118 NE 22nd Street, Delray Beach, FL, 33444 | $930/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1343 sft

335 SE 6th Avenue #405, Delray Beach, FL, 33483

3 Bed
3 Bath
2004 sft

5648 Santiago Circle, Boca Raton, FL, 33433

2 Bed
2 Bath
1151 sft

155 E Boca Raton Road #919, Boca Raton, FL, 33432

3 Bed
3 Bath
1968 sft

550 SE Mizner Boulevard #B-707, Boca Raton, FL, 33432

Nearby investment properties with comparable prices

4 Bed
6 Bath
2121 sft

7268 Lenora Lane, Lake Worth, FL, 33467

4 Bed
3 Bath
2110 sft

6841 NW 27th St, Margate, FL, 33063

2 Bed
2 Bath
990 sft

140 NE 28th Ave #406, Pompano Beach, FL, 33062

3 Bed
2 Bath
1614 sft

13451 Noble Dr, Delray Beach, FL, 33484

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Delray Beach at 118 NE 22nd Street, Delray Beach, FL, 33444 generates $6,073/mo in rent and, after a $3,793/mo payment, leaves $930/mo in cash flow. Total monthly income is $6,073/mo, and annual cash flow is $11,163/yr on $254,975 invested. Return on cash invested sits at 24.44% in year one, and rental yield is 9.4% on a $775,000 entry. Equity gained on principal adds $5,001/yr, while 5% annual appreciation builds toward $214,118 over five years. Five-year ROI reaches 127.7% and total cumulative return in cash sums $325,603. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,073/mo property income rather than buyer’s personal income.

Single Family

Built in 1956

8,002 sqft lot

$N/A/sqft

No HOA