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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$184,000

For Sale - Active
1739 Village Blvd Apt 106, West Palm Beach, FL 33409
1 Bed
1 Bath
676 Square Feet
0.00 Acres Lot
Built in 1994
For Sale - Active
Units n/a
Checked: 24 hours ago
Updated: Jul 23, 2025 at 03:55AM

Investment Summary


Monthly Cash Flow
-$569
Cap Rate
2.4%
Cash-on-Cash Return
-16.1%
Debt Coverage Ratio
0.40
Internal Rate of Return (5 years)
-11.6%

Property Description


0.00 Acres Lot
Built in 1994
For Sale - Active
Units n/a

This first floor turnkey furnished condo is a wonderful rental investment. Unit comes with yearly tenant paying $1,625 per month until 07/31/2026. Condo is completely tiled throughout and the kitchen features stainless steel appliances. This centrally located gated community is close to City Place, the Kravis Center, the Convention Hall, Worth Ave, the beach, the airport, and I-95. The amenities include tennis, racquetball, fitness, sand volleyball, tot lot, billiards, media room, computer room, as well as a great pool and hot tub. All sizes and sq ft approximate. Perfect for investors. Read Broker remarks For showings instruction, tenant occupied allows 24-48hrs.

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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, Detached, Garage
  • Details: Assigned
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 1

Bathroom Information

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

Interior Features

  • # of Stories: 5

HOA

  • Has HOA: Yes
  • HOA Fee: $445/monthly

Land Information

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

Lot Information

  • Parcel ID: 74434318170051060
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Style: Other
  • Year Built: 1994

Tax Information

  • Annual Tax: $3,415

Utilities

  • Heating: Central
  • Cooling: Central Air

Location

  • County: Palm Beach

Listing Details


Listed by:
Eric Amsallem
Beachfront Realty Inc
(786) 985-1374

Source:
MIAMI REALTORS MLS
MLS#: A11735170
MIAMI REALTORS MLS

Investment Summary


Monthly Cash Flow
-$569
Cap Rate
2.4%
Cash-on-Cash Return
-16.1%
Debt Coverage Ratio
0.40
Internal Rate of Return (5 years)
-11.6%

Purchase Details

Find an Agent

Purchase price:
$184,000
Amount financed:
-$147,200
Down payment:
$36,800
Closing costs:
$5,520
Rehab costs:
$0
Initial cash invested:
$42,320
Square feet:
676
Cost per square foot:
$272
Monthly rent per square foot:
$2.37

Financing Details

Find a Lender

Loan amount:
$147,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$943
Property tax:
$285
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,340

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (18%)
18%-$285-$3,415
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (28%)
28%-$445-$5,340
Total operating expenses: (71%)
71%-$1,130-$13,555

Cash Flow


Monthly Yearly
Net operating income:
$374 $4,488
Mortgage payments:
-$943 -$11,316
Cash flow:
-$569 -$6,828