Highland Plan, NatureWalk at Watersound Origins, Rosemary Beach, FL, 32461 | $880/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

3 Bed
3 Bath
2007 sft

27 Cinnamon Fern Ln, Santa Rosa Beach, FL, 32459

Investment Property+ 1 more

4 Bed
5 Bath
2360 sft

328 Palm Beach Dr, Panama City Beach, FL, 32413

4 Bed
2 Bath
2254 sft

Jasmine Plan, Salt Grass at Ward Creek, Panama City Beach, FL, 32413

3 Bed
2 Bath
1427 sft

21404 Palm Ave, Panama City Beach, FL, 32413

Nearby investment properties with comparable prices

4 Bed
4 Bath
2245 sft

15 Nellie Preserve Ln, Santa Rosa Beach, FL, 32459

5 Bed
3 Bath
2800 sft

Magnolia Plan, Breakfast Point, Panama City Beach, FL, 32407

4 Bed
3 Bath
2255 sft

1036 Harrison Bayou Dr, Panama City Beach, FL, 32407

5 Bed
3 Bath
2511 sft

Carol Plan, Holley Grove at Peach Creek, Point 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 Rosemary Beach at Highland Plan, NatureWalk at Watersound Origins, Rosemary Beach, FL, 32461 offers a 10.09% rental yield on a $649,990 purchase with $5,464/mo rent. Total monthly income registers $5,464/mo, and a $3,181/mo payment leaves $880/mo available for distribution. Annual cash flow reaches $10,559/yr on $213,847 to close, and return on cash invested stands at 25% in year one. Equity gained on principal adds $4,194/yr while 5% annual appreciation supports $179,580 over five years. Portfolio math shows five-year ROI at 131.23% and total cumulative return in cash at $280,631. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,464/mo property income against a $3,181/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

$271 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