117 E Royal Palm Cir APT 103JupiterFL33458
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who treat current yield as secondary to long-run equity growth will find 117 E Royal Palm Cir APT 103, Jupiter, FL, 33458 in Jupiter worth modelling. At $489,000 with a 10.11% gross yield, the $4,120/mo rent leaves $100/mo after the $2,199/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.87 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $135,102 by year five; $4,504/yr in principal reduction adds further equity. Total projected return: $242,691.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.0% |
| Monthly Cash Flow | $100 | $1,500 |
City averages based on Jupiter market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,120 |
| Total Monthly Debt Service | $3,051 |
| DSCR Ratio | 1.35x |
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 2006
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33458, Jupiter, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,890 (100%) |
| Owner Occupied HU | 15,702 (68.6%) |
| Renter Occupied HU | 5,779 (25.2%) |
| Vacant Housing Units | 1,409 ( 6.2%) |
| Median Home Value | $658,149 |
| Average Home Value | $766,457 |
Housing Distribution
Address Breakdown
Residential
22,337
Single Family
17,041
Multi-Family
5,296
Businesses
1,774
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 2006
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33458, Jupiter, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,890 (100%) |
| Owner Occupied HU | 15,702 (68.6%) |
| Renter Occupied HU | 5,779 (25.2%) |
| Vacant Housing Units | 1,409 ( 6.2%) |
| Median Home Value | $658,149 |
| Average Home Value | $766,457 |
Housing Distribution
Address Breakdown
Residential
22,337
Single Family
17,041
Multi-Family
5,296
Businesses
1,774
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices