OFF_MARKETExcellent Deal6 days on market
328 HASTINGS Street
328 HASTINGS Street, Boca Raton, FL 33487, Boca Raton, FL 33487
328 HASTINGS Street, Boca Raton, FL 33487
Loc: Boca Raton, FL
Days Listed
6
Tax Assessed
$497k
Lot Size
7,000 sqft
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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.62%
Total ROI
27.7%
Cash Flow
$903/mo
DSCR
1.26
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: $700,000Rent Basis: Modeled Estimate ($5,600/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $350/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.10%
NOI: $42,669/yr
Cash-on-Cash Yield
-0.6%
On $161,000 invested
DSCR Ratio
0.98x
Negative debt coverage
5-Yr Leveraged ROI
+91.3%
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)-$406/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$280/mo
Repairs & Maintenance (10% of rent)-$560/mo
Property Management (8% of rent)-$448/mo
Total Pure Operating Expenses-$2,044/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,600/mo
Less: Operating Expenses-$2,044/mo
Net Operating Income (NOI)+$3,556/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-76/mo
$-917/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Boca Raton.