6560 Harbour Blvd
Panama City Beach, FL 32407View map
- Townhome
- 1 bd
- 1 ba
- 660 sq ft
- Built 1988
$169,000
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. It is in a flood zone, which raises the estimate.
- HOA
- $174 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
- Townhome
- Units
- 1
- Bedrooms
- 1
- Bathrooms
- 1
- Size
- 660 sq ft
- Year built
- 1988
- HOA fee
- $174 a month
- Annual tax bill
- $1,806, as listed
- Days on market
- 163 days (listed May 26, 2026)
- Flood zone
- In a flood zone
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Panama City Beach
35 homes for sale in Panama City Beach
$257,900
142 Robin Ln
Panama City Beach, FL 32407
Townhome · 2 bd · 1.5 ba · 972 sq ft
$259,000
183 Gulf Highlands Blvd
Panama City Beach, FL 32407
Townhome · 2 bd · 1.5 ba · 972 sq ft
$899,000
11347 Front Beach Rd Unit 601
Panama City Beach, FL 32407
Condo · 3 bd · 3 ba · 1,847 sq ft
$570,000
104 Golf Dr
Panama City Beach, FL 32408
3 bd · 2 ba · 2,052 sq ft
$310,000
9003 Banyan Beach Dr
Panama City Beach, FL 32408
Townhome · 3 bd · 2.5 ba · 1,476 sq ft
New construction$3,299,000
5944 Gulf Dr
Panama City Beach, FL 32408
6 bd · 6.5 ba · 4,747 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Listing information comes from third-party sources and may be wrong or out of date.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.