157 E Bay Cedar CirJupiterFL33458
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 157 E Bay Cedar Cir, Jupiter, FL, 33458 in Jupiter is narrow, $96/mo net on $3,595/mo rent after the $2,095/mo debt service, but the property operates at break-even-plus, not a loss. At $465,900 with a 9.26% yield, the long-run equity case via 5% appreciation ($128,720 over five years) and $4,291/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.72 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $185,545.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.0% |
| Monthly Cash Flow | $96 | $1,500 |
City averages based on Jupiter market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,595 |
| Total Monthly Debt Service | $3,313 |
| DSCR Ratio | 1.08x |
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.
Townhouse
Built in 2006
2,178 sqft lot
$N/A/sqft
$407 monthly 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
Townhouse
Built in 2006
2,178 sqft lot
$N/A/sqft
$407 monthly 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