3604 S Ocean Blvd Apt 105
Highland Beach, FL 33487View map
- Townhome
- 2 bd
- 2.5 ba
- 1,275 sq ft
$899,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $1,867 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Townhome
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 2 full, 1 half
- Size
- 1,275 sq ft
- Year built
- Not listed
- HOA fee
- $1,867 a month
- Annual tax bill
- Not listed
- Days on market
- 53 days (listed Sep 13, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Highland Beach
75 homes for sale in Highland Beach
$1,490,000
3720 S Ocean Blvd Apt 301B
Highland Beach, FL 33487
Condo · 3 bd · 2.5 ba · 2,000 sq ft
$1,499,800
4408 S Ocean Blvd Apt B
Highland Beach, FL 33487
Condo · 3 bd · 2 ba · 1,505 sq ft
$650,000
3101 S Ocean Blvd Apt 914
Highland Beach, FL 33487
Condo · 2 bd · 2 ba · 988 sq ft
$899,000
3400 S Ocean Blvd Apt 3B
Highland Beach, FL 33487
Condo · 2 bd · 2 ba · 1,452 sq ft
$849,000
3400 S Ocean Blvd Apt 12G
Highland Beach, FL 33487
Condo · 2 bd · 2 ba · 1,433 sq ft
$650,000
4750 S Ocean Blvd Apt 305
Highland Beach, FL 33487
Condo · 2 bd · 2 ba · 1,372 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.