Breeze Plan, Latitude Margaritaville WatersoundPanama City BeachFL32413
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 Breeze Plan, Latitude Margaritaville Watersound, Panama City Beach, FL, 32413 priced at $450,990 converts $3,742/mo rent into $750/mo cash flow after a $2,207/mo obligation. Total monthly income equals $3,742/mo, and annual cash flow totals $8,994/yr on $149,503 invested. Return on cash invested prints 25.93% in year one, and rental yield reads 9.96% against a $450,990 entry. Equity gained on principal adds $2,910/yr, while 5% annual appreciation compiles into $124,600 by year five. Five-year ROI reaches 135.7% and total cumulative return in cash sums $202,877. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,742/mo property income covering a $2,207/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32413, Panama City Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,408 (100%) |
| Owner Occupied HU | 5,677 (32.6%) |
| Renter Occupied HU | 2,579 (14.8%) |
| Vacant Housing Units | 9,152 (52.6%) |
| Median Home Value | $430,573 |
| Average Home Value | $517,641 |
Housing Distribution
Address Breakdown
Residential
12,560
Single Family
10,041
Multi-Family
2,519
Businesses
718
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Minto Communities
Mls Name: Minto Communities
Mls Provider:
Mls ID: #N/A