Islamorada Plan, Breakfast Point East Phase IPanama City BeachFL32407
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 Panama City Beach at Islamorada Plan, Breakfast Point East Phase I, Panama City Beach, FL, 32407 earns $1,541/mo cash flow from $4,742/mo rent with a $2,361/mo payment. Total monthly income totals $4,742/mo, and annual cash flow totals $18,490/yr on $159,916 capital. ROI tracks 31.47% on current figures, and rental yield reads 11.8% at a $482,400 purchase. Equity gained on principal adds $3,113/yr, and 5% annual appreciation supports $133,278 over five years. Five-year ROI reaches 165.43% and total cumulative return in cash sums $264,554. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,742/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32407, Panama City Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,951 (100%) |
| Owner Occupied HU | 3,651 (26.2%) |
| Renter Occupied HU | 4,348 (31.2%) |
| Vacant Housing Units | 5,952 (42.7%) |
| Median Home Value | $449,782 |
| Average Home Value | $483,329 |
Housing Distribution
Address Breakdown
Residential
10,160
Single Family
6,283
Multi-Family
3,877
Businesses
760
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A