22554 Esplanada DriveBoca RatonFL33433
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 22554 Esplanada Drive, Boca Raton, FL, 33433 in Boca Raton earns a 9.87% gross yield at $889,900. Rent of $7,322/mo nets $960/mo after the $4,002/mo mortgage. The 1.83 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $245,863 and $8,196/yr in equity accumulation project a total cumulative return of $402,908.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 4.5% |
| Monthly Cash Flow | $960 | $1,200 |
City averages based on Boca Raton market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $7,322 |
| Total Monthly Debt Service | $6,008 |
| DSCR Ratio | 1.22x |
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.
Single Family
Built in 1988
5,500 sqft lot
$N/A/sqft
$457 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
Single Family
Built in 1988
5,500 sqft lot
$N/A/sqft
$457 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices