OFF_MARKETRisky Deal6 days on market

8584 Shawe Way

8584 Shawe Way, Boca Raton, FL 33433, Boca Raton, FL 33433
$525,000
Zestimate®:$525,600$600 Under Market

Listing Price

Property image 1
8584 Shawe Way, Boca Raton, FL 33433
Loc: Boca Raton, FL
Days Listed
6
Tax Assessed
$442k
Zestimate®
$526k
0% Under Valued
Lot Size
5,227 sqft
Rent Estimate
$3,177/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

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
Risky
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
5.30%
Total ROI
16.1%
Cash Flow
$-338/mo
DSCR
0.87
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This property presents a challenging profile for conservative investors due to its negative monthly cash flow of -$337.67. While a 5.3% gross rental yield is reasonable for the Boca Raton market, the combination of high acquisition costs, Florida’s volatile insurance premiums, and property taxes likely outweighs the gross rental income. A $4,052 annual deficit necessitates a heavy reliance on the projected 4% appreciation to achieve a positive net return, shifting the strategy from passive income-generation to speculative capital gains. In a high-interest-rate environment, carrying a property that loses money monthly is risky, as it lacks a financial safety margin for vacancies or unexpected major capital expenditures.

Strengths
  • Strong location demand in Boca Raton
  • Consistent 4% projected annual appreciation
  • Marketable 3-bedroom, 2-bathroom floor plan
Considerations
  • Persistent negative monthly cash flow
  • Exposure to rising Florida homeowners insurance premiums
  • Investment success is overly dependent on equity growth over cash flow
  • Low margin for error regarding maintenance and vacancy
Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,428
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: $525,000Rent Basis: Observed Comp Model ($3,177/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $263/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.16%

NOI: $21,865/yr

Cash-on-Cash Yield
-9.0%

On $120,750 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.4%

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)-$361/mo
Homeowner / Hazard Insurance-$263/mo
Vacancy Reserve (5% of rent)-$159/mo
Repairs & Maintenance (10% of rent)-$318/mo
Property Management (8% of rent)-$254/mo
Total Pure Operating Expenses-$1,355/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,177/mo
Less: Operating Expenses-$1,355/mo
Net Operating Income (NOI)+$1,822/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-902/mo
$-10,824/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Boca Raton.