Pollard Cv E Lot 25
Watersound, FL 32461View map
- Single-family
- 4 bd
- 4.5 ba
- 3,073 sq ft
$1,250,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Under contract
By default our Deals list leaves out homes already under contract, so this page gives no verdict.
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
- $160 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
- Single-family
- Units
- 1
- Bedrooms
- 4
- Bathrooms
- 4 full, 1 half
- Size
- 3,073 sq ft
- Year built
- Not listed
- HOA fee
- $160 a month
- Annual tax bill
- Not listed
- Days on market
- 121 days (listed Jul 7, 2026)
- Status
- Pending
Location
Pinned from the listing's street address.
More homes for sale in Watersound
107 homes for sale in Watersound
PendingNew construction$975,550
12 E Seabrook Way Lot 37
Watersound, FL 32461
3 bd · 3.5 ba · 2,010 sq ft
$5,495,000
26 Patience Ln
Watersound, FL 32461
5 bd · 5.5 ba · 5,400 sq ft
$1,100,000
159 Windrow Way
Watersound, FL 32461
4 bd · 3.5 ba · 2,355 sq ft
PendingNew construction$1,155,000
Pollard Cv W Lot 26
Watersound, FL 32461
4 bd · 4 ba · 2,484 sq ft
New construction$549,344
405A Suwannee Dr Unit 58A
Watersound, FL 32461
Duplex · 3 bd · 2.5 ba · 1,442 sq ft
New construction$540,928
405-B Suwannee Dr Unit 58B
Watersound, FL 32461
Duplex · 2 bd · 2 ba · 1,421 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Listing information comes from third-party sources and may be wrong or out of date.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.