Shepherd Plan, Crosswinds 40', Ponte Vedra, FL, 32081 | $632/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2212 sft

96 LADYSLIPPER Drive, Saint Johns, FL, 32259

3 Bed
3 Bath
2457 sft

Ruth Plan, Mill Creek Forest - Magnolia, Saint Johns, FL, 32259

4 Bed
4 Bath
2996 sft

314 CLEARVIEW Drive, Saint Augustine, FL, 32092

4 Bed
3 Bath
2292 sft

460 ARCHSTONE Way, Saint Augustine, FL, 32092

Nearby investment properties with comparable prices

4 Bed
3 Bath
2404 sft

12967 SILVER OAK Drive, Jacksonville, FL, 32223

4 Bed
3 Bath
2027 sft

102 ANGUILLA Boulevard, Saint Augustine, FL, 32092

4 Bed
3 Bath
2327 sft

2236 Fort Mellon Ct, Saint Augustine, FL, 32092

2 Bed
2 Bath
1682 sft

438 Juniper Hills Dr, Saint Johns, FL, 32259

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

Rental property for sale in Ponte Vedra at Shepherd Plan, Crosswinds 40', Ponte Vedra, FL, 32081 priced at $569,900 converts $4,414/mo rent into $632/mo cash flow after a $2,789/mo obligation. Total monthly income equals $4,414/mo, and annual cash flow totals $7,589/yr on $187,497 invested. Return on cash invested prints 24.11% in year one, and rental yield reads 9.29% against a $569,900 entry. Equity gained on principal adds $3,677/yr, while 5% annual appreciation compiles into $157,453 by year five. Five-year ROI reaches 125.92% and total cumulative return in cash sums $236,094. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,414/mo property income covering a $2,789/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA