Avery Plan, Breakfast Point EastPanama City BeachFL32407
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
Rental property for sale in Panama City Beach at Avery Plan, Breakfast Point East, Panama City Beach, FL, 32407 priced at $432,000 pairs $2,880/mo rent with $14/mo cash flow after a $2,114/mo payment. Total monthly income equals $2,880/mo, and annual cash flow comes to $163/yr on $143,208 invested. Return on cash invested is 20.02% in year one, and rental yield stands at 8% on a $432,000 basis. Equity gained on principal adds $2,788/yr, and 5% annual appreciation accumulates to $119,354 by year five. Five-year ROI measures 104.04% and total cumulative return in cash reaches $148,999. For financing, Ziffy Mortgage’s DSCR program evaluates $2,880/mo property income against a $2,114/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32407, Panama City Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,951 (100%) |
| Owner Occupied HU | 3,651 (26.2%) |
| Renter Occupied HU | 4,348 (31.2%) |
| Vacant Housing Units | 5,952 (42.7%) |
| Median Home Value | $449,782 |
| Average Home Value | $483,329 |
Housing Distribution
Address Breakdown
Residential
10,160
Single Family
6,283
Multi-Family
3,877
Businesses
760
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Harris Doyle Homes
Mls Name: Harris Doyle Homes, Inc.
Mls Provider:
Mls ID: #N/A