Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Boca Raton at 22302 Thousand Pines Lane, Boca Raton, FL, 33428 offers a 9% rental yield on a $505,000 purchase with $3,786/mo rent. Total monthly income registers $3,786/mo, and a $2,472/mo payment leaves $180/mo available for distribution. Annual cash flow reaches $2,166/yr on $166,145 to close, and return on cash invested stands at 21.36% in year one. Equity gained on principal adds $3,259/yr while 5% annual appreciation supports $139,522 over five years. Portfolio math shows five-year ROI at 111.89% and total cumulative return in cash at $185,898. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,786/mo property income against a $2,472/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1986
2,252 sqft lot
$N/A/sqft
$254 monthly HOA
Neighborhood data shown for ZIP Code: 33428, Boca Raton, FL area.
| 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 |
Residential
17,161
Single Family
11,637
Multi-Family
5,524
Businesses
422
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-03 | $1550.00 | 4.24% | $134,583 | 3.00% |
| 2023-06-03 | $1487.00 | -2.36% | $130,663 | 3.00% |
| 2022-06-03 | $1523.00 | 2.70% | $126,857 | 3.00% |
Listed by: Sally Carlson • Regency Realty Services
Mls Name: BeachesMLS
Mls Provider:
Mls ID: #RX-11095943
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.
