9860 S Thomas Dr Unit 113
Panama City, FL 32408View map
- Condo
- 1 bd
- 2 ba
- 1,047 sq ft
$225,000
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
- $884 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
- 1
- Bathrooms
- 2
- Size
- 1,047 sq ft
- Year built
- Not listed
- HOA fee
- $884 a month
- Annual tax bill
- Not listed
- Days on market
- 43 days (listed Sep 23, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Panama City
1,421 homes for sale in Panama City
$1,999,000
3510 Dragon Ridge Rd
Panama City, FL 32408
6 bd · 7.5 ba · 6,480 sq ft
$334,950
9850 S Thomas Dr Unit 1112E
Panama City, FL 32408
Condo · 1 bd · 1 ba · 618 sq ft
$270,000
4114 Holiday Dr Apt 26
Panama City, FL 32408
Condo · 1 bd · 1 ba · 620 sq ft
New construction$4,200,000
8701 Surf Dr Unit A
Panama City, FL 32408
7 bd · 8.5 ba · 4,435 sq ft
$640,000
8727 Thomas Dr Unit A7
Panama City, FL 32408
Condo · 4 bd · 3 ba · 1,750 sq ft
$399,900
4050 Marriott Dr Unit 3403
Panama City, FL 32408
Condo · 2 bd · 2 ba · 1,512 sq ft
In Panama City, 62 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing 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.