799 Jeffery St #303 · Boca Raton, FL
Flood risk 10/10 · Severe
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $1,737 – $8,500
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 26 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D+ grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- ARV discount +13.5/15.0
- Cash flow +7.8/30.0
- 1% rule +6.9/10.0
- Schools +6.0/10.0
- Condition / age +4.8/5.0
- Livability +3.9/5.0
- Rent growth +3.4/5.0
- DSCR +1.9/10.0
- Appreciation +0.0/10.0
$330,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
This is a good one! Take a look at this professionally designed and decorated 1 bedroom 1.5 bathroom apartment over looking the marina in Porta Bella Yacht and Tennis Club, of east Boca Raton. This apartment features an open concept kitchen with top of the line appliances, tile floors throughout, and a large balcony over looking the marina, perfect for entertaining friends and family. Porta Bella recently completed a 14.4 million dollar renovation for complete modernization, including concrete, balconies, and much more. Inquire within for more details. Porta Bella West offers many amenities such as tennis courts, fitness facilities, boating accommodations ($2.
Key facts
- Open concept kitchen
- Fitness facilities
- Large balcony
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1-bed/1.5-bath condo listed at $330k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $-793 ($-10k/yr) — negative.
- To cash-flow at today's rent, offer at most $215k (34.8% below list).
- Meets the 1% rule at list price ($4k rent vs $330k).
- Recommended offer: $215k (34.8% below list) — sets the bar for cash-flow.
- Cap rate 5.0% vs local median 3.3% in Boca Raton — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 77/100 on livability (#192 in FL, #3,070 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, health & safety A+, crime B+; Watch: amenities D, cost of living F.
- Palm Beach (suburban): math 46% / reading 53% proficiency, ranked #34 of 73 in FL (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: J. C. Mitchell Elementary School (math 54% / reading 60%, grade C+, #781 of 2,144 statewide, top 38%, 773 students, 50% FRL); Boca Raton Community Middle School (math 59% / reading 61%, grade B, #135 of 571 statewide, top 24%, 1,225 students, 41% FRL); West Boca Raton High School (math 55% / reading 70%, grade B-, #93 of 667 statewide, top 14%, 2,271 students, 28% FRL).
- Market conditions: Rents rising (+3.6%/yr); 456 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 65d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 82% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
- At $3,943/mo this rent would consume 49% of the median local household income ($96k/yr) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
- Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 199 days — a 12% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: flood insurance adds $427/mo; HOA is 30% of rent.
- Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 199 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
- Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.19% ✓
- Cap rate
- 4.96%
- Cash-on-cash
- -4.76%
- DSCR
- 0.79
- GRM
- 7.0
CMA / ARV
- ARV (median comp)
- $380,572
- List price
- $330,000
- Delta
- -13.29%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1074 Jeffery St | 0.08mi | 2/2.5 (+1) | 1,024 (+1%) | 1mo | $450,000 | $439 | 85 |
| 5301 NW 2nd Ave | 0.92mi | 1/2.0 | 1,050 (+3%) | 1mo | $130,000 | $124 | 57 |
| 3401 Spanish Trl #152 | 1.41mi | 2/2.0 (+1) | 1,000 (-2%) | 1mo | $180,000 | $180 | 54 |
| 3351 Spanish Trl #115 | 1.44mi | 2/2.0 (+1) | 1,000 (-2%) | 2mo | $255,000 | $255 | 54 |
| 5500 NW 2nd Ave #119 | 0.82mi | 2/2.0 (+1) | 1,050 (+3%) | 0mo | $175,000 | $167 | 52 |
| 3301 S Ocean Blvd #201 | 0.98mi | 2/2.0 (+1) | 1,050 (+3%) | 1mo | $387,500 | $369 | 52 |
| 4505 S Ocean Blvd #306 | 0.57mi | 2/2.0 (+1) | 1,100 (+8%) | 1mo | $450,000 | $409 | 52 |
| 4511 S Ocean Blvd #403 | 0.60mi | 2/2.0 (+1) | 1,100 (+8%) | 1mo | $620,000 | $564 | 50 |
| 159 NW 70th St #403 | 0.92mi | 2/2.0 (+1) | 964 (-5%) | 1mo | $264,000 | $274 | 48 |
| 3114 S Ocean Blvd #705 | 1.14mi | 2/2.0 (+1) | 1,102 (+8%) | 1mo | $575,000 | $522 | 43 |
| 5700 NW 2nd Ave #503 | 0.81mi | 2/2.0 (+1) | 1,200 (+18%) | 1mo | $200,000 | $167 | 32 |
| 5700 NW 2nd Ave #311 | 0.81mi | 2/2.0 (+1) | 1,200 (+18%) | 2mo | $216,000 | $180 | 32 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 3.58% rent growth · sell at horizon
- IRR
- -33.0%
- Equity multiple
- -0.09×
- Total profit
- $-100,625
- Equity at exit
- $49,204
- IRR
- -31.7%
- Equity multiple
- -0.50×
- Total profit
- $-138,768
- Equity at exit
- $28,532
Cash invested: $92,400 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Florida
- 87 Strongly Landlord-Friendly · R+3
- County
- — inherits STATE
- City
- — inherits STATE
Active competition Active MLS
- For sale now
- 3 active · 8 under contract
- Median asking
- $290,000 ($266/sqft)
- Median days on market
- 117 d
- This list price
- 67% of active listings are priced below it
- ARV vs active asking
- +40.7% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 33487
- Rents YoY
- 3.6%
- Active inventory
- 456
- Price-to-rent
- 7.0×
Monthly cashflow live
- Estimated rent
- $3,943 high interval (Pro) →
- Mortgage (P&I)
- −$1,731
- Tax est. 1.5%
- −$412 /mo · $4,950/yr
- Insurance
- −$138
- Flood insurance flood zone
- −$427 /mo · $5,118/yr
- HOA
- −$1,201
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$828
- Net cashflow
- $-793
Break-even live
Sensitivity live
| Price | -10% $-565 | -5% $-679 | +0% $-793 | +5% $-907 | +10% $-1,021 |
|---|---|---|---|---|---|
| Rent | -10% $-1,105 | -5% $-949 | +0% $-793 | +5% $-638 | +10% $-482 |
| Rate | -1.0pp $-627 | -0.5pp $-709 | base $-793 | +0.5pp $-879 | +1.0pp $-966 |
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $82,500
- Closing costs
- $9,900
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 799 Jeffery St Unit 0 Boca Raton, FL | 2.0 | 2.0 | 1420 | $4,800 | $3.38 | 101d | 1 | 0.02mi |
| 799 Jeffery St #4100 Boca Raton, FL | 2.0 | 2.0 | 1284 | $3,500 | $2.73 | 6d | 1 | 0.03mi |
| 859 Jeffery St #506 Boca Raton, FL | 2.0 | 2.0 | 1315 | $6,500 | $4.94 | 120d | 1 | 0.05mi |
| 859 Jeffery St #1040 Boca Raton, FL | 2.0 | 2.0 | 1315 | $3,850 | $2.93 | 51d | 1 | 0.05mi |
| 1102 Jeffery St Boca Raton, FL | 2.0 | 2.5 | 1024 | $3,000 | $2.93 | 29d | 1 | 0.06mi |
| 1078 Jeffery St Boca Raton, FL | 2.0 | 2.5 | 1024 | $2,900 | $2.83 | 64d | 1 | 0.08mi |
| 1078 Jeffery St Boca Raton, FL | 2.0 | 2.5 | 1024 | $2,900 | $2.83 | 120d | 1 | 0.08mi |
| 1006 Jeffery St Boca Raton, FL | 2.0 | 2.5 | 1024 | $2,999 | $2.93 | 38d | 1 | 0.10mi |
| 769 Jeffery St Unit 2-103 Boca Raton, FL | 1.0 | 1.5 | 776 | $2,700 | $3.48 | 120d | 1 | 0.12mi |
| 899 Jeffery St #5100 Boca Raton, FL | 2.0 | 2.0 | 1315 | $5,000 | $3.80 | 120d | 1 | 0.12mi |
| 899 Jeffery St #3050 Boca Raton, FL | 1.0 | 1.5 | 998 | $4,500 | $4.51 | 120d | 1 | 0.12mi |
| 972 Jeffery St Boca Raton, FL | 2.0 | 2.5 | 1024 | $5,500 | $5.37 | 120d | 1 | 0.14mi |
| 765 Jeffery St #101 Boca Raton, FL | 2.0 | 2.0 | 1010 | $5,500 | $5.45 | 34d | 1 | 0.15mi |
| 765 Jeffery St #101 Boca Raton, FL | 2.0 | 2.0 | 1010 | $5,500 | $5.45 | 37d | 1 | 0.15mi |
| 3912 S Ocean Blvd Highland Beach, FL | 1.0–3.0 | 1.5–3.0 | 1427 | $3,200 | $2.24 | 11d | 2 | 0.26mi |
| 3912 S Ocean Blvd Highland Beach, FL | 1.0–3.0 | 1.5–3.0 | 1427 | $3,800 | $2.66 | 26d | 3 | 0.26mi |
| 3912 S Ocean Blvd Highland Beach, FL | 1.0–3.0 | 1.5–3.0 | 1427 | $4,000 | $2.80 | 64d | 4 | 0.26mi |
| 3912 S Ocean Blvd Highland Beach, FL | 1.0–3.0 | 1.5–3.0 | 1427 | $4,290 | $3.01 | 67d | 4 | 0.26mi |
| 665 Glouchester St Boca Raton, FL | 1.0–2.0 | 1.0 | 700 | $1,850 | $2.64 | 0d | 2 | 0.29mi |
| 664 Forsyth St Boca Raton, FL | 2.0 | 2.0 | 1500 | $3,000 | $2.00 | 51d | 1 | 0.29mi |
| 1124 Highland Beach Dr #2 Highland Beach, FL | 2.0 | 2.0 | 1408 | $5,750 | $4.08 | 75d | 1 | 0.31mi |
| 665 Enfield St Unit B20 Boca Raton, FL | 2.0 | 2.0 | 1035 | $2,500 | $2.42 | 54d | 1 | 0.36mi |
| 1105 Bel Air Dr Unit C Highland Beach, FL | 2.0 | 2.0 | 1126 | $7,500 | $6.66 | 94d | 1 | 0.46mi |
| 1110 Bel Air Dr Unit B Highland Beach, FL | 2.0 | 2.0 | 1185 | $5,000 | $4.22 | 84d | 1 | 0.50mi |
| 1110 Bel Air Dr Unit B Highland Beach, FL | 2.0 | 2.0 | 1185 | $5,000 | $4.22 | 109d | 1 | 0.50mi |
| 6080 Dixie Hwy Rm 3 Boca Raton, FL | 1.0 | 1.0 | 800 | $1,100 | $1.38 | 120d | 1 | 0.51mi |
| 1019 Russell Dr Unit A Highland Beach, FL | 2.0 | 2.0 | 1400 | $8,500 | $6.07 | 120d | 1 | 0.52mi |
| 6410 N Dixie Hwy Boca Raton, FL | 2.0 | 1.5 | 1108 | $2,100 | $1.90 | 30d | 1 | 0.53mi |
| 4505 S Ocean Blvd Highland Beach, FL | 2.0 | 2.0 | 1100 | $4,300 | $3.91 | 51d | 1 | 0.57mi |
| 4505 S Ocean Blvd #303 Highland Beach, FL | 2.0 | 2.0 | 1100 | $3,500 | $3.18 | 114d | 1 | 0.57mi |
| 4505 S Ocean Blvd #502 Highland Beach, FL | 2.0 | 2.0 | 1100 | $4,250 | $3.86 | 10d | 1 | 0.57mi |
| 4505 S Ocean Blvd #502 Highland Beach, FL | 2.0 | 2.0 | 1100 | $4,300 | $3.91 | 55d | 1 | 0.57mi |
| 4505 S Ocean Blvd #502 Highland Beach, FL | 2.0 | 2.0 | 1100 | $7,000 | $6.36 | 117d | 1 | 0.57mi |
| 4505 S Ocean Blvd #303 Highland Beach, FL | 2.0 | 2.0 | 1100 | $3,500 | $3.18 | 68d | 1 | 0.57mi |
| 4505 S Ocean Blvd #203 Highland Beach, FL | 2.0 | 2.0 | 1100 | $4,500 | $4.09 | 99d | 1 | 0.57mi |
| 4511 S Ocean Blvd #106 Highland Beach, FL | 2.0 | 2.0 | 1100 | $3,750 | $3.41 | 78d | 1 | 0.60mi |
| 4511 S Ocean Blvd #607 Highland Beach, FL | 2.0 | 2.0 | 1100 | $6,600 | $6.00 | 29d | 1 | 0.60mi |
| 3604 S Ocean Blvd #101 Highland Beach, FL | 2.0 | 2.5 | 1275 | $9,000 | $7.06 | 33d | 1 | 0.63mi |
| 3604 S Ocean Blvd #105 Highland Beach, FL | 2.0 | 2.5 | 1275 | $9,950 | $7.80 | 41d | 1 | 0.63mi |
| 3606 S Ocean Blvd #905 Highland Beach, FL | 2.0 | 2.0 | 1400 | $10,500 | $7.50 | 32d | 1 | 0.65mi |
Property features AI
Finance
- Other
- Public records list living area as 1,017
- HOA & community
- Community of 316 unitsAssociation includes boating, billiard room, elevators, fitness center, game room, pool, spa/hot tub, storage, tennis courts, manager on site, trash chute, bike storage, community room, internet included, pickleball courts, putting greenMonthly association feeAssociation fee covers cable TV, insurance, grounds and structure maintenance, pest control, security, sewer, trash, water, and common areas
Exterior
- Parking
- Assigned parkingOpen parking
- Security
- Closed circuit camerasFire alarmKey card entrySmoke detectorsSecurity systemEntry phone/intercomSecurity patrol
- Utilities
- Public waterPublic sewerThree-phase electricCable available
- Home design
- CondominiumResale unitFaces southeastBuilding has 4 stories
- Construction
- Block/Concrete/CBS construction
- Exterior features
- Waterfront property with marina access and intracoastal/ocean accessNo fixed bridges to access waterwaysTar/gravel roof
Interior
- Kitchen
- DisposalDishwasherElectric rangeMicrowaveRefrigeratorElectric water heater
- Bedrooms
- 1 bedroom on the main level
- Bathrooms
- 1 full bathroom1 half bathroom
- Heating & cooling
- Central electric heatingCentral electric cooling
- Interior features
- Walk-in closet(s)BlindsPartially furnished
- Laundry & utility
- Laundry closet inside the unit
HOA detail $1,201/mo · $14,412/yr condo
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-09-23days on market $330,000 Active 199 DOM
-
2026-09-22days on market $330,000 Active 198 DOM
-
2026-09-21days on market $330,000 Active 197 DOM
-
2026-09-20days on market $330,000 Active 196 DOM
-
2026-09-18days on market $330,000 Active 194 DOM
-
2026-09-17days on market $330,000 Active 193 DOM
-
2026-09-16days on market $330,000 Active 192 DOM
-
2026-09-15days on market $330,000 Active 191 DOM
-
2026-09-13days on market $330,000 Active 189 DOM
-
2026-09-12days on market $330,000 Active 188 DOM
-
2026-09-11days on market $330,000 Active 187 DOM
-
2026-09-05days on market $330,000 Active 181 DOM
-
2026-09-04days on market $330,000 Active 180 DOM
-
2026-09-03days on market $330,000 Active 179 DOM
-
2026-08-31days on market $330,000 Active 176 DOM
-
2026-08-29days on market $330,000 Active 174 DOM
-
2026-08-28days on market $330,000 Active 173 DOM
-
2026-08-25days on market $330,000 Active 170 DOM
-
2026-08-24days on market $330,000 Active 169 DOM
-
2026-08-23days on market $330,000 Active 168 DOM
-
2026-08-22days on market $330,000 Active 167 DOM
-
2026-08-21days on market $330,000 Active 166 DOM
-
2026-08-20days on market $330,000 Active 165 DOM
-
2026-08-19days on market $330,000 Active 164 DOM
-
2026-08-18days on market $330,000 Active 163 DOM
-
2026-08-17days on market $330,000 Active 162 DOM
-
2026-08-16days on market $330,000 Active 161 DOM
-
2026-08-15days on market $330,000 Active 160 DOM
-
2026-08-14days on market $330,000 Active 159 DOM
-
2026-08-13days on market $330,000 Active 158 DOM
-
2026-08-12days on market $330,000 Active 157 DOM
-
2026-08-11days on market $330,000 Active 156 DOM
-
2026-08-10days on market $330,000 Active 155 DOM
-
2026-08-09days on market $330,000 Active 154 DOM
-
2026-08-08days on market $330,000 Active 153 DOM
-
2026-08-06days on market $330,000 Active 151 DOM
-
2026-08-05days on market $330,000 Active 150 DOM
-
2026-08-03days on market $330,000 Active 148 DOM
-
2026-07-31days on market $330,000 Active 145 DOM
-
2026-07-24days on market $330,000 Active 138 DOM
-
2026-07-23days on market $330,000 Active 137 DOM
-
2026-07-22days on market $330,000 Active 136 DOM
-
2026-07-21days on market $330,000 Active 135 DOM
-
2026-07-20days on market $330,000 Active 134 DOM
-
2026-07-18days on market $330,000 Active 132 DOM
-
2026-07-16days on market $330,000 Active 130 DOM
-
2026-07-15days on market $330,000 Active 129 DOM
-
2026-07-14days on market $330,000 Active 128 DOM
-
2026-07-13days on market $330,000 Active 127 DOM
-
2026-07-13days on market $330,000 Active 126 DOM
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 9/10 Extreme 7 d/yr ≥106°F today · 26 d/yr by 30 yrs out
- Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $47,314
- − Mortgage interest
- −$18,485
- − Property taxes
- −$4,950
- − Insurance
- −$6,769
- − Repairs & maintenance
- −$3,785
- − Management
- −$3,785
- − HOA
- −$14,412
- − Depreciation
- −$9,600
- Taxable loss
- −$14,472
- Est. tax savings @ 24.0%
- +$3,473
- After-tax cash flow
- $-6,046/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Condition & rehab AI · 13 photos
This modern, move-in-ready townhouse in Porta Bella Yacht and Tennis Club is in excellent condition with no visible repairs needed. It offers a great value for both resale and rental due to its prime location and modern amenities.
Value-add opportunities
- Both Painting the exterior — Enhances curb appeal and resale value ↑
- Both Landscaping improvements — Enhances curb appeal and rental value ↑
- Both New flooring in bathrooms — Improves aesthetics and functionality ↑
Zoned Schools
Schools (NCES district)
- District
- Palm Beach
- NCES district ID
- 1201500
- Math proficiency
- 46% ▼ -16.00%
- Reading proficiency
- 53% ▼ -4.00%
- Median HH income
- $53,943
- Composite
- 42.72/100
- National rank
- #3160
- State rank
- #34 of 73 in FL
Livability — Boca Raton
- Score
- 77/100
- State rank
- #192
- US rank
- #3070
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Boca Raton, FL
- County
- Palm Beach County · 1,637,487 people
- City population
- 250,102
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- Population (ZIP)
- 20,717
- Household income
- $96,066
- Rent vs Own
- Severe rent burden
- 14% of renters
Population outlook (Palm Beach County) Hauer SSP2
- Today (2025)
- 1,637,487 people
- By 2030
- 1,743,255 · +6.5%
- By 2040
- 1,948,712 · +19.0%
- By 2050
- 2,132,979 · +30.3%
- By 2075
- 2,530,027 · +54.5%
- By 2100
- 2,706,979 · +65.3%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (75%)
- Race & ethnicity
- White 75% Hispanic / Latino 13% Two or more races 11% Black 4% Asian 2%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 1% Cuban 1%
- Common ancestry
- Romanian 7% Scotch-Irish 5% Lithuanian 2%
- Foreign-born
- 21% · Canada, Jamaica, China
- Languages at home
- 77% English-only · Spanish 10% Other Indo-European 4% Russian/Polish/Slavic 3%
Political lean MEDSL · Palm Beach
- 2024 margin
- Toss-up / Even · D 50.0% · R 49.2%
- 2008→2024 swing
- -22.1pp toward R · 2008: 22.9pp · 2024: 0.8pp
- All cycles
- 2024: D+0.8 2020: D+12.8 2016: D+15.3 2012: D+17.0 2008: D+22.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -331.59%
- Current HPI
- 352.5852
- Rent YoY
- ▲ 3.58%
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- State GDP YoY
- ▲ 3.28%
- F500 in state
- 36
Industry mix (Fortune 500 HQ in FL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
1 event — show timeline
- 2026-03-08 Listed $330,000 Beaches MLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…