CAROLINA Plan, Cottages of PensacolaPensacolaFL32505
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 Pensacola at CAROLINA Plan, Cottages of Pensacola, Pensacola, FL, 32505 priced at $185,990 converts $1,454/mo rent into $220/mo cash flow after a $910/mo obligation. Total monthly income equals $1,454/mo, and annual cash flow totals $2,641/yr on $61,656 invested. Return on cash invested prints 24.19% in year one, and rental yield reads 9.38% against a $185,990 entry. Equity gained on principal adds $1,200/yr, while 5% annual appreciation compiles into $51,386 by year five. Five-year ROI reaches 126.47% and total cumulative return in cash sums $77,977. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,454/mo property income covering a $910/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: 32505, Pensacola, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,437 (100%) |
| Owner Occupied HU | 5,605 (45.1%) |
| Renter Occupied HU | 5,022 (40.4%) |
| Vacant Housing Units | 1,810 (14.6%) |
| Median Home Value | $116,009 |
| Average Home Value | $194,432 |
Housing Distribution
Address Breakdown
Residential
11,818
Single Family
11,047
Multi-Family
771
Businesses
1,292
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
