1070 Sugar Sands Boulevard #380Riviera BeachFL33404
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1070 Sugar Sands Boulevard #380, Riviera Beach, FL, 33404 in Riviera Beach. Priced at $475,000, it generates $7,487/mo in gross rent and $3,252/mo in net monthly cash flow, a 18.91% yield that comfortably supports the 3.51 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $39,023. Five-year appreciation: $131,234. Equity from principal paydown: $4,375/yr. Total projected cumulative return: $395,066.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 18.9% | 6.0% |
| Monthly Cash Flow | $3,252 | $1,500 |
City averages based on Riviera Beach market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,487 |
| Total Monthly Debt Service | $4,046 |
| DSCR Ratio | 1.85x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1977
N/A lot
$N/A/sqft
$1,015 monthly HOA
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
Condo
Built in 1977
N/A lot
$N/A/sqft
$1,015 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices