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

$440,000

For Sale - Active
157 E 25th St, Riviera Beach, FL 33404
2 Beds
1 Bath
943 Square Feet
0.10 Acres Lot
Built in 1956
For Sale - Active
Units n/a
Checked: 4 hours ago
Updated: Jun 10, 2025 at 03:29AM

Investment Summary


Monthly Cash Flow
-$878
Cap Rate
3.9%
Cash-on-Cash Return
-10.4%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-6.1%

Property Description


0.10 Acres Lot
Built in 1956
For Sale - Active
Units n/a

Turnkey bnb or Ready-to-Enjoy Vacation Home! This sturdy, concrete block 2BR/1BA + office home at 157 E 25th St, Riviera Beach is a proven short-term rental or the perfect move-in-ready vacation home. • Major Upgrades – New roof (2023), upgraded electrical, UV light air system, fresh interior paint • Not in a Flood Zone • No HOA • High-Demand Rental Area – Strong returns, especially in season. • Move-In Ready – Fully furnished and equipped for immediate use. • Low-Maintenance Yard – Ideal for easy upkeep or short-term rental management. • Comfort & Functionality – King bed, twin XLs, stocked kitchen, dedicated office space, and washer/dryer. • Outdoor Oasis – Private backyard with firepit and seating for relaxing evenings.

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: Driveway, OnStreet
  • Details: Driveway, On Street
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Flat
  • Roof Material: Other, Tar/Gravel

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 56434228290000320
  • Lot Size: 4375 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: OneStory
  • Year Built: 1956

Tax Information

  • Annual Tax: $6,072

Utilities

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

Location

  • County: Palm Beach

Listing Details


Listed by:
Daniel Graham Robinson
Houwzer LLC
(407) 907-5501

Source:
BeachesMLS
MLS#: F10496419
BeachesMLS

Investment Summary


Monthly Cash Flow
-$878
Cap Rate
3.9%
Cash-on-Cash Return
-10.4%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-6.1%

Purchase Details

Find an Agent

Purchase price:
$440,000
Amount financed:
-$352,000
Down payment:
$88,000
Closing costs:
$13,200
Rehab costs:
$0
Initial cash invested:
$101,200
Square feet:
943
Cost per square foot:
$467
Monthly rent per square foot:
$2.97

Financing Details

Find a Lender

Loan amount:
$352,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,304
Property tax:
$506
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,006

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (18%)
18%-$506-$6,072
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (43%)
43%-$1,206-$14,472

Cash Flow


Monthly Yearly
Net operating income:
$1,426 $17,112
Mortgage payments:
-$2,304 -$27,648
Cash flow:
$878 $10,536