Tyndall Plan, Bay CrestPanama CityFL32405
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 Panama City at Tyndall Plan, Bay Crest, Panama City, FL, 32405 priced at $244,850 converts $2,160/mo rent into $536/mo cash flow after a $1,198/mo obligation. Total monthly income equals $2,160/mo, and annual cash flow totals $6,427/yr on $81,168 invested. Return on cash invested prints 27.83% in year one, and rental yield reads 10.59% against a $244,850 entry. Equity gained on principal adds $1,580/yr, while 5% annual appreciation compiles into $67,648 by year five. Five-year ROI reaches 145.92% and total cumulative return in cash sums $118,441. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,160/mo property income covering a $1,198/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 32405, Panama City, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,910 (100%) |
| Owner Occupied HU | 7,737 (51.9%) |
| Renter Occupied HU | 4,741 (31.8%) |
| Vacant Housing Units | 2,432 (16.3%) |
| Median Home Value | $336,326 |
| Average Home Value | $395,025 |
Housing Distribution
Address Breakdown
Residential
13,594
Single Family
12,208
Multi-Family
1,386
Businesses
1,407
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Valor Communities
Mls Name: Valor Communities
Mls Provider:
Mls ID: #N/A