Jasmine Plan, Salt Grass at Ward CreekPanama City BeachFL32413
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
Rental property for sale in Panama City Beach at Jasmine Plan, Salt Grass at Ward Creek, Panama City Beach, FL, 32413 priced at $532,995 pairs $4,646/mo rent with $1,109/mo cash flow after a $2,609/mo payment. Total monthly income equals $4,646/mo, and annual cash flow comes to $13,304/yr on $175,355 invested. Return on cash invested is 27.65% in year one, and rental yield stands at 10.46% on a $532,995 basis. Equity gained on principal adds $3,439/yr, and 5% annual appreciation accumulates to $147,257 by year five. Five-year ROI measures 144.9% and total cumulative return in cash reaches $254,087. For financing, Ziffy Mortgage’s DSCR program evaluates $4,646/mo property income against a $2,609/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32413, Panama City Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,408 (100%) |
| Owner Occupied HU | 5,677 (32.6%) |
| Renter Occupied HU | 2,579 (14.8%) |
| Vacant Housing Units | 9,152 (52.6%) |
| Median Home Value | $430,573 |
| Average Home Value | $517,641 |
Housing Distribution
Address Breakdown
Residential
12,560
Single Family
10,041
Multi-Family
2,519
Businesses
718
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Fischer Homes
Mls Name: Fischer Homes
Mls ID: #N/A