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

$1,399,000

For Sale - Active
517 Aylesbury Rd, Delray Beach, FL 33444
3 Beds
2 Baths
1,662 Square Feet
0.17 Acres Lot
Built in 1957
For Sale - Active
Units n/a
Checked: 43 minutes ago
Updated: May 20, 2025 at 07:38AM

Investment Summary


Monthly Cash Flow
-$2,941
Cap Rate
3.7%
Cash-on-Cash Return
-11.0%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-6.6%

Property Description


0.17 Acres Lot
Built in 1957
For Sale - Active
Units n/a

There's nothing quite like finding the perfect neighborhood -- a place that can be serene or vibrant depending on your state of mind, somewhere that provides the grounding feeling of connection to nature without sacrificing the excitement of city living. In Delray Beach's Lake Ida community, residents can have it all. Now, with the introduction of 517 Aylesbury Road to the market, you can too. Comprising 3 bedrooms, 2 bathrooms, and 1,808 total square feet, 1,662 of which are under air, this single-family home is nestled into the heart of South Florida's Village by the Sea and offers the best of coastal living in an attainable package. One of the home's standout features is also the first that visitors get to experience, as its entryway leads into a show-stopping foyer with a

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: Attached, Driveway, Garage, GarageDoorOpener
  • Details: Attached, Driveway, Garage, Garage Door Opener
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Gable or Hip

Land Information

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

Lot Information

  • Parcel ID: 12434608060000350
  • Lot Size: 7200 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1957

Tax Information

  • Annual Tax: $14,710

Utilities

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

Location

  • County: Palm Beach

Listing Details


Listed by:
Jen Kilpatrick
The Corcoran Group
(561) 573-2573

Source:
BeachesMLS
MLS#: R11016460
BeachesMLS

Investment Summary


Monthly Cash Flow
-$2,941
Cap Rate
3.7%
Cash-on-Cash Return
-11.0%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-6.6%

Purchase Details

Find an Agent

Purchase price:
$1,399,000
Amount financed:
-$1,119,200
Down payment:
$279,800
Closing costs:
$41,970
Rehab costs:
$0
Initial cash invested:
$321,770
Square feet:
1,662
Cost per square foot:
$842
Monthly rent per square foot:
$4.87

Financing Details

Find a Lender

Loan amount:
$1,119,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$7,304
Property tax:
$1,226
Insurance:
$567
Private mortgage insurance (PMI):
$0
Monthly payment:
$9,097

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$8,100 $97,200
Vacancy loss: (6%)
6% -$486 -$5,832
Operating income:
$7,614 $91,368

Operating Expenses


% Rent Monthly Yearly
Property taxes: (15%)
15%-$1,226-$14,710
Insurance: (7%)
7%-$567-$6,804
Property management: (8%)
8%-$648-$7,776
Repairs & maintenance: (5%)
5%-$405-$4,860
Capital expenditures: (5%)
5%-$405-$4,860
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (40%)
40%-$3,251-$39,010

Cash Flow


Monthly Yearly
Net operating income:
$4,363 $52,356
Mortgage payments:
-$7,304 -$87,648
Cash flow:
$2,941 $35,292