1304 Lighthouse Rd, Panama City Beach, FL 32407
Panama City Beach, FL 32407 · 4 bd · 3 ba · 1,400 sqft · Condo · 96 days on market
The math, in full
- Asking price
- $289,920
- Down payment (15%)
- $43,488
- Loan amount
- $246,432
- Est. monthly rent
- $3,000/mo
- Range $2,550–$3,450/mo
- Monthly payment, all-in
- $2,382/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.26
- $3,000 rent ÷ $2,382 payment
- Monthly cashflow
- +$618/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 4-bedroom homes in zip 32407, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.
Cash to start
$43,488
15% down on $289,920
No credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria — this one fits 3 programs.
- Qualifies on the property's rent — no W-2 or tax returns.
- Listing data verified as of June 9, 2026.
Not the one? Browse more in FL →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.