CashFlowRE
Sign in Sign up
No image
C- Composite 54.94
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 +19.2/30.0
  • 1% rule +9.5/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$150,000

3340 Lucerne Park Dr · Greenacres, FL 33467
2 bd · 2.0 ba · 1,059 sqft · Condo public records · 331 Days on market
Built 1985 $640/mo HOA · 29% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CERAMIC TILE THROUHOUT PERFECT . . THIS CONDO WILL SELL ITSELF. MIRRORED WALLS BUILT IN ALUMINUM BAR GORGEOUS!!!!

Key facts

  • $640 HOA
  • Community pool
  • Built 1985

Property features AI

Finance

  • HOA & community: Community amenities include clubhouse, fitness center, pool, billiard room; Monthly HOA fee of $640; HOA covers water, cable TV, and common areas; Senior community; Pets allowed (may have number limits and restrictions)

Exterior

  • Utilities: Public water; Public sewer; Three-phase electric; Sewer and water available
  • Home design: Condominium; 2-story building; Faces north; Resale condition
  • Construction: CBS construction
  • Exterior features: No waterfront; Sidewalks (community)

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Ceramic tile flooring
  • Bathrooms: 2 full bathrooms, both on the main level
  • Heating & cooling: Central electric heating; Central air conditioning; Ceiling fans
  • Interior features: Partially furnished; No additional interior features listed

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 condo listed at $150k.

Deal economics

  • At list price, monthly cash flow is $162 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#490 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D+, employment D, amenities F.
  • Palm Beach (suburban): math 46% / reading 53% proficiency, ranked #34 of 73 in FL (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.4%/yr); 651 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 331 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 28y 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.
  • Current owner paid $62k; list at $150k implies a 142% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 29% of rent.
  • 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 $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 331 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. 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?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.45%
Cap rate
7.59%
Cash-on-cash
4.64%
DSCR
1.21
GRM
5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-13.8%
Equity multiple
0.52×
Total profit
$-19,990
Equity at exit
$22,365
10-year hold
IRR
-14.0%
Equity multiple
0.35×
Total profit
$-27,324
Equity at exit
$12,969

Cash invested: $42,000 (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 33467

Rents YoY
-0.4%
Active inventory
651
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$2,179 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$70 /mo · $841/yr
Insurance
$62
HOA
$640
Vacancy / Maint / Mgmt
$458
Net cashflow
$162

Break-even live

Break-even rent $1,974
Max offer price $150,000
Occupancy floor 88%

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
$37,500
Closing costs
$4,500
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3386 Lucerne Park Dr Greenacres, FL 2.0 2.0 1059 $1,950 $1.84 24d 1 0.03mi
3350 Perimeter Dr #1323 Greenacres, FL 2.0 2.0 1059 $1,975 $1.86 2d 1 0.03mi
3043 Grandiflora Dr Lake Worth, FL 3.0 2.0 1316 $2,700 $2.05 12d 1 0.11mi
3258 Jog Park Dr Greenacres, FL 2.0 2.0 1415 $2,300 $1.63 24d 1 0.17mi
720 Sunny Pine Way Unit G1 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 19d 1 0.27mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 20d 1 0.29mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 5d 1 0.29mi
3154 Via Poinciana #214 Lake Worth, FL 2.0 2.0 1092 $1,500 $1.37 24d 1 0.31mi
1600 Island Shores Dr Greenacres, FL 1.0–2.0 1.0–2.0 889 $1,925 $2.17 24d 2 0.33mi
3146 Via Poinciana #301 Lake Worth, FL 2.0 2.0 1080 $1,500 $1.39 20d 1 0.36mi
712 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $2,150 $2.01 24d 1 0.37mi
724 Sunny Pine Way Unit D2 Greenacres, FL 2.0 2.0 1111 $1,950 $1.76 24d 1 0.42mi
3178 Via Poinciana #303 Lake Worth, FL 2.0 2.0 1145 $1,600 $1.40 24d 1 0.44mi
726 Sunny Pine Way Unit B2 Greenacres, FL 3.0 2.0 1254 $2,200 $1.75 4d 1 0.44mi
703 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $1,900 $1.78 24d 2 0.45mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,475 $1.87 5d 1 0.46mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,500 $1.89 18d 1 0.46mi
812 Sky Pine Way Greenacres, FL 2.0 2.0 1064 $2,100 $1.97 24d 1 0.46mi
6134 Seven Springs Blvd Unit 40d Greenacres, FL 3.0 3.0 1321 $2,400 $1.82 4d 1 0.47mi
811 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1064 $1,550 $1.46 20d 1 0.48mi
6273 Tall Cypress Cir Greenacres, FL 3.0 2.0 1360 $2,400 $1.76 24d 1 0.51mi
504 Shady Pine Way Unit 2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 24d 1 0.51mi
703 Sunny Pine Way Unit G2 Greenacres, FL 2.0 2.0 1068 $2,000 $1.87 15d 1 0.51mi
802 Sky Pine Way Unit E2 Greenacres, FL 2.0 2.0 1111 $1,750 $1.58 7d 1 0.51mi
3212 Strawflower Way Greenacres, FL 2.0 2.0 1017 $2,200 $2.16 10d 1 0.52mi
3212 Strawflower Way #207 Lake Worth, FL 2.0 2.0 1017 $1,850 $1.82 24d 1 0.52mi
3212 Strawflower Way Lake Worth, FL 2.0 2.0 1017 $2,000 $1.97 17d 2 0.52mi
502 Shady Pine Way Unit D2 Greenacres, FL 2.0 1.0 991 $1,950 $1.97 24d 1 0.52mi
817 Sky Pine Way Unit H Greenacres, FL 2.0 2.0 1370 $2,300 $1.68 17d 1 0.54mi
826 Sky Pine Way Greenacres, FL 2.0–3.0 2.0 1304 $1,800 $1.38 12d 2 0.55mi
6061 10th Ave N #242 Greenacres, FL 2.0 2.0 855 $2,000 $2.34 5d 1 0.57mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 2d 1 0.58mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 15d 1 0.58mi
6031 10th Ave N #219 Greenacres, FL 3.0 2.0 1078 $2,400 $2.23 4d 1 0.58mi
6049 Olivewood Cir Greenacres, FL 2.0 2.0 1377 $2,200 $1.60 24d 1 0.58mi
508 Shady Pine Way Unit D1 Greenacres, FL 2.0 2.0 1115 $1,850 $1.66 22d 1 0.60mi
3590 Via Poinciana #510 Lake Worth, FL 1.0 1.5 849 $1,600 $1.88 24d 1 0.60mi
3286 Arcara Way #413 Lake Worth, FL 2.0 2.0 1222 $1,850 $1.51 24d 1 0.60mi
6043 10th Ave N #130 Greenacres, FL 3.0 2.0 1500 $2,300 $1.53 24d 1 0.61mi
511 Shady Pine Way Unit D2 Greenacres, FL 2.0 2.0 1115 $2,200 $1.97 24d 1 0.61mi

HOA detail condo

Monthly dues
$640 · $7,680/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-01
    days on market $150,000 Active 331 DOM
  2. 2026-05-31
    days on market $150,000 Active 330 DOM
  3. 2025-07-05
    listed $150,000 Active
  4. 2025-06-02
    historical
  5. 2025-03-24
    historical $1,600
  6. 2025-02-05
    listed $1,600
  7. 2025-02-04
    price $175,000
  8. 2024-12-31
    historical $1,700
  9. 2024-12-20
    status Active
  10. 2024-12-07
    historical
  11. 2024-10-02
    price $1,700
  12. 2024-10-01
    price $178,900
  13. 2024-08-04
    price $1,800
  14. 2024-06-29
    listed $2,000
  15. 2024-05-07
    listed $190,000 Active
  16. 1998-12-09
    soldstatus $62,000
  17. 1998-11-30
    soldstatus $62,000 113-char remark
    Show marketing remark (113 chars)

    CERAMIC TILE THROUHOUT PERFECT . . THIS CONDO WILL SELL ITSELF. MIRRORED WALLS BUILT IN ALUMINUM BAR GORGEOUS!!!!

  18. 1998-10-23
    historical 113-char remark
    Show marketing remark (113 chars)

    CERAMIC TILE THROUHOUT PERFECT . . THIS CONDO WILL SELL ITSELF. MIRRORED WALLS BUILT IN ALUMINUM BAR GORGEOUS!!!!

  19. 1998-09-24
    listed $64,900 113-char remark
    Show marketing remark (113 chars)

    CERAMIC TILE THROUHOUT PERFECT . . THIS CONDO WILL SELL ITSELF. MIRRORED WALLS BUILT IN ALUMINUM BAR GORGEOUS!!!!

  20. 1991-03-19
    soldstatus $67,000

ⓘ 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
$841 · $70/mo
Projected year-2 tax
$1,245 · $104/mo
Expected delta
+$404/yr (+$34/mo · 48.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 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 0 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
$26,152
− Mortgage interest
−$8,402
− Property taxes
−$841
− Insurance
−$750
− Repairs & maintenance
−$2,092
− Management
−$2,092
− HOA
−$7,680
− Depreciation
−$4,364
Taxable loss
−$69
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$17
After-tax cash flow
$1,967/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
Palm Beach
NCES district ID
1201500
Math proficiency
46% ▼ -16.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$53,943
Composite
42.72/100
National rank
#3160
State rank
#34 of 73 in FL

Livability — Greenacres

Score
69/100
State rank
#490
US rank
#9008

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenacres, FL
County
Palm Beach County · 1,438,312 people
City population
65,478
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
58,411
Household income
$95,739
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
960.0

Population outlook (Palm Beach County) Hauer SSP2

Today (2025)
1,637,487 people
By 2030
1,743,255 · +6.5%
By 2040
1,948,712 · +19.0%
By 2050
2,132,979 · +30.3%
By 2075
2,530,027 · +54.5%
By 2100
2,706,979 · +65.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 59% Hispanic / Latino 22% Two or more races 13% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Romanian 4% Scotch-Irish 3% Hispanic 3%
Foreign-born
24% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 17% French/Haitian/Cajun 5% Other Indo-European 3%

Political lean MEDSL · Palm Beach

2024 margin
Toss-up / Even · D 50.0% · R 49.2%
2008→2024 swing
-22.1pp toward R · 2008: 22.9pp · 2024: 0.8pp
All cycles
2024: D+0.8 2020: D+12.8 2016: D+15.3 2012: D+17.0 2008: D+22.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -288.94%
Current HPI
343.7738
Rent YoY
▼ -0.40%
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+123.9% since first listed
18 events — show timeline
  • 2025-07-05 Listed $150,000 Beaches MLS
  • 2025-06-02 Listing Removed Beaches MLS
  • 2025-03-24 Rental Removed $1,600 GFLMLS
  • 2025-02-05 Listed for Rent $1,600 GFLMLS
  • 2025-02-04 Price Changed $175,000 Beaches MLS
  • 2024-12-31 Rental Removed $1,700 GFLMLS
  • 2024-12-20 Relisted Beaches MLS
  • 2024-12-07 Listing Removed Beaches MLS
  • 2024-10-02 Price Changed $1,700 GFLMLS
  • 2024-10-01 Price Changed $178,900 Beaches MLS
  • 2024-08-04 Price Changed $1,800 GFLMLS
  • 2024-06-29 Listed for Rent $2,000 GFLMLS
  • 2024-05-07 Listed $190,000 Beaches MLS
  • 1998-12-09 Sold (Public Records) $62,000 Public Records
  • 1998-11-30 Sold (MLS) $62,000 Beaches MLS
  • 1998-10-23 Listing Removed Beaches MLS
  • 1998-09-24 Listed $64,900 Beaches MLS
  • 1991-03-19 Sold (Public Records) $67,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $841 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…