25 Golden Bell Ct UNIT 25BRosemary BeachFL32461
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 Rosemary Beach at 25 Golden Bell Ct UNIT 25B, Rosemary Beach, FL, 32461 listed at $515,300 pairs $4,680/mo rent with a $2,522/mo payment to leave $1,261/mo cash flow. Total monthly income runs $4,680/mo, and annual cash flow reaches $15,126/yr on $169,534 cash to close. Return on cash invested measures 28.98% in year one, and rental yield registers 10.9% at a $515,300 basis. Equity gained on principal adds $3,325/yr, and annual property appreciation at 5% supports $142,368 by year five. Five-year ROI tracks 152.06% and total cumulative return in cash totals $257,795. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,680/mo property income relative to a $2,522/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32461, Rosemary Bch, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,011 (100%) |
| Owner Occupied HU | 1,287 (21.4%) |
| Renter Occupied HU | 346 ( 5.8%) |
| Vacant Housing Units | 4,378 (72.8%) |
| Median Home Value | $1,039,474 |
| Average Home Value | $1,236,348 |
Housing Distribution
Address Breakdown
Residential
3,380
Single Family
2,563
Multi-Family
817
Businesses
242
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: BHHS broker feed
Mls ID: #978534