Clearwater Plan, NatureWalk at Watersound Origins, Inlet Beach, FL, 32461 | $1,325/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2415 sft

68 Ridgewalk Cir, Santa Rosa Beach, FL, 32459

Investment Property+ 1 more

2 Bed
3 Bath
1957 sft

5231 E County Highway 30a UNIT E, Santa Rosa Beach, FL, 32459

5 Bed
5 Bath
3315 sft

Dorado Plan, Watersound Origins, O6k2e6 Watersound, FL, 32461

Investment Property+ 1 more

4 Bed
4 Bath
2307 sft

402 Redbud Ln, Inlet Beach, FL, 32461

Nearby investment properties with comparable prices

3 Bed
3 Bath
1685 sft

115 Golden Bell Ct UNIT 115C, Rosemary Beach, FL, 32461

4 Bed
2 Bath
2314 sft

68 Lumen Loop, Freeport, FL, 32439

2 Bed
2 Bath
1299 sft

14701 Front Beach Rd UNIT 1831, Panama City Beach, FL, 32413

3 Bed
2 Bath
1824 sft

11 N 4th St, Pt Washington, FL, 32459

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Inlet Beach at Clearwater Plan, NatureWalk at Watersound Origins, Inlet Beach, FL, 32461 listed at $583,990 pairs $5,440/mo rent with a $2,858/mo payment to leave $1,325/mo cash flow. Total monthly income runs $5,440/mo, and annual cash flow reaches $15,899/yr on $192,133 cash to close. Return on cash invested measures 28.34% in year one, and rental yield registers 11.18% at a $583,990 basis. Equity gained on principal adds $3,768/yr, and annual property appreciation at 5% supports $161,346 by year five. Five-year ROI tracks 149.12% and total cumulative return in cash totals $286,501. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,440/mo property income relative to a $2,858/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

$240 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