Naples Plan, NatureWalk at Watersound OriginsRosemary BeachFL32461
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 Rosemary Beach at Naples Plan, NatureWalk at Watersound Origins, Rosemary Beach, FL, 32461 generates $6,286/mo in rent and, after a $3,637/mo payment, leaves $1,084/mo in cash flow. Total monthly income is $6,286/mo, and annual cash flow is $13,008/yr on $244,444 invested. Return on cash invested sits at 25.38% in year one, and rental yield is 10.15% on a $742,990 entry. Equity gained on principal adds $4,794/yr, while 5% annual appreciation builds toward $205,274 over five years. Five-year ROI reaches 133.22% and total cumulative return in cash sums $325,645. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,286/mo property income rather than buyer’s personal income.
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 |
Housing Distribution
Address Breakdown
Residential
3,380
Single Family
2,563
Multi-Family
817
Businesses
242
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Kolter Homes
Mls Name: Kolter Homes
Mls Provider:
Mls ID: #N/A