Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Boca Raton at 11117 Model Circle E, Boca Raton, FL, 33428 offers a 11.84% rental yield on a $425,000 purchase with $4,195/mo rent. Total monthly income registers $4,195/mo, and a $2,080/mo payment leaves $1,283/mo available for distribution. Annual cash flow reaches $15,393/yr on $140,888 to close, and return on cash invested stands at 30.84% in year one. Equity gained on principal adds $2,742/yr while 5% annual appreciation supports $117,420 over five years. Portfolio math shows five-year ROI at 162.3% and total cumulative return in cash at $228,665. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,195/mo property income against a $2,080/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1982
10,284 sqft lot
$N/A/sqft
$92 monthly HOA
Neighborhood data shown for ZIP Code: 33428, Boca Raton, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,565 (100%) |
| Owner Occupied HU | 11,440 (65.1%) |
| Renter Occupied HU | 5,099 (29.0%) |
| Vacant Housing Units | 1,026 ( 5.8%) |
| Median Home Value | $533,805 |
| Average Home Value | $573,475 |
Residential
17,161
Single Family
11,637
Multi-Family
5,524
Businesses
422
Date | Event | Price |
|---|---|---|
| 2025-02-13 | Listed for sale | $425,000 |
| 2014-07-03 | Sold | $185,000 |
| 2014-05-09 | Listed for sale | $199,777 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Matthew Goldstein • Keller Williams Realty Services
Mls Name: BeachesMLS
Mls Provider:
Mls ID: #RX-11060945
Disclaimer: All listings featuring the BMLS logo are provided by Beaches MLS, Inc. This information is not verified for authenticity or accuracy and is not guaranteed. Copyright 2025 Beaches Multiple Listing Service, Inc. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
