Chopin Plan, The ShoalSanta Rosa BeachFL32459
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 Santa Rosa Beach at Chopin Plan, The Shoal, Santa Rosa Beach, FL, 32459 priced at $780,800 pairs $5,725/mo rent with $543/mo cash flow after a $3,822/mo payment. Total monthly income equals $5,725/mo, and annual cash flow comes to $6,517/yr on $256,883 invested. Return on cash invested is 22.6% in year one, and rental yield stands at 8.8% on a $780,800 basis. Equity gained on principal adds $5,038/yr, and 5% annual appreciation accumulates to $215,721 by year five. Five-year ROI measures 117.83% and total cumulative return in cash reaches $302,680. For financing, Ziffy Mortgage’s DSCR program evaluates $5,725/mo property income against a $3,822/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32459, Santa Rosa Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,830 (100%) |
| Owner Occupied HU | 8,154 (39.1%) |
| Renter Occupied HU | 2,773 (13.3%) |
| Vacant Housing Units | 9,903 (47.5%) |
| Median Home Value | $762,452 |
| Average Home Value | $945,293 |
Housing Distribution
Address Breakdown
Residential
15,273
Single Family
12,773
Multi-Family
2,500
Businesses
1,346
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Brock Built
Mls Name: Brock Built
Mls ID: #N/A