Lucas Plan, The Villas at Longleaf Park, a Watersound Origins® community, Inlet Beach, FL, 32461 | $1,429/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
2314 sft

122 Winston Ln, Rosemary Beach, FL, 32461

2 Bed
2 Bath
1400 sft

17351 Front Beach Rd UNIT W602, Panama City Beach, FL, 32413

3 Bed
3 Bath
1618 sft

8603 Magnolia Bay Ln, Miramar Beach, FL, 32550

Rental Income+ 1 more

3 Bed
3 Bath
1866 sft

13 Saint Vincent Ln, Inlet Beach, FL, 32461

Nearby investment properties with comparable prices

3 Bed
3 Bath
2261 sft

Carlton Plan, Aurora At Hammock Bay, Freeport, FL, 32439

3 Bed
3 Bath
2261 sft

Carlton Plan, Aurora At Hammock Bay, Freeport, FL, 32439

1 Bed
2 Bath
883 sft

5115 Gulf Dr UNIT 1702, Panama City Beach, FL, 32408

2 Bed
2 Bath
1515 sft

9028 Parrot Pl, Panama City Beach, FL, 32413

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 Inlet Beach at Lucas Plan, The Villas at Longleaf Park, a Watersound Origins® community, Inlet Beach, FL, 32461 with 5% annual appreciation on a $489,995 basis while $4,680/mo rent supports operations. Total monthly income totals $4,680/mo and a $2,398/mo payment preserves $1,429/mo for cash returns. Annual cash flow comes to $17,143/yr on $162,433 deployed, and return on cash invested reaches 30.46% in year one. Equity gained on principal adds $3,162/yr, and five-year appreciation sums $135,377 alongside rental yield of 11.46%. Five-year ROI measures 160.02% and total cumulative return in cash totals $259,931.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,680/mo property income versus a $2,398/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No 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