Pays for itselfFits 1 partner lending program

DSCR investment property · Fort Walton Beach

210 Pelham Rd, Unit 201B, Fort Walton Beach, FL 32547

Fort Walton Beach, FL 32547 · 2 bd · 1 ba · 925 sqft · Condo · 72 days on market

The math, in full

Asking price
$109,800
Down payment (20%)
$21,960
Loan amount
$87,840
Est. monthly rent
$1,650/mo
Range $1,403–$1,897/mo
Monthly payment, all-in
$1,312/mo
Mortgage + taxes + insurance (PITIA)
Cashflow ratio (DSCR)
1.26
$1,650 rent ÷ $1,312 payment
Monthly cashflow
+$338/mo
What's left after the payment

Where the rent number comes from

Median asking rent for 2-bedroom homes in zip 32547, from current market comps — not a per-property guess. High confidence — plenty of comparable rentals in this zip.

Cash to start

$21,960

20% down on $109,800

Clayhouse Mortgage — FloridaYour local lender
View →

No credit pull. No obligation. A loan officer confirms real terms within one business day.

  • Screened against real lending criteria — this one fits a current program.
  • 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.