OFF_MARKETExcellent Deal3 days on market
555 Banyan Tree Lane #307
555 Banyan Tree Lane #307, Delray Beach, FL 33483, Delray Beach, FL 33483
555 Banyan Tree Lane #307, Delray Beach, FL 33483
Loc: Delray Beach, FL
Days Listed
3
Tax Assessed
$336k
Zestimate®
$458k
Market Rate
Rent Estimate
$4,515/mo
Est. Cash Flow base
Type
condo
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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
9.09%
Total ROI
35.1%
Cash Flow
$1,205/mo
DSCR
1.50
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $479,000Rent Basis: Observed Comp Model ($4,515/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $240/mo
Haven ScoreGood
7/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
7.42%
NOI: $35,546/yr
Cash-on-Cash Yield
5.2%
On $110,170 invested
DSCR Ratio
1.19x
Tight qualification
5-Yr Leveraged ROI
+120.2%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$274/mo
Homeowner / Hazard Insurance-$240/mo
Vacancy Reserve (5% of rent)-$226/mo
Repairs & Maintenance (10% of rent)-$452/mo
Property Management (8% of rent)-$361/mo
Total Pure Operating Expenses-$1,553/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,515/mo
Less: Operating Expenses-$1,553/mo
Net Operating Income (NOI)+$2,962/mo
Less: Debt Service (30yr @ 6.75%)-$2,485/mo
Net Cash Flow
$477/mo
$5,721/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Delray Beach.