Farrah Plan, Watersound OriginsRosemary BeachFL32461
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 Rosemary Beach at Farrah Plan, Watersound Origins, Rosemary Beach, FL, 32461 earns $1,876/mo cash flow from $7,218/mo rent with a $3,796/mo payment. Total monthly income totals $7,218/mo, and annual cash flow totals $22,514/yr on $255,172 capital. ROI tracks 28.88% on current figures, and rental yield reads 11.17% at a $775,600 purchase. Equity gained on principal adds $5,005/yr, and 5% annual appreciation supports $214,284 over five years. Five-year ROI reaches 151.87% and total cumulative return in cash sums $387,531. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,218/mo property income instead of your personal income.
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