1 Harbourside Drive #1103Delray BeachFL33483
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Delray Beach at 1 Harbourside Drive #1103, Delray Beach, FL, 33483 generates $3,727/mo in rent and, after a $1,859/mo payment, leaves $1,206/mo in cash flow. Total monthly income is $3,727/mo, and annual cash flow is $14,476/yr on $125,937 invested. Return on cash invested sits at 31.4% in year one, and rental yield is 11.77% on a $379,900 entry. Equity gained on principal adds $2,451/yr, while 5% annual appreciation builds toward $104,959 over five years. Five-year ROI reaches 165.08% and total cumulative return in cash sums $207,893. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,727/mo property income rather than buyer’s personal income.
Condo
Built in 1975
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33483, Delray Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,211 (100%) |
| Owner Occupied HU | 5,172 (50.7%) |
| Renter Occupied HU | 2,337 (22.9%) |
| Vacant Housing Units | 2,702 (26.5%) |
| Median Home Value | $996,479 |
| Average Home Value | $1,221,770 |
Housing Distribution
Address Breakdown
Residential
9,082
Single Family
4,818
Multi-Family
4,264
Businesses
1,287
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Linda Welch • Douglas Elliman
Mls Name: BeachesMLS
Mls ID: #RX-11136564