8786 Belle Aire DriveBoca RatonFL33433
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Boca Raton rental at 8786 Belle Aire Drive, Boca Raton, FL, 33433 sits in the solid-income band: 11.89% gross yield, $2,971/mo rent, $381/mo net after the $1,349/mo debt service, DSCR 2.20. Entry price of $299,900 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $82,857 and $2,762/yr in principal reduction bring total cumulative return to $177,403.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 4.5% |
| Monthly Cash Flow | $381 | $1,200 |
City averages based on Boca Raton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,971 |
| Total Monthly Debt Service | $1,871 |
| DSCR Ratio | 1.59x |
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.
Condo
Built in 1979
N/A lot
$N/A/sqft
No 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
Condo
Built in 1979
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Patricia Ann Chapman • Luxury Homes Inc.
Mls Name: BeachesMLS
Mls ID: #RX-11161579