The Destin Plan, Escambia County Spot Lots,Pensacola,FL,32504

Investment Highlights

Rental property for sale in Pensacola at The Destin Plan, Escambia County Spot Lots, Pensacola, FL, 32504 priced at $449,900 converts $3,023/mo rent into $37/mo cash flow after a $2,202/mo obligation. Total monthly income equals $3,023/mo, and annual cash flow totals $449/yr on $149,142 invested. Return on cash invested prints 20.21% in year one, and rental yield reads 8.06% against a $449,900 entry. Equity gained on principal adds $2,903/yr, while 5% annual appreciation compiles into $124,299 by year five. Five-year ROI reaches 105.06% and total cumulative return in cash sums $156,682. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,023/mo property income covering a $2,202/mo payment, not borrower’s personal income.