Cosmos Plan, Delray Trails : The VillasDelray BeachFL33484
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
Investment Highlights
Rental property for sale in Delray Beach at Cosmos Plan, Delray Trails: The Villas, Delray Beach, FL, 33484 priced at $513,990 pairs $3,899/mo rent with $488/mo cash flow after a $2,516/mo payment. Total monthly income equals $3,899/mo, and annual cash flow comes to $5,854/yr on $169,103 invested. Return on cash invested is 23.52% in year one, and rental yield stands at 9.1% on a $513,990 basis. Equity gained on principal adds $3,317/yr, and 5% annual appreciation accumulates to $142,006 by year five. Five-year ROI measures 122.77% and total cumulative return in cash reaches $207,608. For financing, Ziffy Mortgage’s DSCR program evaluates $3,899/mo property income against a $2,516/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 33484, Delray Beach, FL area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,635 (100%) |
| Owner Occupied HU | 12,163 (65.3%) |
| Renter Occupied HU | 3,234 (17.4%) |
| Vacant Housing Units | 3,238 (17.4%) |
| Median Home Value | $325,221 |
| Average Home Value | $402,350 |
Housing Distribution
Address Breakdown
Residential
17,354
Single Family
9,426
Multi-Family
7,928
Businesses
438
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A