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

$339,500

Sale Pending
3900 County Line Rd Apt 11D, Tequesta, FL 33469
2 Beds
3 Baths
1,325 Square Feet
0.00 Acres Lot
Built in 1979
Sale Pending
Units n/a
Checked: 15 hours ago
Updated: Oct 01, 2025 at 10:22AM

Investment Summary


Monthly Cash Flow
-$593
Cap Rate
4.1%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.8%

Property Description


0.00 Acres Lot
Built in 1979
Sale Pending
Units n/a

This updated townhouse-style condo is located near the Atlantic Ocean in Tequesta. The property includes a large private courtyard suitable for outdoor activities. Residents have access to Jupiter Beach and a community swimming pool.The home offers several upgrades, such as a renovated master bathroom, new interior paint throughout, and tile flooring. The kitchen features quartz countertops, a new backsplash, and updated lighting.The location is close to the historic Jupiter Lighthouse, Cato's Bridge, and local waterways. Jonathan Dickinson State Park is nearby, providing opportunities for kayaking, canoeing, and hiking. There are popular dining options within a short distance, including Square Grouper, Guanabanas, Blue Line, Jetty's, 1000 North, U-Tiki Beach, and Tiki 52.

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

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

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2

Exterior Features

  • Roof Material: Composition, Flat, Shingle

HOA

  • Has HOA: Yes
  • HOA Fee: $497/monthly

Land Information

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

Lot Information

  • Parcel ID: 00434030220000114
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 1979

Tax Information

  • Annual Tax: $986

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Palm Beach

Listing Details


Listed by:
Brian Smith
Prima Properties
(561) 222-6613

Source:
BeachesMLS
MLS#: R11116846
BeachesMLS

Investment Summary


Monthly Cash Flow
-$593
Cap Rate
4.1%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.8%

Purchase Details

Find an Agent

Purchase price:
$339,500
Amount financed:
-$271,600
Down payment:
$67,900
Closing costs:
$10,185
Rehab costs:
$0
Initial cash invested:
$78,085
Square feet:
1,325
Cost per square foot:
$256
Monthly rent per square foot:
$1.89

Financing Details

Find a Lender

Loan amount:
$271,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,739
Property tax:
$82
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,996

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (3%)
3%-$82-$986
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (20%)
20%-$497-$5,964
Total operating expenses: (48%)
48%-$1,204-$14,450

Cash Flow


Monthly Yearly
Net operating income:
$1,146 $13,752
Mortgage payments:
-$1,739 -$20,868
Cash flow:
-$593 -$7,116