Bayberry 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 Bayberry Plan, Watersound Origins, Rosemary Beach, FL, 32461 with 5% annual appreciation on a $854,600 basis while $5,995/mo rent supports operations. Total monthly income totals $5,995/mo and a $4,183/mo payment preserves $129/mo for cash returns. Annual cash flow comes to $1,543/yr on $281,163 deployed, and return on cash invested reaches 20.61% in year one. Equity gained on principal adds $5,515/yr, and five-year appreciation sums $236,110 alongside rental yield of 8.42%. Five-year ROI measures 107.46% and total cumulative return in cash totals $302,126.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,995/mo property income versus a $4,183/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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