Realty of Emerald Coast, LLC
Mls Name: CPAR
Mls ID: #782532