Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$279,900

For Sale - Active
13811 Oneida Dr Apt H1, Delray Beach, FL 33446
2 Beds
2 Baths
1,078 Square Feet
0.00 Acres Lot
Built in 1989
For Sale - Active
Units n/a
Checked: 3 hours ago
Updated: May 31, 2025 at 03:22AM

Investment Summary


Monthly Cash Flow
-$957
Cap Rate
2.0%
Cash-on-Cash Return
-17.8%
Debt Coverage Ratio
0.33
Internal Rate of Return (5 years)
-13.2%

Property Description


0.00 Acres Lot
Built in 1989
For Sale - Active
Units n/a

Very Clean freshly painted unit with new modern flooring. Remodeled bathrooms, and remodeled expanded kitchen. Lake view. Patio overlooks lake. First floor unit. Ok for pet. Pet friendly community. White cabinets in kitchen. Just minutes to downtown Atlantic Ave. beaches, and Publix Supermarket. Just 5 minutes to Florida Turnpike. Move right in and enjoy Florida sunshine from your patio

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Assigned
  • Details: Assigned, Guest
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 3

Exterior Features

  • Roof Material: Tar/Gravel
  • Pool: Yes
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $572/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 00424609041030081
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 1989

Tax Information

  • Annual Tax: $3,967

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air, Electric

Location

  • County: Palm Beach

Listing Details


Listed by:
Daniel Rosenberg
ZFC Real Estate LLC
(561) 558-6666

Source:
BeachesMLS
MLS#: R11091360
BeachesMLS

Investment Summary


Monthly Cash Flow
-$957
Cap Rate
2.0%
Cash-on-Cash Return
-17.8%
Debt Coverage Ratio
0.33
Internal Rate of Return (5 years)
-13.2%

Purchase Details

Find an Agent

Purchase price:
$279,900
Amount financed:
-$223,920
Down payment:
$55,980
Closing costs:
$8,397
Rehab costs:
$0
Initial cash invested:
$64,377
Square feet:
1,078
Cost per square foot:
$260
Monthly rent per square foot:
$1.86

Financing Details

Find a Lender

Loan amount:
$223,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,434
Property tax:
$331
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,905

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (17%)
17%-$331-$3,967
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (29%)
29%-$572-$6,864
Total operating expenses: (70%)
70%-$1,403-$16,831

Cash Flow


Monthly Yearly
Net operating income:
$477 $5,724
Mortgage payments:
-$1,434 -$17,208
Cash flow:
$957 $11,484