Shepherd Plan, Reflections 40' Front Load, Ponte Vedra Beach, FL, 32081 | $807/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1597 sft

1106 2ND Street, Neptune Beach, FL, 32266

4 Bed
3 Bath
2546 sft

31 SILKGRASS Place, Saint Johns, FL, 32259

Rosewood Plan, Holly Landing at SilverLeaf

5 Bed
4 Bath
2845 sft

Rosewood Plan, Holly Landing at SilverLeaf, Augustine, FL, 32092

2 Bed
2 Bath
2002 sft

291 CURVED BAY Trail, Ponte Vedra, FL, 32081

Nearby investment properties with comparable prices

5 Bed
3 Bath
2358 sft

230 MANISTIQUE Avenue, Saint Augustine, FL, 32092

4 Bed
3 Bath
2204 sft

436 WATERVALE Drive, Saint Augustine, FL, 32092

4 Bed
3 Bath
2361 sft

170 GRAMPIAN HIGHLANDS Drive, Saint Johns, FL, 32259

2 Bed
2 Bath
1896 sft

520 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 Beach at Shepherd Plan, Reflections 40' Front Load, Ponte Vedra Beach, FL, 32081 priced at $602,900 pairs $4,808/mo rent with $807/mo cash flow after a $2,951/mo payment. Total monthly income equals $4,808/mo, and annual cash flow comes to $9,683/yr on $198,354 invested. Return on cash invested is 24.94% in year one, and rental yield stands at 9.57% on a $602,900 basis. Equity gained on principal adds $3,890/yr, and 5% annual appreciation accumulates to $166,570 by year five. Five-year ROI measures 130.38% and total cumulative return in cash reaches $258,610. For financing, Ziffy Mortgage’s DSCR program evaluates $4,808/mo property income against a $2,951/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA