Avalon Plan, Watersound OriginsRosemary 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 Avalon Plan, Watersound Origins, Rosemary Beach, FL, 32461 uses $306,049 cash to close to unlock $12,010/yr annual cash flow and $1,001/mo monthly cash flow. Total monthly income runs $7,369/mo, and a $4,553/mo payment keeps the spread at $1,001/mo. Purchase price stands at $930,240, and rental yield measures 9.51% with $7,369/mo rent. Return on cash invested shows 23.98% in year one, and 5% annual appreciation builds toward $257,008 over five years. Five-year ROI reaches 125.53% and total cumulative return in cash records $384,170. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $7,369/mo property income covering a $4,553/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$195 monthly 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 • Watersound Origins
Mls Name: Watersound Origins
Mls ID: #N/A