Paired Patio Villa
For Sale
$530,534
Pending
415-B Suwannee Drive, Watersound, FL 32461
Residential, Watersound, FL
Property Size1,418 SF
Days on Market209
Property Features for 415-B Suwannee Drive
General Information
Property type
Residential Multi Family
Property subtype
Other
Property condition
Under Construction
Zoning
Resid Single Family
Bedrooms
2
Bathrooms
2
Full bathrooms
2
Rooms
Bedroom 1, Family Room, Bathroom 1, Bathroom 2, Bedroom 2
Window features
Storm Window(s)
Interior features
Kitchen Island, Pantry
Appliances
Auto Garage Door Opn, Dishwasher, Microwave, Refrigerator, Stove/Oven Gas, Warranty Provided, Water Heater - Tnkls
Subdivision
WATERSOUND ORIGINS
Lot features
Interior
Elementary school
Dune Lakes
Middle school
Emerald Coast
High school
South Walton
Directions
Located in the Watersound Town Center at the corner of Hwy 98 and Watersound Pkwy. From Hwy 98, turn onto Watersound Pkwy North, then turn right onto Origins Main St, and the Watersound Discovery Center is the 2nd building on the right, 34 Origins Main St, Ste 101.
Standard status
Pending
APN
23-3S-18-16160-000-0550
Size
1,418 SF
Taxes and HOA fees
Tax Description
LOT 55 THE VILLAS AT LONGLEAF PARK PB 26-93 OR 3362-2141
HOA Fee
$924 Quarterly
Legal Description
LOT 55 THE VILLAS AT LONGLEAF PARK PB 26-93 OR 3362-2141
Utilities
Sewer type
Public Sewer
Amenities
covered rear patio
water view
upgraded kitchen
pantry
10' ceilings
8' doors
luxury vinyl plank flooring
SmartCode touchscreen entry
impact-rated windows
LED lighting
tankless gas water heater
family foyer/drop zone
front porch
Building Details
Year built
2026
Floors in Building
1
Flooring type
Tile, Vinyl
Building materials
Frame, Siding CmntFbrHrdBrd
Architectural style
Other
Listing Agency:
Watersound Real Estate
(850) 213-5170
Listed By:
Builder Services
(850) 428-3002
Added: Apr 3
Changed: Oct 23
Last Checked: Oct 28 at 1:06AM
MLS# 1002412
Copyright © 2026 Emerald Coast Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
Under construction paired patio villa with a single-level layout built for low-maintenance living. The 2-bedroom, 2-bath home includes an open flow from the foyer into the kitchen, dining, and family room, with access to a covered rear patio. A 1.5-car garage supports everyday arrival and storage needs.
Interior finishes and features include 10' ceilings, 8' doors, luxury vinyl plank flooring, and a SmartCode touchscreen entry. The kitchen includes a pantry and kitchen island, and the home is equipped with impact-rated windows, LED lighting, and a tankless gas water heater. A family foyer/drop zone and welcoming front porch add practical convenience.
Built in 2026 on public sewer, the property is being offered as a paired patio villa within a duplex-style residential configuration.
Interior finishes and features include 10' ceilings, 8' doors, luxury vinyl plank flooring, and a SmartCode touchscreen entry. The kitchen includes a pantry and kitchen island, and the home is equipped with impact-rated windows, LED lighting, and a tankless gas water heater. A family foyer/drop zone and welcoming front porch add practical convenience.
Built in 2026 on public sewer, the property is being offered as a paired patio villa within a duplex-style residential configuration.
Key Highlights
- Under construction 2‑bedroom, 2‑bath paired patio villa
- Covered rear patio with water view
- SmartCode touchscreen entry and impact‑rated windows
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$15,704
Cap Rate
2.96%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$314,080
$314.1K
Cap Rate 7%
$224,343
$224.3K
Cap Rate 9%
$174,489
$174.5K
Market Conditions
NOI Build-Up for 1,418 SF
Gross rent
$34.0K $24.00/SF
− Vacancy
−$5.5K −$3.86/SF
EGI
$28.6K $20.14/SF
− OpEx
−$12.8K −$9.06/SF
NOI
$15.7K $11.07/SF
Area
Walton County, FL
Vacancy
16.10%
Lease Rate
$24.00 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$314,080
Cap Rate 7%
$224,343
Cap Rate 9%
$174,489
Alternative Uses
Best Use
Apartment 5plus
$224.3K
$196.3K – $261.7K
NOI $15,704 @ 7.0% cap · market cap 2.96%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$356.6K
$312.0K – $416.0K
NOI $24,962 @ 7.0% cap · market cap 4.71%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Location Intelligence
Trade Area within ½ mile
18
Businesses Nearby
Explore this area
Business Placement
Demographics for 32461, FL
2,878
Population
5,860
Households
0.5
Avg Household Size
52
Median Age
59%
College-Educated
95%
High-School Grad
14.9 sq mi
ZIP Area
193
Density / Sq Mi
$146,393
Median Household Income
$82,620
Median Earnings
$2,665
Median Rent
$947,700
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Frequently Asked Questions
What type of property is this?
Single family property - Under-construction paired patio villa with two bedrooms, two bathrooms, 1.5-car garage, and covered rear patio.
Where is this single family property located?
The property is located at 415-B Suwannee Drive Watersound, FL.
What is the asking price?
The asking price for this property is $530,534.
What are key features of this property?
This property features: Under construction 2‑bedroom, 2‑bath paired patio villa; Covered rear patio with water view; SmartCode touchscreen entry and impact‑rated windows
