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 22670 Vistawood Way, Boca Raton, FL, 33428 listed at $550,000 pairs $3,911/mo rent with a $2,692/mo payment to leave $18/mo cash flow. Total monthly income runs $3,911/mo, and annual cash flow reaches $217/yr on $180,950 cash to close. Return on cash invested measures 20.18% in year one, and rental yield registers 8.53% at a $550,000 basis. Equity gained on principal adds $3,549/yr, and annual property appreciation at 5% supports $151,955 by year five. Five-year ROI tracks 105.46% and total cumulative return in cash totals $190,834. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,911/mo property income relative to a $2,692/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1981
3,001 sqft lot
$N/A/sqft
$243 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 |
|---|---|---|
| 2025-04-09 | Listed for sale | $550,000 |
| 2015-09-11 | Sold | $215,000 |
| 2015-06-24 | Listed for sale | $224,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | $3282.00 | 2.88% | $222,877 | 3.00% |
| 2023-04-09 | $3190.00 | 1.21% | $216,385 | 3.00% |
| 2022-04-09 | $3152.00 | 1.12% | $210,083 | 3.00% |
Listed by: Ana Cepero • Realty Express
Mls Name: BeachesMLS
Mls Provider:
Mls ID: #RX-11079715
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.
