Seacrest 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 Seacrest Plan, NatureWalk at Watersound Origins, Rosemary Beach, FL, 32461 priced at $842,990 pairs $6,805/mo rent with $940/mo cash flow after a $4,126/mo payment. Total monthly income equals $6,805/mo, and annual cash flow comes to $11,277/yr on $277,344 invested. Return on cash invested is 24.13% in year one, and rental yield stands at 9.69% on a $842,990 basis. Equity gained on principal adds $5,440/yr, and 5% annual appreciation accumulates to $232,903 by year five. Five-year ROI measures 126.44% and total cumulative return in cash reaches $350,669. For financing, Ziffy Mortgage’s DSCR program evaluates $6,805/mo property income against a $4,126/mo payment instead of your W2s, 1099s, or Tax returns.
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