OFF_MARKETGood Deal3 days on market

136 Oregon Lane

136 Oregon Lane, Boca Raton, FL 33487, Boca Raton, FL 33487
$799,500
Zestimate®:$859,600$60,100 Under Market

Listing Price

Property image 1
136 Oregon Lane, Boca Raton, FL 33487
Loc: Boca Raton, FL
Days Listed
3
Tax Assessed
$555k
Zestimate®
$860k
7% Under Valued
Lot Size
7,466 sqft
Rent Estimate
$5,241/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

10

Calusa Elementary School

PK-5
3.2 mi away
8

Boca Raton Community Middle School

6-8
4.9 mi away
6

Boca Raton Community High School

9-12
4.7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.10%
Total ROI
20.1%
Cash Flow
$19/mo
DSCR
1.00
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2025-06-04Listing removed$799,500$516
2025-03-10Price change$799,500$516
2025-02-19Listed for sale$825,000$533
2025-02-06Listing removed$849,999$549
2024-11-19Listed for sale$849,999$549

Tax History

YearProperty TaxTax Assessment
2024$9,097$554,943
2023$9,089$550,325
2022$6,337$382,335
2021$6,294$371,199
2020$4,329.06$262,415
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,548
Built
1978
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $799,500Rent Basis: Observed Comp Model ($5,241/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $400/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.78%

NOI: $38,188/yr

Cash-on-Cash Yield
-6.3%

On $183,885 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+62.7%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$453/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$262/mo
Repairs & Maintenance (10% of rent)-$524/mo
Property Management (8% of rent)-$419/mo
Total Pure Operating Expenses-$2,059/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,241/mo
Less: Operating Expenses-$2,059/mo
Net Operating Income (NOI)+$3,182/mo
Less: Debt Service (30yr @ 6.75%)-$4,148/mo
Net Cash Flow
$-966/mo
$-11,593/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Boca Raton.