21682 Cypress Rd #11DBoca RatonFL33433
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowTight but positive: 21682 Cypress Rd #11D, Boca Raton, FL, 33433 in Boca Raton at $329,000 earns $3,005/mo in rent and nets $53/mo after the $1,479/mo payment, a 10.96% 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 2.03 DSCR without U.S. credit history. With $3,030/yr in principal paydown, total projected return reaches $132,143.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 4.5% |
| Monthly Cash Flow | $53 | $1,200 |
City averages based on Boca Raton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,005 |
| Total Monthly Debt Service | $2,821 |
| DSCR Ratio | 1.07x |
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 1978
N/A lot
$N/A/sqft
$769 monthly HOA
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 1978
N/A lot
$N/A/sqft
$769 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cami Perez • Home Sold Realty LLC
Mls Name: BeachesMLS
Mls Provider:
Mls ID: #F10514618
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.