5002 S Sandestin Blvd Unit 6322
Miramar Beach, FL 32550View map
- Condo
- 2 bd
- 2 ba
- 1,204 sq ft
$580,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $1,295 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Condo
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 2
- Size
- 1,204 sq ft
- Year built
- Not listed
- HOA fee
- $1,295 a month
- Annual tax bill
- Not listed
- Days on market
- 281 days (listed Jan 28, 2026)
- Price cut
- −$15,000 (price last changed Nov 5, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Miramar Beach
762 homes for sale in Miramar Beach
New construction$7,250,000
2938 Pine Valley Dr
Miramar Beach, FL 32550
5 bd · 6.5 ba · 7,333 sq ft
$280,000
9800 Grand Sandestin Blvd Unit 5205
Miramar Beach, FL 32550
Condo · 1 bd · 1 ba · 772 sq ft
$499,000
2321 Crystal Cove Ln Unit 701
Miramar Beach, FL 32550
Condo · 2 bd · 2 ba · 1,180 sq ft
$549,999
112 Seascape Dr Unit 1007
Miramar Beach, FL 32550
Condo · 2 bd · 2 ba · 1,175 sq ft
$1,610,000
8067 Fountains Ln
Miramar Beach, FL 32550
3 bd · 3.5 ba · 2,717 sq ft
$2,400,000
1839 Tuscana Pl
Miramar Beach, FL 32550
4 bd · 3.5 ba · 4,072 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.