Vilano Plan, NatureWalk at Watersound Origins, Rosemary Beach, FL, 32461 | $1,160/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2530 sft

345 Flatwoods Forest Loop, Santa Rosa Beach, FL, 32459

5 Bed
4 Bath
- sft

5583 W County Highway 30a, Santa Rosa Beach, FL, 32459

4 Bed
3 Bath
2152 sft

25 Eastern Lake Ct, Santa Rosa Beach, FL, 32459

3 Bed
4 Bath
2738 sft

56 Blue Mountain Rd, Pt Washington, FL, 32459

Nearby investment properties with comparable prices

4 Bed
4 Bath
3101 sft

941 Breakfast Point Blvd, Panama City Beach, FL, 32407

3 Bed
3 Bath
2114 sft

8794 Coral Reef Way, Panama City Beach, FL, 32413

5 Bed
5 Bath
2508 sft

Chopin Plan, The Shoal, Santa Rosa Beach, FL, 32459

3 Bed
3 Bath
1601 sft

515 Topsl Beach Blvd APT 605, Miramar Beach, FL, 32550

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

Investment property for sale in Rosemary Beach at Vilano Plan, NatureWalk at Watersound Origins, Rosemary Beach, FL, 32461 offers a 9.89% rental yield on a $889,990 purchase with $7,337/mo rent. Total monthly income registers $7,337/mo, and a $4,356/mo payment leaves $1,160/mo available for distribution. Annual cash flow reaches $13,919/yr on $292,807 to close, and return on cash invested stands at 24.81% in year one. Equity gained on principal adds $5,743/yr while 5% annual appreciation supports $245,888 over five years. Portfolio math shows five-year ROI at 130.1% and total cumulative return in cash at $380,941. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $7,337/mo property income against a $4,356/mo payment rather than investor’s personal income documents like W2s, Salary slips, and 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