22129 Majestic Woods Way #504, Boca Raton, FL, 33428 | $555/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
950 sft

8400 W Sample Rd APT 107, Coral Springs, FL, 33065

2 Bed
2 Bath
768 sft

9925 Twin Lakes Dr #26-B, Coral Springs, FL, 33071

Currently Rented+ 1 more

2 Bed
2 Bath
1629 sft

8115 NW 100th Ter, Tamarac, FL, 33321

4 Bed
2 Bath
1506 sft

1080 Carolina Ave, Fort Lauderdale, FL, 33312

Nearby investment properties with comparable prices

3 Bed
2 Bath
1760 sft

2575 NW 82nd Ter, Pompano Beach, FL, 33065

3 Bed
2 Bath
1280 sft

9813 NW 1st Ct UNIT 9813, Fort Lauderdale, FL, 33324

- Bed
- Bath
- sft

9162 Vineyard Lake Dr #9162, Plantation, FL, 33324

3 Bed
2 Bath
1198 sft

8201 SW 12th Ct, North Lauderdale, FL, 33068

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

Investment property for sale in Boca Raton at 22129 Majestic Woods Way #504, Boca Raton, FL, 33428 offers a 9.54% rental yield on a $423,000 purchase with $3,362/mo rent. Total monthly income registers $3,362/mo, and a $2,070/mo payment leaves $555/mo available for distribution. Annual cash flow reaches $6,663/yr on $140,225 to close, and return on cash invested stands at 24.66% in year one. Equity gained on principal adds $2,730/yr while 5% annual appreciation supports $116,867 over five years. Portfolio math shows five-year ROI at 128.93% and total cumulative return in cash at $180,793. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,362/mo property income against a $2,070/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2006

N/A lot

$N/A/sqft

No HOA

More details about the property

Beautiful, well maintained 2 bedrooms, 2.5 baths, townhouse with 1 car garage, granite countertop, wood kitchen cabinets, stainless steel appliances, pantry, recessed lights, tile floors , 1st floor half bath, dual second floor master suites, with attached full baths and walk in closets, full size washer and dryer. Located in one of the best areas at West Boca Raton, close to Veterans Park, just minutes away from main roads, medical centers, great restaurants and shopping centers.

Neighborhood Data

Neighborhood data shown for ZIP Code: 33428, Boca Raton, FL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,565 (100%)
Owner Occupied HU	11,440 (65.1%)
Renter Occupied HU	5,099 (29.0%)
Vacant Housing Units	1,026 ( 5.8%)
Median Home Value	$533,805
Average Home Value	$573,475