2810 28th CtJupiterFL33477
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 2810 28th Ct, Jupiter, FL, 33477 in Jupiter hard to pass up. The 10.22% gross yield on a $404,900 purchase results in $3,448/mo in rent and $575/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.89). Annual cash flow of $6,900, five-year appreciation of $111,866, and $3,729/yr in equity build-up combine for a projected total cumulative return of $192,191.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.0% |
| Monthly Cash Flow | $575 | $1,500 |
City averages based on Jupiter market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,448 |
| Total Monthly Debt Service | $2,711 |
| DSCR Ratio | 1.27x |
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.
Townhouse
Built in 1986
1,345 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33477, Jupiter, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,717 (100%) |
| Owner Occupied HU | 6,276 (58.6%) |
| Renter Occupied HU | 1,024 ( 9.6%) |
| Vacant Housing Units | 3,417 (31.9%) |
| Median Home Value | $772,685 |
| Average Home Value | $934,513 |
Housing Distribution
Address Breakdown
Residential
9,206
Single Family
5,868
Multi-Family
3,338
Businesses
615
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
Townhouse
Built in 1986
1,345 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33477, Jupiter, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,717 (100%) |
| Owner Occupied HU | 6,276 (58.6%) |
| Renter Occupied HU | 1,024 ( 9.6%) |
| Vacant Housing Units | 3,417 (31.9%) |
| Median Home Value | $772,685 |
| Average Home Value | $934,513 |
Housing Distribution
Address Breakdown
Residential
9,206
Single Family
5,868
Multi-Family
3,338
Businesses
615
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices