Draper Plan, Watersound OriginsWatersoundFL32461
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
Investment property for sale in Watersound at Draper Plan, Watersound Origins, Watersound, FL, 32461 offers a 8.99% rental yield on a $760,600 purchase with $5,700/mo rent. Total monthly income registers $5,700/mo, and a $3,723/mo payment leaves $457/mo available for distribution. Annual cash flow reaches $5,487/yr on $250,237 to close, and return on cash invested stands at 22.25% in year one. Equity gained on principal adds $4,908/yr while 5% annual appreciation supports $210,140 over five years. Portfolio math shows five-year ROI at 116.32% and total cumulative return in cash at $291,070. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,700/mo property income against a $3,723/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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