CashFlowRE
Sign in Sign up
6910 SE Morningside Dr 🌊 Lakefront
C- Composite 54.33
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 +15.5/30.0
  • 1% rule +10.0/10.0
  • ARV discount +8.8/15.0
  • DSCR +4.8/10.0
  • Schools +4.5/10.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • Rent growth +3.2/5.0
  • Appreciation +0.0/10.0

$99,999

6910 SE Morningside Dr · Port Salerno, FL 34997
2 bd · 2.0 ba · 1,400 sqft · Manufactured · 306 Days on market
Built 1981 Good condition $71/sqft · at area comps Est $103k · at est. $1002/mo HOA · 46% of rent ↓ 41% since listing

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

Listing remarks MLS

ENJOY THE VIEW from your lakefront back patio in the beautiful 55+ community of Pinelake Gardens in south Stuart! This home has 2 bedrooms, 2 bathrooms, remodeled kitchen, tongue and groove ceilings throughout! Plenty of extra space as well with a workshop and Florida Room! Come see this one today!

Key facts

  • Lakefront back patio
  • Remodeled kitchen
  • Florida room

Tags

LAKEFRONT BACK PATIOREMODELED KITCHENTONGUE AND GROOVE CEILINGSWORKSHOPFLORIDA ROOM

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 $100k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $41 ($493/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 3.1% in Port Salerno — 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 70/100 on livability (#440 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, health & safety A; Watch: schools D, 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 (+2.7%/yr); 588 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($78k/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 $691 of loan paydown is wiped out by about $3k 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 306 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $39k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 46% of rent.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 306 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  7. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  8. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  9. 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.
  10. 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.
  11. 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
2.20%
Cap rate
6.79%
Cash-on-cash
1.76%
DSCR
1.08
GRM
3.8

CMA / ARV

ARV (median comp)
$103,000
List price
$99,999
Delta
-2.91%
Verdict
FAIR
Comps
15 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7252 SE Sweetwood Ter 0.18mi 2/2.0 1,372 (-2%) 3mo $103,000 $75 85
4492 SE Cottonwood Ter 0.16mi 2/2.0 1,456 (+4%) 7mo $135,000 $93 80
4440 SE Sweetwood Way 0.38mi 2/2.0 1,440 (+3%) 1mo $117,500 $82 76
4596 SE Basswood Ter 0.09mi 2/2.0 1,561 (+12%) 10mo $147,000 $94 68
4474 SE Heartwood Trl 0.54mi 2/2.0 1,344 (-4%) 6mo $79,000 $59 64
7090 SE Carrotwood Ln 0.14mi 3/2.0 (+1) 1,232 (-12%) 7mo $90,000 $73 63
7044 SE Birchwood Ln 0.36mi 3/2.0 (+1) 1,470 (+5%) 8mo $139,000 $95 63
4615 SE Basswood Ter 0.06mi 2/2.0 1,200 (-14%) 13mo $75,000 $63 63
4280 SE Sweetwood Way 0.24mi 3/2.0 (+1) 1,560 (+11%) 5mo $110,000 $71 61
7117 SE Birchwood Ln 0.17mi 3/2.0 (+1) 1,568 (+12%) 13mo $116,000 $74 56
4466 Heartwood Trl 0.54mi 2/2.0 1,500 (+7%) 8mo $95,000 $63 56
4616 SE Circle Way 0.59mi 3/2.0 (+1) 1,286 (-8%) 11mo $247,500 $192 45

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 · 2.71% rent growth · sell at horizon

5-year hold
IRR
-13.5%
Equity multiple
0.52×
Total profit
$-13,575
Equity at exit
$14,910
10-year hold
IRR
-4.6%
Equity multiple
0.70×
Total profit
$-8,419
Equity at exit
$8,646

Cash invested: $28,000 (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.

ZIP-level market 34997

Rents YoY
2.7%
Active inventory
588
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$2,195 high interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$1,002
Vacancy / Maint / Mgmt
$461
Net cashflow
$41

Break-even live

Break-even rent $2,143
Max offer price $99,999
Occupancy floor 93%

Sensitivity live

Price -10% $110 -5% $76 +0% $41 +5% $7 +10% $-28
Rent -10% $-132 -5% $-46 +0% $41 +5% $128 +10% $215
Rate -1.0pp $91 -0.5pp $67 base $41 +0.5pp $15 +1.0pp $-11

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
$25,000
Closing costs
$3,000
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7073 SE Birchwood Ln Stuart, FL 2.0 2.0 1150 $1,750 $1.52 14d 1 0.33mi
4987 SE Mariner Garden Cir Stuart, FL 3.0 2.5 1434 $2,650 $1.85 24d 1 0.34mi
6553 SE Federal Hwy Unit 10-102 Stuart, FL 2.0 2.0 969 $1,750 $1.81 24d 1 0.35mi
6551 SE Federal Hwy #104 Stuart, FL 2.0 2.0 969 $2,000 $2.06 14d 1 0.36mi
6551 SE Federal Hwy Stuart, FL 2.0 2.0 969 $1,825 $1.88 21d 2 0.36mi
6537 SE Federal Hwy #102 Stuart, FL 2.0 2.0 969 $1,845 $1.90 14d 1 0.36mi
5176 SE Mariner Garden Cir Stuart, FL 3.0 2.5 1554 $2,400 $1.54 24d 1 0.38mi
5156 SE Mariner Garden Cir Stuart, FL 3.0 2.5 1434 $2,400 $1.67 24d 1 0.39mi
5064 SE Mariner Garden Cir Stuart, FL 3.0 2.5 1530 $2,400 $1.57 24d 1 0.39mi
6535 SE Federal Hwy Stuart, FL 2.0 2.0 967 $1,750 $1.81 24d 1 0.40mi
6531 SE Federal Hwy Stuart, FL 2.0 2.0 1100 $1,725 $1.57 14d 2 0.42mi
5152 SE Club Way #104 Stuart, FL 2.0 2.0 1358 $7,500 $5.52 14d 1 0.57mi
3882 SE Canvas Back Pl Stuart, FL 3.0 2.0 1575 $2,200 $1.40 24d 1 0.66mi
4421 SE Village Rd Stuart, FL 2.0 2.0 1080 $2,100 $1.94 24d 1 0.69mi
4939 SE Salvatori Rd Stuart, FL 3.0 2.0 1334 $2,500 $1.87 24d 1 0.75mi
5881 SE Windsong Ln Stuart, FL 2.0 2.5 1288 $2,100 $1.63 14d 1 1.01mi
5795 SE Mitzi Ln Stuart, FL 3.0 2.0 1315 $3,000 $2.28 24d 1 1.08mi
5636 SE Foxcross Pl Stuart, FL 2.0 2.0 1598 $9,000 $5.63 14d 1 1.14mi
5359 SE Dell St Stuart, FL 3.0 2.0 1272 $2,800 $2.20 24d 1 1.17mi
7960 SE Peppercorn Ct Hobe Sound, FL 2.0 2.0 1541 $2,950 $1.91 24d 1 1.21mi
6215 SE Georgetown Pl Hobe Sound, FL 2.0 2.0 1202 $2,600 $2.16 24d 1 1.27mi
6024 SE Crooked Oak Ave Hobe Sound, FL 3.0 2.0 1800 $3,200 $1.78 24d 1 1.28mi
8357 SE Double Tree Dr Hobe Sound, FL 2.0 2.0 1510 $2,950 $1.95 14d 1 1.29mi
5688 SE Pine Ave Stuart, FL 3.0 2.0 1255 $2,510 $2.00 14d 1 1.47mi

HOA detail

Monthly dues
$1,002 · $12,024/yr

Listing history 16 events

  1. 2026-05-31
    days on market $99,999 Active 306 DOM
  2. 2026-05-31
    days on market $99,999 Active 305 DOM
  3. 2026-03-12
    price $99,999 299-char remark
    Show marketing remark (299 chars)

    ENJOY THE VIEW from your lakefront back patio in the beautiful 55+ community of Pinelake Gardens in south Stuart! This home has 2 bedrooms, 2 bathrooms, remodeled kitchen, tongue and groove ceilings throughout! Plenty of extra space as well with a workshop and Florida Room! Come see this one today!

  4. 2026-02-12
    price $115,000 299-char remark
    Show marketing remark (299 chars)

    ENJOY THE VIEW from your lakefront back patio in the beautiful 55+ community of Pinelake Gardens in south Stuart! This home has 2 bedrooms, 2 bathrooms, remodeled kitchen, tongue and groove ceilings throughout! Plenty of extra space as well with a workshop and Florida Room! Come see this one today!

  5. 2026-01-06
    status Active 299-char remark
    Show marketing remark (299 chars)

    ENJOY THE VIEW from your lakefront back patio in the beautiful 55+ community of Pinelake Gardens in south Stuart! This home has 2 bedrooms, 2 bathrooms, remodeled kitchen, tongue and groove ceilings throughout! Plenty of extra space as well with a workshop and Florida Room! Come see this one today!

  6. 2026-01-01
    historical 299-char remark
    Show marketing remark (299 chars)

    ENJOY THE VIEW from your lakefront back patio in the beautiful 55+ community of Pinelake Gardens in south Stuart! This home has 2 bedrooms, 2 bathrooms, remodeled kitchen, tongue and groove ceilings throughout! Plenty of extra space as well with a workshop and Florida Room! Come see this one today!

  7. 2025-10-18
    price $129,000 299-char remark
    Show marketing remark (299 chars)

    ENJOY THE VIEW from your lakefront back patio in the beautiful 55+ community of Pinelake Gardens in south Stuart! This home has 2 bedrooms, 2 bathrooms, remodeled kitchen, tongue and groove ceilings throughout! Plenty of extra space as well with a workshop and Florida Room! Come see this one today!

  8. 2025-07-24
    listed $139,000 Active 299-char remark
    Show marketing remark (299 chars)

    ENJOY THE VIEW from your lakefront back patio in the beautiful 55+ community of Pinelake Gardens in south Stuart! This home has 2 bedrooms, 2 bathrooms, remodeled kitchen, tongue and groove ceilings throughout! Plenty of extra space as well with a workshop and Florida Room! Come see this one today!

  9. 2025-06-24
    historical
  10. 2025-04-10
    price $139,900
  11. 2025-03-21
    price $149,900
  12. 2025-02-25
    status Active
  13. 2025-02-24
    historical
  14. 2025-02-20
    price $159,900
  15. 2025-01-30
    price $164,900
  16. 2024-08-23
    listed $169,900 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 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 23 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
$26,342
− Mortgage interest
−$5,601
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$2,107
− Management
−$2,107
− HOA
−$12,024
− Depreciation
−$2,909
Taxable loss
−$407
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$98
After-tax cash flow
$591/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This well-maintained manufactured home in Pinelake Gardens offers a serene lakefront view and is ready for a new owner to move in and enjoy the community.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Clean gutters — Improves drainage and property value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Clean gutters — Improves drainage and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Port Salerno

Score
70/100
State rank
#440
US rank
#7873

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Martin County · 165,223 people
Metro
Port St. Lucie, FL
Population (ZIP)
47,075
Household income
$78,136
Rent vs Own
19.1% rent · 80.9% own
Severe rent burden
1323.0

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 (74%)
Race & ethnicity
White 74% Hispanic / Latino 19% Two or more races 9% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Cuban 3%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 2%
Foreign-born
14% · Canada, Jamaica, China
Languages at home
81% English-only · Spanish 14% French/Haitian/Cajun 2% 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
▼ -319.78%
Current HPI
336.7717
Rent YoY
▲ 2.71%
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

-41.1% since first listed
14 events — show timeline
  • 2026-03-12 Price Changed $99,999 Beaches MLS
  • 2026-02-12 Price Changed $115,000 Beaches MLS
  • 2026-01-06 Relisted Beaches MLS
  • 2026-01-01 Listing Removed Beaches MLS
  • 2025-10-18 Price Changed $129,000 Beaches MLS
  • 2025-07-24 Listed $139,000 Beaches MLS
  • 2025-06-24 Listing Removed Beaches MLS
  • 2025-04-10 Price Changed $139,900 Beaches MLS
  • 2025-03-21 Price Changed $149,900 Beaches MLS
  • 2025-02-25 Relisted Beaches MLS
  • 2025-02-24 Listing Removed Beaches MLS
  • 2025-02-20 Price Changed $159,900 Beaches MLS
  • 2025-01-30 Price Changed $164,900 Beaches MLS
  • 2024-08-23 Listed $169,900 Beaches MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…