Key Largo Plan, Breakfast PointPanama 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
Rental property for sale in Panama City Beach at Key Largo Plan, Breakfast Point, Panama City Beach, FL, 32407 priced at $494,900 converts $4,742/mo rent into $1,458/mo cash flow after a $2,422/mo obligation. Total monthly income equals $4,742/mo, and annual cash flow totals $17,497/yr on $164,059 invested. Return on cash invested prints 30.57% in year one, and rental yield reads 11.5% against a $494,900 entry. Equity gained on principal adds $3,194/yr, while 5% annual appreciation compiles into $136,732 by year five. Five-year ROI reaches 160.65% and total cumulative return in cash sums $263,559. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,742/mo property income covering a $2,422/mo payment, not borrower’s personal income.
Single Family
Built in 2025
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