CashFlowRE
Sign in Sign up
8403 SE Pettway St
C Composite 56.86
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +18.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.9/10.0
  • Schools +4.5/10.0
  • 1% rule +3.9/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$395,000

8403 SE Pettway St · Hobe Sound, FL 33455
3 bd · 2.5 ba · 1,800 sqft · SingleFamily public records · 84 Days on market
Built 1998 6,823 sqft lot $219/sqft · 40% below area Est $659k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 8403 SE Pettway Street in the heart of Hobe Sound—a charming single-family home offering comfort, space, and Florida lifestyle living. This 3-bedroom, 2.5-bath residence features approximately 1,800 square feet of living space with a functional layout perfect for everyday living or entertaining. Built in 1998 and situated on a nearly 7,000 sq ft lot, the property includes an attached garage and solid concrete block construction for durability and peace of mind. Ideally located just minutes from beautiful beaches, parks, and local amenities, this home offers convenience with a laid-back coastal feel. Whether you're a first-time buyer, seasonal resident, or investor, this property is a great opportunity to enjoy the Treasure Coast lifestyle while adding your personal touch.

Key facts

  • 6,823 sq ft lot
  • Garage
  • Built 1998

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $395k.

Deal economics

  • At list price, monthly cash flow is $391 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $350k (11.4% below list).
  • Recommended offer: $350k (11.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 3.5% in Hobe Sound — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 69/100 on livability (#497 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, cost of living A; Watch: employment C-, amenities F, commute F.
  • Martin (suburban): math 52% / reading 53% proficiency, ranked #24 of 73 in FL (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.8%/yr); 279 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • At $3,499/mo this rent would consume 60% of the median local household income ($70k/yr) (locally 317% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($371k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $12k; list at $395k implies a 3060% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $349,937 (11.4% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.89%
Cap rate
7.48%
Cash-on-cash
4.24%
DSCR
1.19
GRM
9.4

CMA / ARV

ARV (median comp)
$659,262
List price
$395,000
Delta
-40.08%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8565 SE Gulfstream Pl 0.15mi 3/2.0 1,806 (+0%) 7mo $925,000 $512 85
8361 SE Quail Ridge Way 0.18mi 3/2.0 1,788 (-1%) 8mo $725,000 $405 82
10636 SE Rosemarie Ct 0.48mi 4/2.5 (+1) 1,867 (+4%) 5mo $437,500 $234 62
8646 SE Alabama Pl 0.44mi 4/2.0 (+1) 1,730 (-4%) 4mo $550,000 $318 62
10340 SE Jupiter Narrows Dr 0.52mi 3/2.0 1,915 (+6%) 2mo $520,000 $272 62
8884 SE Sandcastle Cir 0.66mi 3/2.0 1,860 (+3%) 6mo $625,000 $336 57
8996 SE Bahama Cir 0.69mi 3/2.5 1,717 (-5%) 4mo $515,000 $300 57
10690 SE Jupiter Narrows Dr 0.70mi 3/2.0 1,942 (+8%) 3mo $725,000 $373 50
10570 SE Jupiter Narrows Dr 0.65mi 3/2.0 1,882 (+5%) 13mo $750,000 $399 50
8284 SE Woodmere St 0.41mi 3/2.0 2,038 (+13%) 16mo $800,000 $393 44
8744 SE Jardin St 0.51mi 4/2.0 (+1) 1,624 (-10%) 12mo $530,000 $326 42
9019 SE Hawksbill Way 0.54mi 2/2.0 (-1) 1,641 (-9%) 15mo $1,350,000 $823 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.8% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.61×
Total profit
$-43,453
Equity at exit
$58,896
10-year hold
IRR
-3.3%
Equity multiple
0.79×
Total profit
$-23,181
Equity at exit
$34,152

Cash invested: $110,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Florida
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempts local rent control; landlord-friendly statutes. Court speed varies by county.

ZIP-level market 33455

Rents YoY
1.8%
Active inventory
279
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$3,499 high interval (Pro) →
Mortgage (P&I)
$2,071
Tax from tax record
$138 /mo · $1,651/yr
Insurance
$165
HOA
$0
Vacancy / Maint / Mgmt
$735
Net cashflow
$391

Break-even live

Break-even rent $3,005
Max offer price $395,000
Occupancy floor 84%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$98,750
Closing costs
$11,850
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8574 SE Seagrape Way Hobe Sound, FL 3.0 2.0 1476 $3,600 $2.44 23d 1 0.22mi
10230 SE Federal Hwy Lot A Hobe Sound, FL 3.0 2.0 1600 $1,850 $1.16 23d 1 0.31mi
7916 SE Sugar Pines Way Hobe Sound, FL 2.0 2.0 1350 $2,700 $2.00 13d 1 0.58mi
9627 Crest Ct Hobe Sound, FL 2.0 2.0 1400 $2,500 $1.79 13d 1 0.58mi
9650 SE Eagle Ave Hobe Sound, FL 2.0 2.0–2.5 1241 $2,330 $1.88 23d 5 0.70mi
11269 SE Blair Ln Hobe Sound, FL 3.0 3.0 2523 $25,000 $9.91 23d 1 0.93mi
8014 SE Carlton St Hobe Sound, FL 3.0 2.0 1463 $3,500 $2.39 23d 1 1.00mi
8968 SE Pine Cone Ln Hobe Sound, FL 3.0 2.0 1383 $2,700 $1.95 23d 1 1.03mi
8455 SE Palm St Hobe Sound, FL 2.0 2.0 1423 $4,700 $3.30 13d 1 1.06mi
8585 SE Palm St Hobe Sound, FL 2.0 2.0 1304 $10,000 $7.67 13d 1 1.12mi
8585 SE Palm St Hobe Sound, FL 2.0 2.0 1304 $10,000 $7.67 23d 1 1.12mi
8075 SE Governors Way Hobe Sound, FL 4.0 2.5 2237 $6,000 $2.68 23d 1 1.16mi

Listing history 19 events

  1. 2026-06-18
    days on market $395,000 Active 84 DOM
  2. 2026-06-17
    days on market $395,000 Active 83 DOM
  3. 2026-06-16
    days on market $395,000 Active 82 DOM
  4. 2026-06-15
    days on market $395,000 Active 81 DOM
  5. 2026-06-14
    days on market $395,000 Active 79 DOM
  6. 2026-06-13
    days on market $395,000 Active 78 DOM
  7. 2026-06-10
    days on market $395,000 Active 76 DOM
  8. 2026-06-09
    days on market $395,000 Active 75 DOM
  9. 2026-06-08
    days on market $395,000 Active 74 DOM
  10. 2026-06-07
    days on market $395,000 Active 73 DOM
  11. 2026-06-03
    days on market $395,000 Active 69 DOM
  12. 2026-06-02
    days on market $395,000 Active 68 DOM
  13. 2026-06-01
    days on market $395,000 Active 67 DOM
  14. 2026-05-31
    days on market $395,000 Active 66 DOM
  15. 2026-05-31
    pricedays on market $395,000 Active 65 DOM
  16. 2026-04-20
    price $400,000 800-char remark
    Show marketing remark (800 chars)

    Welcome to 8403 SE Pettway Street in the heart of Hobe Sound—a charming single-family home offering comfort, space, and Florida lifestyle living. This 3-bedroom, 2.5-bath residence features approximately 1,800 square feet of living space with a functional layout perfect for everyday living or entertaining. Built in 1998 and situated on a nearly 7,000 sq ft lot, the property includes an attached garage and solid concrete block construction for durability and peace of mind. Ideally located just minutes from beautiful beaches, parks, and local amenities, this home offers convenience with a laid-back coastal feel. Whether you're a first-time buyer, seasonal resident, or investor, this property is a great opportunity to enjoy the Treasure Coast lifestyle while adding your personal touch.

  17. 2026-04-02
    price $425,000 800-char remark
    Show marketing remark (800 chars)

    Welcome to 8403 SE Pettway Street in the heart of Hobe Sound—a charming single-family home offering comfort, space, and Florida lifestyle living. This 3-bedroom, 2.5-bath residence features approximately 1,800 square feet of living space with a functional layout perfect for everyday living or entertaining. Built in 1998 and situated on a nearly 7,000 sq ft lot, the property includes an attached garage and solid concrete block construction for durability and peace of mind. Ideally located just minutes from beautiful beaches, parks, and local amenities, this home offers convenience with a laid-back coastal feel. Whether you're a first-time buyer, seasonal resident, or investor, this property is a great opportunity to enjoy the Treasure Coast lifestyle while adding your personal touch.

  18. 2026-03-26
    listed $450,000 Active 800-char remark
    Show marketing remark (800 chars)

    Welcome to 8403 SE Pettway Street in the heart of Hobe Sound—a charming single-family home offering comfort, space, and Florida lifestyle living. This 3-bedroom, 2.5-bath residence features approximately 1,800 square feet of living space with a functional layout perfect for everyday living or entertaining. Built in 1998 and situated on a nearly 7,000 sq ft lot, the property includes an attached garage and solid concrete block construction for durability and peace of mind. Ideally located just minutes from beautiful beaches, parks, and local amenities, this home offers convenience with a laid-back coastal feel. Whether you're a first-time buyer, seasonal resident, or investor, this property is a great opportunity to enjoy the Treasure Coast lifestyle while adding your personal touch.

  19. 1995-02-24
    soldstatus $12,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast FL · Resets to sale price

Current annual tax
$1,651 · $138/mo
Projected year-2 tax
$3,278 · $273/mo
Expected delta
+$1,627/yr (+$136/mo · 98.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$41,992
− Mortgage interest
−$22,126
− Property taxes
−$1,651
− Insurance
−$1,975
− Repairs & maintenance
−$3,359
− Management
−$3,359
− Depreciation
−$11,491
Taxable loss
−$1,970
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$473
After-tax cash flow
$5,163/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Martin
NCES district ID
1201290
Math proficiency
52% ▼ -14.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$52,482
Composite
45.1/100
National rank
#2690
State rank
#24 of 73 in FL

Livability — Hobe Sound

Score
69/100
State rank
#497
US rank
#8763

Category grades

Amenities F Commute F Cost of living A Crime A Employment C- Housing A+ Health & safety D- User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hobe Sound, FL
County
Martin County · 165,223 people
City population
20,018
Metro
Port St. Lucie, FL
Population (ZIP)
20,018
Household income
$70,389
Rent vs Own
16.0% rent · 84.0% own
Severe rent burden
317.0

Population outlook (Martin County) Hauer SSP2

Today (2025)
172,383 people
By 2030
180,192 · +4.5%
By 2040
194,114 · +12.6%
By 2050
204,992 · +18.9%
By 2075
229,641 · +33.2%
By 2100
232,146 · +34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 6% Black 5% Asian 1%
Hispanic origin (detail)
Mexican 3% Dominican 1%
Common ancestry
Romanian 5% Italian 2% Slovak 2%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Martin

2024 margin
Solid R (+31.1) · D 34.1% · R 65.2%
2008→2024 swing
-17.5pp toward R · 2008: -13.6pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+24.6 2016: R+26.9 2012: R+22.9 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -287.05%
Current HPI
356.7273
Rent YoY
▲ 1.80%
Metro
Port St. Lucie, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+3100.0% since first listed
4 events — show timeline
  • 2026-04-20 Price Changed $400,000 Beaches MLS
  • 2026-04-02 Price Changed $425,000 Beaches MLS
  • 2026-03-26 Listed $450,000 Beaches MLS
  • 1995-02-24 Sold (Public Records) $12,500 Public Records

Property tax history

-0.3%/yr

Latest (2025): $1,651 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…