{
  "schemaVersion": 2,
  "reviewed": "2026-09-08",
  "canonicalUrl": "https://pensacolamilitaryhousing.com/bah-vs-cost-of-owning-pensacola",
  "scope": "26 selected Florida ZIP identifiers; no Alabama ZIPs; corresponding 2020 Census ZCTAs may cross counties",
  "valueDate": "2026-07-31",
  "sourceCaptures": [
    {
      "id": "zhvi",
      "url": "https://files.zillowstatic.com/research/public_csvs/zhvi/Zip_zhvi_uc_sfrcondo_tier_0.33_0.67_sm_sa_month.csv",
      "retrievedAt": "2026-09-08T18:32:24.690Z",
      "httpStatus": 200,
      "lastModified": "Sun, 16 Aug 2026 18:59:06 GMT",
      "sourceSha256": "50dce14cddd4e3cf27da5b84708fa79dd85e982bd8831c4c12e04f6b7c967719",
      "sourceBytes": 123065811,
      "selectedRows": 26,
      "status": "captured",
      "selectedSha256": "a08a668418bc8dc4ac251ff0a0fc64301e2d8a900bf55cab35d70c643dd71847"
    },
    {
      "id": "zcta-counties",
      "url": "https://www2.census.gov/geo/docs/maps-data/data/rel2020/zcta520/tab20_zcta520_county20_natl.txt",
      "retrievedAt": "2026-09-08T18:32:27.900Z",
      "httpStatus": 200,
      "lastModified": "Thu, 09 Dec 2021 16:27:40 GMT",
      "sourceSha256": "3ed41278d637dc249e0323306f68be8a6c234e3090f4de88ef328dee71aeaaaf",
      "sourceBytes": 6821287,
      "selectedRows": 29,
      "status": "captured",
      "selectedSha256": "908f1f5cb77bccc08bb87a8f5b92de282ee04f2030cf8ab096a141c88fad8f02"
    }
  ],
  "rateReference": {
    "rate": 6.71,
    "date": "2026-09-03",
    "name": "Freddie Mac PMMS, conventional 30-year national average",
    "url": "https://www.freddiemac.com/pmms"
  },
  "assumptions": {
    "rate": 6.71,
    "termYears": 30,
    "downPaymentPct": 0,
    "feeType": "first",
    "feeFinanced": true,
    "annualTax": 3600,
    "annualInsurance": 4800,
    "annualFlood": 1200,
    "mortgageInsurance": 0,
    "hoa": 75,
    "assessments": 0,
    "maintenance": 250,
    "utilities": 225,
    "status": "illustrative common inputs, not observed property costs or local quotes"
  },
  "bah": {
    "year": 2026,
    "exampleGrade": "E-5",
    "dependency": "with dependents",
    "FL064": 1863,
    "FL056": 2433,
    "source": "https://www.travel.dod.mil/Allowances/Basic-Allowance-for-Housing/BAH-Rate-Lookup/"
  },
  "medianMonthly": 3457.39,
  "rows": [
    {
      "zip": "32505",
      "zillowRegionId": "72027",
      "zillowCity": "Pensacola",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 144690.55694017964,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 144690.56,
        "baseLoan": 144690.56,
        "loan": 147801.4,
        "fee": 3110.85,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 954.71,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 1754.71,
        "hoa": 75,
        "assessments": 0,
        "recurring": 1829.71,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 2304.71
      },
      "gapFL064": 441.71,
      "gapFL056": -128.29
    },
    {
      "zip": "32534",
      "zillowRegionId": "72046",
      "zillowCity": "Pensacola",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 239659.56463187633,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 239659.56,
        "baseLoan": 239659.56,
        "loan": 244812.25,
        "fee": 5152.68,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1581.34,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2381.34,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2456.34,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 2931.34
      },
      "gapFL064": 1068.34,
      "gapFL056": 498.34
    },
    {
      "zip": "32506",
      "zillowRegionId": "72028",
      "zillowCity": "Pensacola",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 246560.24401774083,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 246560.24,
        "baseLoan": 246560.24,
        "loan": 251861.29,
        "fee": 5301.05,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1626.88,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2426.88,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2501.88,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 2976.88
      },
      "gapFL064": 1113.88,
      "gapFL056": 543.88
    },
    {
      "zip": "32514",
      "zillowRegionId": "72035",
      "zillowCity": "Pensacola",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 261923.90270141338,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 261923.9,
        "baseLoan": 261923.9,
        "loan": 267555.27,
        "fee": 5631.36,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1728.25,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2528.25,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2603.25,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3078.25
      },
      "gapFL064": 1215.25,
      "gapFL056": 645.25
    },
    {
      "zip": "32501",
      "zillowRegionId": "72023",
      "zillowCity": "Pensacola",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 267024.8161764539,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 267024.82,
        "baseLoan": 267024.82,
        "loan": 272765.85,
        "fee": 5741.03,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1761.91,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2561.91,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2636.91,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3111.91
      },
      "gapFL064": 1248.91,
      "gapFL056": 678.91
    },
    {
      "zip": "32504",
      "zillowRegionId": "72026",
      "zillowCity": "Pensacola",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 272183.0505604818,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 272183.05,
        "baseLoan": 272183.05,
        "loan": 278034.99,
        "fee": 5851.94,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1795.94,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2595.94,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2670.94,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3145.94
      },
      "gapFL064": 1282.94,
      "gapFL056": 712.94
    },
    {
      "zip": "32570",
      "zillowRegionId": "72071",
      "zillowCity": "Milton",
      "zillowCounty": "Santa Rosa County",
      "zctaCounties": [
        {
          "name": "Santa Rosa County",
          "fips": "12113",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 278380.21249309904,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 278380.21,
        "baseLoan": 278380.21,
        "loan": 284365.39,
        "fee": 5985.17,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1836.83,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2636.83,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2711.83,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3186.83
      },
      "gapFL064": 1323.83,
      "gapFL056": 753.83
    },
    {
      "zip": "32526",
      "zillowRegionId": "72042",
      "zillowCity": "Pensacola",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 283108.70029013715,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 283108.7,
        "baseLoan": 283108.7,
        "loan": 289195.54,
        "fee": 6086.84,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1868.03,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2668.03,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2743.03,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3218.03
      },
      "gapFL064": 1355.03,
      "gapFL056": 785.03
    },
    {
      "zip": "32539",
      "zillowRegionId": "72051",
      "zillowCity": "Crestview",
      "zillowCounty": "Okaloosa County",
      "zctaCounties": [
        {
          "name": "Okaloosa County",
          "fips": "12091",
          "landShare": 0.886696
        },
        {
          "name": "Walton County",
          "fips": "12131",
          "landShare": 0.113304
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 284748.22078333976,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 284748.22,
        "baseLoan": 284748.22,
        "loan": 290870.31,
        "fee": 6122.09,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1878.85,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2678.85,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2753.85,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3228.85
      },
      "gapFL064": 1365.85,
      "gapFL056": 795.85
    },
    {
      "zip": "32583",
      "zillowRegionId": "72084",
      "zillowCity": "Milton",
      "zillowCounty": "Santa Rosa County",
      "zctaCounties": [
        {
          "name": "Santa Rosa County",
          "fips": "12113",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 292188.9925870022,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 292188.99,
        "baseLoan": 292188.99,
        "loan": 298471.06,
        "fee": 6282.06,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1927.95,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2727.95,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2802.95,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3277.95
      },
      "gapFL064": 1414.95,
      "gapFL056": 844.95
    },
    {
      "zip": "32536",
      "zillowRegionId": "72048",
      "zillowCity": "Crestview",
      "zillowCounty": "Okaloosa County",
      "zctaCounties": [
        {
          "name": "Okaloosa County",
          "fips": "12091",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 295931.3702020872,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 295931.37,
        "baseLoan": 295931.37,
        "loan": 302293.89,
        "fee": 6362.52,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1952.64,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2752.64,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2827.64,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3302.64
      },
      "gapFL064": 1439.64,
      "gapFL056": 869.64
    },
    {
      "zip": "32503",
      "zillowRegionId": "72025",
      "zillowCity": "Pensacola",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 297279.9558776209,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 297279.96,
        "baseLoan": 297279.96,
        "loan": 303671.47,
        "fee": 6391.52,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 1961.54,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2761.54,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2836.54,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3311.54
      },
      "gapFL064": 1448.54,
      "gapFL056": 878.54
    },
    {
      "zip": "32547",
      "zillowRegionId": "72056",
      "zillowCity": "Fort Walton Beach",
      "zillowCounty": "Okaloosa County",
      "zctaCounties": [
        {
          "name": "Okaloosa County",
          "fips": "12091",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 316555.2498289112,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 316555.25,
        "baseLoan": 316555.25,
        "loan": 323361.19,
        "fee": 6805.94,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2088.72,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2888.72,
        "hoa": 75,
        "assessments": 0,
        "recurring": 2963.72,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3438.72
      },
      "gapFL064": 1575.72,
      "gapFL056": 1005.72
    },
    {
      "zip": "32569",
      "zillowRegionId": "72070",
      "zillowCity": "Mary Esther",
      "zillowCounty": "Okaloosa County",
      "zctaCounties": [
        {
          "name": "Okaloosa County",
          "fips": "12091",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 322212.101843433,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 322212.1,
        "baseLoan": 322212.1,
        "loan": 329139.66,
        "fee": 6927.56,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2126.05,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2926.05,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3001.05,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3476.05
      },
      "gapFL064": 1613.05,
      "gapFL056": 1043.05
    },
    {
      "zip": "32533",
      "zillowRegionId": "72045",
      "zillowCity": "Cantonment",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 328407.63824926474,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 328407.64,
        "baseLoan": 328407.64,
        "loan": 335468.4,
        "fee": 7060.76,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2166.93,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2966.93,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3041.93,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3516.93
      },
      "gapFL064": 1653.93,
      "gapFL056": 1083.93
    },
    {
      "zip": "32571",
      "zillowRegionId": "72072",
      "zillowCity": "Pace",
      "zillowCounty": "Santa Rosa County",
      "zctaCounties": [
        {
          "name": "Santa Rosa County",
          "fips": "12113",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 330382.4338282451,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 330382.43,
        "baseLoan": 330382.43,
        "loan": 337485.66,
        "fee": 7103.22,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2179.96,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2979.96,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3054.96,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3529.96
      },
      "gapFL064": 1666.96,
      "gapFL056": 1096.96
    },
    {
      "zip": "32580",
      "zillowRegionId": "72081",
      "zillowCity": "Eglin AFB",
      "zillowCounty": "Okaloosa County",
      "zctaCounties": [
        {
          "name": "Okaloosa County",
          "fips": "12091",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 331445.9070730158,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 331445.91,
        "baseLoan": 331445.91,
        "loan": 338571.99,
        "fee": 7126.09,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2186.98,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 2986.98,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3061.98,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3536.98
      },
      "gapFL064": 1673.98,
      "gapFL056": 1103.98
    },
    {
      "zip": "32502",
      "zillowRegionId": "72024",
      "zillowCity": "Pensacola",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 333763.05260287685,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 333763.05,
        "baseLoan": 333763.05,
        "loan": 340938.96,
        "fee": 7175.91,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2202.27,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 3002.27,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3077.27,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3552.27
      },
      "gapFL064": 1689.27,
      "gapFL056": 1119.27
    },
    {
      "zip": "32548",
      "zillowRegionId": "72057",
      "zillowCity": "Fort Walton Beach",
      "zillowCounty": "Okaloosa County",
      "zctaCounties": [
        {
          "name": "Okaloosa County",
          "fips": "12091",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 341402.18292158726,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 341402.18,
        "baseLoan": 341402.18,
        "loan": 348742.33,
        "fee": 7340.15,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2252.67,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 3052.67,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3127.67,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3602.67
      },
      "gapFL064": 1739.67,
      "gapFL056": 1169.67
    },
    {
      "zip": "32507",
      "zillowRegionId": "72029",
      "zillowCity": "Pensacola",
      "zillowCounty": "Escambia County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 369610.0550911052,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 369610.06,
        "baseLoan": 369610.06,
        "loan": 377556.67,
        "fee": 7946.62,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2438.8,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 3238.8,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3313.8,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3788.8
      },
      "gapFL064": 1925.8,
      "gapFL056": 1355.8
    },
    {
      "zip": "32579",
      "zillowRegionId": "72080",
      "zillowCity": "Shalimar",
      "zillowCounty": "Okaloosa County",
      "zctaCounties": [
        {
          "name": "Okaloosa County",
          "fips": "12091",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 388946.41738583846,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 388946.42,
        "baseLoan": 388946.42,
        "loan": 397308.77,
        "fee": 8362.35,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2566.38,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 3366.38,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3441.38,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 3916.38
      },
      "gapFL064": 2053.38,
      "gapFL056": 1483.38
    },
    {
      "zip": "32563",
      "zillowRegionId": "72064",
      "zillowCity": "Gulf Breeze",
      "zillowCounty": "Santa Rosa County",
      "zctaCounties": [
        {
          "name": "Santa Rosa County",
          "fips": "12113",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 406682.6889077345,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 406682.69,
        "baseLoan": 406682.69,
        "loan": 415426.37,
        "fee": 8743.68,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2683.41,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 3483.41,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3558.41,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 4033.41
      },
      "gapFL064": 2170.41,
      "gapFL056": 1600.41
    },
    {
      "zip": "32566",
      "zillowRegionId": "72067",
      "zillowCity": "Navarre",
      "zillowCounty": "Santa Rosa County",
      "zctaCounties": [
        {
          "name": "Santa Rosa County",
          "fips": "12113",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 421657.46276167565,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 421657.46,
        "baseLoan": 421657.46,
        "loan": 430723.1,
        "fee": 9065.64,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2782.22,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 3582.22,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3657.22,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 4132.22
      },
      "gapFL064": 2269.22,
      "gapFL056": 1699.22
    },
    {
      "zip": "32578",
      "zillowRegionId": "72079",
      "zillowCity": "Niceville",
      "zillowCounty": "Okaloosa County",
      "zctaCounties": [
        {
          "name": "Okaloosa County",
          "fips": "12091",
          "landShare": 0.973938
        },
        {
          "name": "Walton County",
          "fips": "12131",
          "landShare": 0.026062
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 440989.84399482555,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 440989.84,
        "baseLoan": 440989.84,
        "loan": 450471.13,
        "fee": 9481.28,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 2909.78,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 3709.78,
        "hoa": 75,
        "assessments": 0,
        "recurring": 3784.78,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 4259.78
      },
      "gapFL064": 2396.78,
      "gapFL056": 1826.78
    },
    {
      "zip": "32541",
      "zillowRegionId": "72053",
      "zillowCity": "Destin",
      "zillowCounty": "Okaloosa County",
      "zctaCounties": [
        {
          "name": "Okaloosa County",
          "fips": "12091",
          "landShare": 1
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 627422.0616560398,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 627422.06,
        "baseLoan": 627422.06,
        "loan": 640911.64,
        "fee": 13489.57,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 4139.91,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 4939.91,
        "hoa": 75,
        "assessments": 0,
        "recurring": 5014.91,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 5489.91
      },
      "gapFL064": 3626.91,
      "gapFL056": 3056.91
    },
    {
      "zip": "32561",
      "zillowRegionId": "72062",
      "zillowCity": "Gulf Breeze",
      "zillowCounty": "Santa Rosa County",
      "zctaCounties": [
        {
          "name": "Escambia County",
          "fips": "12033",
          "landShare": 0.611167
        },
        {
          "name": "Santa Rosa County",
          "fips": "12113",
          "landShare": 0.388833
        }
      ],
      "valueDate": "2026-07-31",
      "zhvi": 686211.0550588475,
      "valueKind": "published modeled home-value index, not a closed-sale median",
      "monthlyIllustration": {
        "price": 686211.06,
        "baseLoan": 686211.06,
        "loan": 700964.59,
        "fee": 14753.54,
        "feeRate": 2.15,
        "downPayment": 0,
        "cashFundingFee": 0,
        "principalInterest": 4527.82,
        "tax": 300,
        "insurance": 400,
        "flood": 100,
        "mortgageInsurance": 0,
        "piti": 5327.82,
        "hoa": 75,
        "assessments": 0,
        "recurring": 5402.82,
        "maintenance": 250,
        "utilities": 225,
        "monthly": 5877.82
      },
      "gapFL064": 4014.82,
      "gapFL056": 3444.82
    }
  ]
}