14413 SW Rake Dr · Indiantown, FL 34956

$25,000

2 bd · 2.0 ba · 1,306 sqft · Condo public records · 27 Days on market

Built 1990

---

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 +15.0/30.0
• Appreciation +8.3/10.0
• ARV discount +7.5/15.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Schools +4.5/10.0
• Livability +3.0/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Check out this well-loved MOBILE home located in the Indianwood Golf & Country Club community. 55+ Both bedrooms have full wall closet spaces, and the oversized laundry room accommodates an additional office/craft area. Main bathroom has a separate tub and walk in shower with double vanities. Entertain or just relax out on the enclosed lanai with windows & screens to open to enjoy our seasonal Florida weather. AC is @ 7yrs old. * * BBQ Grill & wooden cabinet in the foyer area are excluded from the sale. 2 community pools, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Public golf course, pro shop and a sit-down restaurant offering indoor & outdoor seating, a full liquor license with golf course & lake view. Pet friendly community with restrictions. Land lease $1100.00 a month, you do not own the land, no rentals allowed. THIS IS A 55+ COMMUNITY.

Key facts

• Tennis
• Club house
• Pool

Tags

• CLUB HOUSE
• POOL
• TENNIS
• RESTAURANT ON SITE

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $25k.

Deal economics

• At list price, monthly cash flow is $2k ($20k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $25k).
• Recommended offer: $25k (1.5% below list) — sets the bar for market timing.
• Cap rate 86.1% vs local median 11.7% in Indiantown — 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 59/100 on livability (#829 in FL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, 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: 136 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).

Forward outlook

• In year one you build about $2k of equity ($173 loan paydown + $2k appreciation (6.7% local appreciation)).
• Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (6.7% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

• It's been on market 27 days — a 2% lower offer ($25k) is reasonable based on typical stale-listing flexibility.
• 8 sale attempts since 10y ago; this cycle's ask has dropped $4k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $24,625 (1.5% below list)

Questions for the listing agent

1. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 9.29% ✓
• Cap rate: 86.07%
• Cash-on-cash: 284.93%
• DSCR: 13.68
• GRM: 0.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

6.65% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 17.30×
• Total profit: $114,092
• Equity at exit: $16,756

10-year hold

• IRR: —
• Equity multiple: 37.08×
• Total profit: $252,556
• Equity at exit: $31,328

Cash invested: $7,000 (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.

Methodology + full state rankings →

ZIP-level market 34956

• Home prices YoY: 1.2%
• Active inventory: 136
• Price-to-rent: 0.9×

Monthly cashflow live

• Estimated rent: $2,323 medium
• Mortgage (P&I): −$131
• Tax est. 1.5%: −$31 /mo · $375/yr
• Insurance: −$10
• HOA: −$0
• Vacancy / Maint / Mgmt: −$488
• Net cashflow: $1,662

Break-even live

Break-even rent $219

Max offer price $25,000

Occupancy floor 23%

Sensitivity live

Price	-10% $1,679	-5% $1,671	+0% $1,662	+5% $1,653	+10% $1,645
Rent	-10% $1,479	-5% $1,570	+0% $1,662	+5% $1,754	+10% $1,846
Rate	-1.0pp $1,675	-0.5pp $1,668	base $1,662	+0.5pp $1,656	+1.0pp $1,649

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: $6,250
• Closing costs: $750
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
15817 SW Winter Rd Indiantown, FL	3.0	2.5	1428	$2,300	$1.61	15d	1	0.36mi
15760 SW Hammock Way Indiantown, FL	3.0–4.0	2.0–3.5	1918	$2,420	$1.26	2d	41	1.16mi

HOA detail condo

• Monthly dues: $0 · $0/yr
• Likely covers: pool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 37 events

1. 2026-06-15
   days on market $25,000 Active 27 DOM
2. 2026-06-14
   days on market $25,000 Active 25 DOM
3. 2026-06-13
   days on market $25,000 Active 24 DOM
4. 2026-06-10
   days on market $25,000 Active 22 DOM
5. 2026-06-09
   days on market $25,000 Active 21 DOM
6. 2026-06-08
   days on market $25,000 Active 20 DOM
7. 2026-06-07
   days on market $25,000 Active 19 DOM
8. 2026-06-03
   days on market $25,000 Active 15 DOM
9. 2026-06-02
   days on market $25,000 Active 14 DOM
10. 2026-06-01
    days on market $25,000 Active 13 DOM
11. 2026-05-31
    days on market $25,000 Active 12 DOM
12. 2026-05-31
    days on market $25,000 Active 11 DOM
13. 2026-05-20
    listed $25,000 Active
14. 2026-04-30
    historical
15. 2026-03-28
    listed $29,000 Active
16. 2024-12-06
    soldstatus $28,000 Closed 933-char remark

    Show marketing remark (933 chars)

    Check out this well-loved MOBILE home located in the Indianwood Golf & Country Club community. 55+ Both bedrooms have full wall closet spaces, and the oversized laundry room accommodates an additional office/craft area. Main bathroom has a separate tub and walk in shower with double vanities. Entertain or just relax out on the enclosed lanai with windows & screens to open to enjoy our seasonal Florida weather. AC is @ 7yrs old. * * BBQ Grill & wooden cabinet in the foyer area are excluded from the sale. 2 community pools, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Public golf course, pro shop and a sit-down restaurant offering indoor & outdoor seating, a full liquor license with golf course & lake view. Pet friendly community with restrictions. Land lease $1100.00 a month, you do not own the land, no rentals allowed. THIS IS A 55+ COMMUNITY.

17. 2024-12-05
    status Pending 933-char remark

    Show marketing remark (933 chars)

    Check out this well-loved MOBILE home located in the Indianwood Golf & Country Club community. 55+ Both bedrooms have full wall closet spaces, and the oversized laundry room accommodates an additional office/craft area. Main bathroom has a separate tub and walk in shower with double vanities. Entertain or just relax out on the enclosed lanai with windows & screens to open to enjoy our seasonal Florida weather. AC is @ 7yrs old. * * BBQ Grill & wooden cabinet in the foyer area are excluded from the sale. 2 community pools, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Public golf course, pro shop and a sit-down restaurant offering indoor & outdoor seating, a full liquor license with golf course & lake view. Pet friendly community with restrictions. Land lease $1100.00 a month, you do not own the land, no rentals allowed. THIS IS A 55+ COMMUNITY.

18. 2024-11-14
    status Active 933-char remark

    Show marketing remark (933 chars)

    Check out this well-loved MOBILE home located in the Indianwood Golf & Country Club community. 55+ Both bedrooms have full wall closet spaces, and the oversized laundry room accommodates an additional office/craft area. Main bathroom has a separate tub and walk in shower with double vanities. Entertain or just relax out on the enclosed lanai with windows & screens to open to enjoy our seasonal Florida weather. AC is @ 7yrs old. * * BBQ Grill & wooden cabinet in the foyer area are excluded from the sale. 2 community pools, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Public golf course, pro shop and a sit-down restaurant offering indoor & outdoor seating, a full liquor license with golf course & lake view. Pet friendly community with restrictions. Land lease $1100.00 a month, you do not own the land, no rentals allowed. THIS IS A 55+ COMMUNITY.

19. 2024-11-13
    status Pending 933-char remark

    Show marketing remark (933 chars)

    Check out this well-loved MOBILE home located in the Indianwood Golf & Country Club community. 55+ Both bedrooms have full wall closet spaces, and the oversized laundry room accommodates an additional office/craft area. Main bathroom has a separate tub and walk in shower with double vanities. Entertain or just relax out on the enclosed lanai with windows & screens to open to enjoy our seasonal Florida weather. AC is @ 7yrs old. * * BBQ Grill & wooden cabinet in the foyer area are excluded from the sale. 2 community pools, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Public golf course, pro shop and a sit-down restaurant offering indoor & outdoor seating, a full liquor license with golf course & lake view. Pet friendly community with restrictions. Land lease $1100.00 a month, you do not own the land, no rentals allowed. THIS IS A 55+ COMMUNITY.

20. 2024-10-28
    price $32,000 933-char remark

    Show marketing remark (933 chars)

    Check out this well-loved MOBILE home located in the Indianwood Golf & Country Club community. 55+ Both bedrooms have full wall closet spaces, and the oversized laundry room accommodates an additional office/craft area. Main bathroom has a separate tub and walk in shower with double vanities. Entertain or just relax out on the enclosed lanai with windows & screens to open to enjoy our seasonal Florida weather. AC is @ 7yrs old. * * BBQ Grill & wooden cabinet in the foyer area are excluded from the sale. 2 community pools, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Public golf course, pro shop and a sit-down restaurant offering indoor & outdoor seating, a full liquor license with golf course & lake view. Pet friendly community with restrictions. Land lease $1100.00 a month, you do not own the land, no rentals allowed. THIS IS A 55+ COMMUNITY.

21. 2024-08-10
    price $45,000 933-char remark

    Show marketing remark (933 chars)

    Check out this well-loved MOBILE home located in the Indianwood Golf & Country Club community. 55+ Both bedrooms have full wall closet spaces, and the oversized laundry room accommodates an additional office/craft area. Main bathroom has a separate tub and walk in shower with double vanities. Entertain or just relax out on the enclosed lanai with windows & screens to open to enjoy our seasonal Florida weather. AC is @ 7yrs old. * * BBQ Grill & wooden cabinet in the foyer area are excluded from the sale. 2 community pools, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Public golf course, pro shop and a sit-down restaurant offering indoor & outdoor seating, a full liquor license with golf course & lake view. Pet friendly community with restrictions. Land lease $1100.00 a month, you do not own the land, no rentals allowed. THIS IS A 55+ COMMUNITY.

22. 2024-06-19
    price $69,000 933-char remark

    Show marketing remark (933 chars)

    Check out this well-loved MOBILE home located in the Indianwood Golf & Country Club community. 55+ Both bedrooms have full wall closet spaces, and the oversized laundry room accommodates an additional office/craft area. Main bathroom has a separate tub and walk in shower with double vanities. Entertain or just relax out on the enclosed lanai with windows & screens to open to enjoy our seasonal Florida weather. AC is @ 7yrs old. * * BBQ Grill & wooden cabinet in the foyer area are excluded from the sale. 2 community pools, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Public golf course, pro shop and a sit-down restaurant offering indoor & outdoor seating, a full liquor license with golf course & lake view. Pet friendly community with restrictions. Land lease $1100.00 a month, you do not own the land, no rentals allowed. THIS IS A 55+ COMMUNITY.

23. 2024-06-04
    listed $79,900 Active 933-char remark

    Show marketing remark (933 chars)

    Check out this well-loved MOBILE home located in the Indianwood Golf & Country Club community. 55+ Both bedrooms have full wall closet spaces, and the oversized laundry room accommodates an additional office/craft area. Main bathroom has a separate tub and walk in shower with double vanities. Entertain or just relax out on the enclosed lanai with windows & screens to open to enjoy our seasonal Florida weather. AC is @ 7yrs old. * * BBQ Grill & wooden cabinet in the foyer area are excluded from the sale. 2 community pools, recreational center, fitness room, tennis courts, shuffleboard, bocce ball and pickleball. Public golf course, pro shop and a sit-down restaurant offering indoor & outdoor seating, a full liquor license with golf course & lake view. Pet friendly community with restrictions. Land lease $1100.00 a month, you do not own the land, no rentals allowed. THIS IS A 55+ COMMUNITY.

24. 2018-10-10
    historical
25. 2018-08-13
    status Active
26. 2018-08-11
    historical
27. 2018-03-16
    listed $69,000 Active
28. 2018-03-09
    historical
29. 2018-02-01
    price $59,000
30. 2017-11-21
    price $69,000
31. 2017-03-20
    listed $76,900 Active
32. 2017-03-06
    historical
33. 2017-03-02
    listed $73,900 Active
34. 2017-02-27
    historical
35. 2017-01-21
    price $73,900
36. 2016-03-28
    price $89,500
37. 2016-01-24
    listed $102,900 Active

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

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 9/10 Extreme 7 d/yr ≥108°F today · 24 d/yr by 30 yrs out
• 💨 Wind 10/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $27,872
• − Mortgage interest: −$1,400
• − Property taxes: −$375
• − Insurance: −$125
• − Repairs & maintenance: −$2,230
• − Management: −$2,230
• − Depreciation: −$727
• Taxable income: $20,784
• Est. tax owed @ 24.0%: −$4,988
• After-tax cash flow: $14,957/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 — Indiantown

• Score: 59/100
• State rank: #829
• US rank: #20298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Indiantown, FL
• Population (ZIP): 9,639

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: Diverse neighborhood (Simpson 0.64)
• Race & ethnicity: Hispanic / Latino 49% Black 24% White 24% Two or more races 16% Native American 5% Asian 1%
• Hispanic origin (detail): Mexican 21% Puerto Rican 4% Cuban 1%
• Common ancestry: Lithuanian 1% Italian 1% Slovak 1%
• Foreign-born: 22% · Canada
• Languages at home: 55% English-only · Spanish 42%

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: ▲ 6.65%
• Current HPI: 561.896
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.28%
• F500 in state: 36

Industry mix (Fortune 500 HQ in FL)

Industry	F500 HQs	Revenue
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

-71.8% since first listed

24 events — show timeline

• 2026-04-30 Listing Removed — MCRTC
• 2026-03-28 Listed $29,000 MCRTC
• 2024-12-06 Sold (MLS) $28,000 MCRTC
• 2024-12-05 Pending — MCRTC
• 2024-11-14 Relisted — MCRTC
• 2024-11-13 Pending — MCRTC
• 2024-10-28 Price Changed $32,000 MCRTC
• 2024-08-10 Price Changed $45,000 MCRTC
• 2024-06-19 Price Changed $69,000 MCRTC
• 2024-06-04 Listed $79,900 MCRTC
• 2018-10-10 Listing Removed — Beaches MLS
• 2018-08-13 Relisted — Beaches MLS
• 2018-08-11 Listing Removed — Beaches MLS
• 2018-03-16 Listed $69,000 Beaches MLS
• 2018-03-09 Listing Removed — MCRTC
• 2018-02-01 Price Changed $59,000 MCRTC
• 2017-11-21 Price Changed $69,000 MCRTC
• 2017-03-20 Listed $76,900 MCRTC
• 2017-03-06 Listing Removed — MCRTC
• 2017-03-02 Listed $73,900 MCRTC
• 2017-02-27 Listing Removed — MCRTC
• 2017-01-21 Price Changed $73,900 MCRTC
• 2016-03-28 Price Changed $89,500 MCRTC
• 2016-01-24 Listed $102,900 MCRTC

Property tax history

+12.0%/yr

Latest (2024): $1,461 · +1.3% YoY. Source: county tax records.