22185 Boca Rancho Drive #A, Boca Raton, FL, 33428 | $843/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1231 sft

413 Lakeview Dr APT 104, Fort Lauderdale, FL, 33326

2 Bed
2 Bath
876 sft

5606 NW 49th Ave, Tamarac, FL, 33319

3 Bed
2 Bath
1342 sft

5716 NW 86th Ave, Tamarac, FL, 33321

1 Bed
1 Bath
700 sft

9733 Westview Dr APT 1311, Pompano Beach, FL, 33076

Nearby investment properties with comparable prices

2 Bed
2 Bath
1150 sft

1698 NW 67th Ave, Pompano Beach, FL, 33063

2 Bed
2 Bath
1128 sft

5804 NW 84th Terrace, Tamarac, FL, 33321

2 Bed
2 Bath
1442 sft

4249 NW 50th Ter, Lauderdale Lakes, FL, 33319

2 Bed
2 Bath
1231 sft

398 Lakeview Dr APT 205, Weston, FL, 33326

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 22185 Boca Rancho Drive #A, Boca Raton, FL, 33428 offers a 11.13% rental yield on a $319,900 purchase with $2,966/mo rent. Total monthly income registers $2,966/mo, and a $1,566/mo payment leaves $843/mo available for distribution. Annual cash flow reaches $10,114/yr on $106,047 to close, and return on cash invested stands at 29.45% in year one. Equity gained on principal adds $2,064/yr while 5% annual appreciation supports $88,382 over five years. Portfolio math shows five-year ROI at 154.57% and total cumulative return in cash at $163,916. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,966/mo property income against a $1,566/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1982

1,185 sqft lot

$N/A/sqft

No HOA

More details about the property

Beautifully Renovated 2BR/2BA Townhouse in West Boca!Move-in ready with a spacious private courtyard and patio perfect for outdoor living. Features include a modern renovated kitchen, full-size washer & dryer, and bedrooms upstairs. Located in a well-maintained community close to shopping, dining, and top-rated West Boca schools. Ideal for first-time homebuyer.

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