Brady 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
Rental property for sale in Rosemary Beach at Brady Plan, Watersound Origins, Rosemary Beach, FL, 32461 priced at $690,600 converts $5,737/mo rent into $959/mo cash flow after a $3,380/mo obligation. Total monthly income equals $5,737/mo, and annual cash flow totals $11,510/yr on $227,207 invested. Return on cash invested prints 25.13% in year one, and rental yield reads 9.97% against a $690,600 entry. Equity gained on principal adds $4,456/yr, while 5% annual appreciation compiles into $190,800 by year five. Five-year ROI reaches 131.77% and total cumulative return in cash sums $299,380. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,737/mo property income covering a $3,380/mo payment, not borrower’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