116 Lighthouse Circle #ATequestaFL33469
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 116 Lighthouse Circle #A, Tequesta, FL, 33469 in Tequesta at $329,000 earns $2,344/mo in rent and nets $161/mo after the $1,479/mo payment, a 8.55% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $90,897 over five years. Ziffy Mortgage underwrites this on a 1.58 DSCR without U.S. credit history. With $3,030/yr in principal paydown, total projected return reaches $135,755.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 5.5% |
| Monthly Cash Flow | $161 | $350 |
City averages based on Tequesta market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,344 |
| Total Monthly Debt Service | $2,052 |
| DSCR Ratio | 1.14x |
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 2002
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33469, Jupiter, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,319 (100%) |
| Owner Occupied HU | 6,148 (73.9%) |
| Renter Occupied HU | 895 (10.8%) |
| Vacant Housing Units | 1,276 (15.3%) |
| Median Home Value | $640,300 |
| Average Home Value | $888,864 |
Housing Distribution
Address Breakdown
Residential
7,844
Single Family
5,820
Multi-Family
2,024
Businesses
762
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 2002
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33469, Jupiter, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,319 (100%) |
| Owner Occupied HU | 6,148 (73.9%) |
| Renter Occupied HU | 895 (10.8%) |
| Vacant Housing Units | 1,276 (15.3%) |
| Median Home Value | $640,300 |
| Average Home Value | $888,864 |
Housing Distribution
Address Breakdown
Residential
7,844
Single Family
5,820
Multi-Family
2,024
Businesses
762
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices