7173 Ellie B DrPanama 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 7173 Ellie B Dr, Panama City, FL, 32404 with 5% annual appreciation on a $354,900 basis while $2,885/mo rent supports operations. Total monthly income totals $2,885/mo and a $1,737/mo payment preserves $530/mo for cash returns. Annual cash flow comes to $6,359/yr on $117,649 deployed, and return on cash invested reaches 25.31% in year one. Equity gained on principal adds $2,290/yr, and five-year appreciation sums $98,052 alongside rental yield of 9.75%. Five-year ROI measures 132.41% and total cumulative return in cash totals $155,776.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,885/mo property income versus a $1,737/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
0.46 Acres 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: Heather A Cole • Keller Williams Realty Emerald Coast
Mls Name: CPAR
Mls ID: #772704