CashFlowRE
Sign in Sign up
6978 SE Delegate St
B+ Composite 78.41
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

6978 SE Delegate St · Hobe Sound, FL 33455
2 bd · 2.0 ba · 1,292 sqft · Manufactured public records · 5 Days on market
Built 1986 5,000 sqft lot Est $225k · 38% under $120/mo HOA · 5% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Very well maintained 2 Bedrm/2 Bath Manf home in Cambridge 55+ Community in Hobe Sound. This home is in Section 1 of Cambridge where you are allowed to park your RV or Boat on the lot. Ceramic tile in most areas, Vinyl plank flooring in Master Bedrm & carpet in 2nd bedrm. Large open living room w breakfast bar, china cabinet in dining rm & extra glassed in shelves. This home has many extras ie Built in desk area, indoor laundry room w loads of storage, dressing table area in Master w lighting, newer ceramic tile step in shower & large walk-in closet. The 2nd Bedrm is also a good size w a walk-in closet. The screened lanai has ceramic tile flooring & door to the shed/workshop. New A/C OCT 2017. Very active community, minutes to ocean beaches & boat ramp. YOU OWN THE LAND - ALL PETS WELCOME!

Key facts

  • Boats allowed
  • Rvs allowed
  • Pet friendly

Tags

PET FRIENDLYRVS ALLOWEDBOATS ALLOWEDTILE AND VINYL PLANK FLOORINGLARGE INTERIOR LAUNDRY ROOMABUNDANT STORAGE

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 2-bed/2.0-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $844 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Cap rate 13.5% 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; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 1.8% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 12y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.81%
Cap rate
13.53%
Cash-on-cash
25.83%
DSCR
2.15
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$224,808
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8031 SE Homestead Ave 0.17mi 2/2.0 1,322 (+2%) 1mo $169,000 $128 87
7955 SE Independence Ave 0.23mi 2/2.0 1,279 (-1%) 1mo $234,500 $183 87
8004 SE Saratoga Dr 0.24mi 2/2.0 1,298 (+0%) 3mo $240,000 $185 85
7850 SE Shenandoah Dr 0.34mi 2/2.0 1,293 (+0%) 2mo $210,000 $162 82
7107 SE Seahawk St 0.27mi 2/2.0 1,236 (-4%) 1mo $215,000 $174 79
8508 SE Swan Ave 0.36mi 2/2.0 1,248 (-3%) 0mo $195,000 $156 77
8199 SE Eagle Ave 0.23mi 3/2.0 (+1) 1,358 (+5%) 3mo $260,000 $191 73
7338 SE Redbird Cir 0.29mi 3/2.0 (+1) 1,224 (-5%) 1mo $202,000 $165 72
7148 SE Seahawk St 0.31mi 3/2.0 (+1) 1,180 (-9%) 2mo $205,000 $174 65
7829 SE Eagle Ave 0.34mi 2/2.0 1,152 (-11%) 2mo $207,000 $180 65
7874 SE Saratoga Dr 0.36mi 2/2.0 1,485 (+15%) 1mo $225,000 $152 58
7660 SE Shenandoah Dr SE 0.55mi 2/2.0 1,475 (+14%) 2mo $236,000 $160 49

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
18.1%
Equity multiple
1.72×
Total profit
$28,185
Equity at exit
$20,874
10-year hold
IRR
25.6%
Equity multiple
3.10×
Total profit
$82,257
Equity at exit
$12,105

Cash invested: $39,200 (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
4.6×

Monthly cashflow live

Estimated rent
$2,537 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$248 /mo · $2,974/yr
Insurance
$58
HOA
$120
Vacancy / Maint / Mgmt
$533
Net cashflow
$844

Break-even live

Break-even rent $1,469
Max offer price $140,000
Occupancy floor 62%

Sensitivity live

Price -10% $923 -5% $883 +0% $844 +5% $804 +10% $765
Rent -10% $643 -5% $744 +0% $844 +5% $944 +10% $1,044
Rate -1.0pp $914 -0.5pp $879 base $844 +0.5pp $808 +1.0pp $771

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
$35,000
Closing costs
$4,200
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7030 SE Ridgeway Ter Hobe Sound, FL 3.0 2.0 1296 $2,500 $1.93 24d 1 0.19mi
8002 SE Skylark Ave Hobe Sound, FL 3.0 2.0 990 $2,000 $2.02 24d 1 0.32mi
7894 SE Saratoga Dr Hobe Sound, FL 2.0 2.0 1248 $2,100 $1.68 24d 1 0.35mi
7568 SE Swan Ave Hobe Sound, FL 2.0 2.0 1052 $2,300 $2.19 24d 1 0.56mi
7607 SE Hobe Ter Hobe Sound, FL 2.0 2.0 1156 $2,200 $1.90 14d 1 0.59mi
7462 SE Jamestown Ter Hobe Sound, FL 2.0 2.0 1384 $2,500 $1.81 24d 1 0.68mi
7442 SE Jamestown Ter Hobe Sound, FL 2.0 2.0 1384 $1,800 $1.30 24d 1 0.73mi
8350 SE Sweetbay Dr Hobe Sound, FL 2.0 2.0 1606 $3,500 $2.18 24d 1 0.76mi
7445 SE Independence Ave Hobe Sound, FL 2.0 2.0 1198 $1,900 $1.59 24d 1 0.76mi
8905 SE Sandy Ln Hobe Sound, FL 2.0 2.0 1006 $1,850 $1.84 24d 1 0.77mi
8997 SE Sandy Ln Hobe Sound, FL 2.0 1.0 900 $2,000 $2.22 24d 1 0.84mi
9073 SE Hobe Ridge Ave Hobe Sound, FL 2.0 2.0 1029 $2,100 $2.04 14d 1 0.92mi
6024 SE Crooked Oak Ave Hobe Sound, FL 3.0 2.0 1800 $3,200 $1.78 24d 1 0.98mi
8014 SE Carlton St Hobe Sound, FL 3.0 2.0 1463 $3,500 $2.39 24d 1 1.12mi
6215 SE Georgetown Pl Hobe Sound, FL 2.0 2.0 1202 $2,600 $2.16 24d 1 1.13mi
6845 SE Bunker Hill Dr Hobe Sound, FL 2.0 2.0 1552 $3,500 $2.26 14d 1 1.15mi
9650 SE Eagle Ave Hobe Sound, FL 2.0 2.0–2.5 1241 $2,330 $1.88 24d 5 1.34mi
8455 SE Palm St Hobe Sound, FL 2.0 2.0 1423 $4,700 $3.30 14d 1 1.37mi
9627 Crest Ct Hobe Sound, FL 2.0 2.0 1400 $2,500 $1.79 14d 1 1.44mi
8585 SE Palm St Hobe Sound, FL 2.0 2.0 1304 $10,000 $7.67 14d 1 1.46mi
8585 SE Palm St Hobe Sound, FL 2.0 2.0 1304 $10,000 $7.67 24d 1 1.46mi

HOA detail

Monthly dues
$120 · $1,440/yr

Listing history 26 events

  1. 2026-03-11
    status Pending
  2. 2025-11-21
    status Pending
  3. 2025-11-14
    listed $140,000 Active
  4. 2025-03-24
    historical
  5. 2025-03-24
    historical $1,900
  6. 2025-02-21
    listed $1,900
  7. 2025-01-14
    historical $1,800
  8. 2024-11-21
    listed $1,800
  9. 2024-09-20
    price $210,000
  10. 2024-08-23
    listed $225,000 Active
  11. 2024-08-22
    historical
  12. 2023-06-08
    soldstatus $216,000
  13. 2023-05-26
    soldstatus $216,000 Closed 820-char remark
    Show marketing remark (820 chars)

    Very well maintained 2 Bedrm/2 Bath Manf home in Cambridge 55+ Community in Hobe Sound. This home is in Section 1 of Cambridge where you are allowed to park your RV or Boat on the lot. Ceramic tile in most areas, Vinyl plank flooring in Master Bedrm & carpet in 2nd bedrm. Large open living room w breakfast bar, china cabinet in dining rm & extra glassed in shelves. This home has many extras ie Built in desk area, indoor laundry room w loads of storage, dressing table area in Master w lighting, newer ceramic tile step in shower & large walk-in closet. The 2nd Bedrm is also a good size w a walk-in closet. The screened lanai has ceramic tile flooring & door to the shed/workshop. New A/C OCT 2017. Very active community, minutes to ocean beaches & boat ramp. YOU OWN THE LAND - ALL PETS WELCOME!

  14. 2023-03-17
    historical Active Under Contract 820-char remark
    Show marketing remark (820 chars)

    Very well maintained 2 Bedrm/2 Bath Manf home in Cambridge 55+ Community in Hobe Sound. This home is in Section 1 of Cambridge where you are allowed to park your RV or Boat on the lot. Ceramic tile in most areas, Vinyl plank flooring in Master Bedrm & carpet in 2nd bedrm. Large open living room w breakfast bar, china cabinet in dining rm & extra glassed in shelves. This home has many extras ie Built in desk area, indoor laundry room w loads of storage, dressing table area in Master w lighting, newer ceramic tile step in shower & large walk-in closet. The 2nd Bedrm is also a good size w a walk-in closet. The screened lanai has ceramic tile flooring & door to the shed/workshop. New A/C OCT 2017. Very active community, minutes to ocean beaches & boat ramp. YOU OWN THE LAND - ALL PETS WELCOME!

  15. 2023-02-17
    status Active 820-char remark
    Show marketing remark (820 chars)

    Very well maintained 2 Bedrm/2 Bath Manf home in Cambridge 55+ Community in Hobe Sound. This home is in Section 1 of Cambridge where you are allowed to park your RV or Boat on the lot. Ceramic tile in most areas, Vinyl plank flooring in Master Bedrm & carpet in 2nd bedrm. Large open living room w breakfast bar, china cabinet in dining rm & extra glassed in shelves. This home has many extras ie Built in desk area, indoor laundry room w loads of storage, dressing table area in Master w lighting, newer ceramic tile step in shower & large walk-in closet. The 2nd Bedrm is also a good size w a walk-in closet. The screened lanai has ceramic tile flooring & door to the shed/workshop. New A/C OCT 2017. Very active community, minutes to ocean beaches & boat ramp. YOU OWN THE LAND - ALL PETS WELCOME!

  16. 2023-01-23
    historical Active Under Contract 820-char remark
    Show marketing remark (820 chars)

    Very well maintained 2 Bedrm/2 Bath Manf home in Cambridge 55+ Community in Hobe Sound. This home is in Section 1 of Cambridge where you are allowed to park your RV or Boat on the lot. Ceramic tile in most areas, Vinyl plank flooring in Master Bedrm & carpet in 2nd bedrm. Large open living room w breakfast bar, china cabinet in dining rm & extra glassed in shelves. This home has many extras ie Built in desk area, indoor laundry room w loads of storage, dressing table area in Master w lighting, newer ceramic tile step in shower & large walk-in closet. The 2nd Bedrm is also a good size w a walk-in closet. The screened lanai has ceramic tile flooring & door to the shed/workshop. New A/C OCT 2017. Very active community, minutes to ocean beaches & boat ramp. YOU OWN THE LAND - ALL PETS WELCOME!

  17. 2023-01-16
    listed $219,900 Active 820-char remark
    Show marketing remark (820 chars)

    Very well maintained 2 Bedrm/2 Bath Manf home in Cambridge 55+ Community in Hobe Sound. This home is in Section 1 of Cambridge where you are allowed to park your RV or Boat on the lot. Ceramic tile in most areas, Vinyl plank flooring in Master Bedrm & carpet in 2nd bedrm. Large open living room w breakfast bar, china cabinet in dining rm & extra glassed in shelves. This home has many extras ie Built in desk area, indoor laundry room w loads of storage, dressing table area in Master w lighting, newer ceramic tile step in shower & large walk-in closet. The 2nd Bedrm is also a good size w a walk-in closet. The screened lanai has ceramic tile flooring & door to the shed/workshop. New A/C OCT 2017. Very active community, minutes to ocean beaches & boat ramp. YOU OWN THE LAND - ALL PETS WELCOME!

  18. 2016-01-11
    price $68,101
  19. 2014-06-04
    soldstatus $68,200
  20. 2014-05-19
    soldstatus $68,101
  21. 2014-05-19
    price $70,000
  22. 2014-05-12
    soldstatus $112,500
  23. 2014-05-03
    historical
  24. 2014-01-16
    listed $70,000
  25. 2014-01-16
    listed $70,000
  26. 2004-03-17
    soldstatus $100,000

ⓘ 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
$2,974 · $248/mo
Projected year-2 tax
$2,974 · $248/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥106°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 1 unhealthy d/yr today · 1 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
$30,442
− Mortgage interest
−$7,842
− Property taxes
−$2,974
− Insurance
−$700
− Repairs & maintenance
−$2,435
− Management
−$2,435
− HOA
−$1,440
− Depreciation
−$4,073
Taxable income
$8,543
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,050
After-tax cash flow
$8,075/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

+40.0% since first listed
26 events — show timeline
  • 2026-03-11 Pending Beaches MLS
  • 2025-11-21 Pending Beaches MLS
  • 2025-11-14 Listed $140,000 Beaches MLS
  • 2025-03-24 Listing Removed Beaches MLS
  • 2025-03-24 Rental Removed $1,900 RMLSFL
  • 2025-02-21 Listed for Rent $1,900 RMLSFL
  • 2025-01-14 Rental Removed $1,800 RMLSFL
  • 2024-11-21 Listed for Rent $1,800 RMLSFL
  • 2024-09-20 Price Changed $210,000 Beaches MLS
  • 2024-08-23 Listed $225,000 Beaches MLS
  • 2024-08-22 Coming Soon Beaches MLS
  • 2023-06-08 Sold (Public Records) $216,000 Public Records
  • 2023-05-26 Sold (MLS) $216,000 Beaches MLS
  • 2023-03-17 Contingent Beaches MLS
  • 2023-02-17 Relisted Beaches MLS
  • 2023-01-23 Contingent Beaches MLS
  • 2023-01-16 Listed $219,900 Beaches MLS
  • 2016-01-11 Price Changed $68,101 MCRTC
  • 2014-06-04 Sold (Public Records) $68,200 Public Records
  • 2014-05-19 Price Changed $70,000 MCRTC
  • 2014-05-19 Sold (MLS) $68,101 MCRTC
  • 2014-05-12 Sold (MLS) $112,500 Beaches MLS
  • 2014-05-03 Listing Removed Beaches MLS
  • 2014-01-16 Listed $70,000 MCRTC
  • 2014-01-16 Listed $70,000 Beaches MLS
  • 2004-03-17 Sold (Public Records) $100,000 Public Records

Property tax history

+15.4%/yr

Latest (2025): $2,974 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…