CashFlowRE
Sign in Sign up
7400 Hearth Stone Ave 🌊 Lakefront
B Composite 70.51
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 +26.2/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.1/10.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$219,900

7400 Hearth Stone Ave · Boynton Beach, FL 33472
2 bd · 2.0 ba · 1,574 sqft · SingleFamily public records · 160 Days on market
Built 1989 8,307 sqft lot $651/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming villa with air conditioned lanai with stunning lake and golf views. Serene and peaceful setting in a Country Club that offers the best in South Florida living. New air conditioner, new refrigerator. (2021) Come see this magnificent villa and fall in love with all it has to offer.

Key facts

  • Quartz countertops
  • Large lanai
  • Large lot

Tags

LAKEFRONT GOLF VIEWQUARTZ COUNTERTOPSWHITE SHAKER CABINETSLARGE LANAIGATED SECTIONLARGE LOT

Property features AI

Finance

  • Other: Pets allowed (with number limits); Community of approximately 100 units
  • HOA & community: Community association with monthly HOA; HOA includes cable TV, grounds maintenance, security, common areas; Community amenities: pool, spa/hot tub, clubhouse, fitness center, golf course, tennis courts, pickleball courts, bocce ball, putting green, jogging path, cabana, cafe/restaurant, library, elevator(s), manager on site, internet included

Exterior

  • Parking: Attached 2-car garage; Driveway; Garage door opener; 2 covered parking spaces
  • Security: Security system; Gated community without guard
  • Utilities: Public water; Public sewer; Three-phase electric; Cable connected; Electricity connected; Sewer connected; Water connected
  • Home design: Villa; One story; Resale; Faces northwest
  • Construction: CBS construction; Spanish tile roof; One-story structure
  • Exterior features: Screened patio; Patio; Waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Central electric heating; Central electric air conditioning
  • Interior features: Built-in features; Cathedral ceilings and vaulted ceiling; Entrance foyer; High ceilings; Walk-in closet(s); Bedroom layout: split; Closet cabinetry; Roman tub
  • Laundry & utility: Inside laundry

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 single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $560 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Recommended offer: $194k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 4.3% in Boynton Beach — 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 72/100 on livability (#351 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+, cost of living B; Watch: amenities D+, crime D-, commute 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.
  • Zoned schools: Crystal Lakes Elementary School (math 55% / reading 64%, grade B-, #690 of 2,144 statewide, top 34%, 788 students, 37% FRL); Christa Mcauliffe Middle School (math 63% / reading 63%, grade B+, #111 of 571 statewide, top 20%, 1,387 students, 35% FRL); Park Vista Community High School (math 43% / reading 64%, grade C-, #146 of 667 statewide, top 22%, 3,191 students, 28% FRL) — zoned schools average 34% FRL vs 52% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 169 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($2k loan paydown + $436 appreciation (0.2% local appreciation)).
  • Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $62k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 160 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y ago; this cycle's ask has dropped $75k (25%) 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; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 160 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.59%
Cap rate
9.35%
Cash-on-cash
10.91%
DSCR
1.49
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.6%
Equity multiple
1.52×
Total profit
$31,761
Equity at exit
$66,039
10-year hold
IRR
15.4%
Equity multiple
2.73×
Total profit
$106,695
Equity at exit
$81,149

Cash invested: $61,572 (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 33472

Home prices YoY
0.1%
Active inventory
169
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$3,499 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$309 /mo · $3,703/yr
Insurance
$92
HOA
$651
Vacancy / Maint / Mgmt
$735
Net cashflow
$560

Break-even live

Break-even rent $2,790
Max offer price $219,900
Occupancy floor 79%

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
$54,975
Closing costs
$6,597
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7418 Wescott Ter Lake Worth, FL 3.0 2.5 2170 $3,250 $1.50 8d 1 0.48mi
7725 Rockford Rd Boynton Beach, FL 3.0 2.5 2249 $10,000 $4.45 3d 1 0.53mi
7975 Rockford Rd Boynton Beach, FL 2.0 2.0 1720 $3,700 $2.15 24d 1 0.57mi
8884 Shoal Creek Ln Boynton Beach, FL 3.0 2.0 1936 $5,000 $2.58 11d 1 0.58mi
8884 Shoal Creek Ln Boynton Beach, FL 3.0 2.0 1936 $4,900 $2.53 24d 1 0.58mi
7936 Rockford Rd Boynton Beach, FL 3.0 2.0 1871 $9,000 $4.81 22d 1 0.66mi
7832 Rockford Rd Boynton Beach, FL 3.0 2.0 1598 $3,800 $2.38 22d 1 0.69mi
8082 Aberdeen Dr #102 Boynton Beach, FL 2.0 2.0 1619 $8,500 $5.25 24d 1 0.70mi
7577 Caprio Dr Boynton Beach, FL 3.0 2.0 1884 $3,200 $1.70 14d 1 0.78mi
7577 Caprio Dr Boynton Beach, FL 3.0 2.0 1884 $3,200 $1.70 3d 1 0.78mi
8451 Siciliano St Boynton Beach, FL 3.0 2.0 1627 $3,200 $1.97 13d 1 0.83mi
8481 Siciliano St Unit 8481 Boynton Beach, FL 3.0 2.0 1774 $3,650 $2.06 24d 1 0.86mi
6731 Southport Dr Boynton Beach, FL 3.0 2.0 1727 $3,600 $2.08 24d 1 0.88mi
7275 Summer Tree Dr Boynton Beach, FL 2.0 2.0 1722 $4,300 $2.50 24d 1 0.91mi
7192 Summer Tree Dr Boynton Beach, FL 2.0 2.0 1722 $3,000 $1.74 24d 1 0.93mi
7891 Sailing Shores Ter Unit 7891 Boynton Beach, FL 3.0 2.0 2011 $3,000 $1.49 8d 1 1.19mi
7891 Sailing Shores Ter Boynton Beach, FL 3.0 2.0 2011 $3,400 $1.69 17d 1 1.19mi
7218 Michigan Isle Rd Lake Worth, FL 3.0 2.0 1656 $3,500 $2.11 15d 1 1.23mi
7218 Michigan Isle Rd Lake Worth, FL 3.0 2.0 1656 $3,500 $2.11 13d 1 1.23mi
6581 Marissa Cir Lake Worth, FL 3.0 2.0 1414 $3,300 $2.33 19d 1 1.23mi
7273 Burgess Dr Lake Worth, FL 3.0 2.0 1385 $2,630 $1.90 8d 1 1.26mi
9650 Harbour Lake Cir Boynton Beach, FL 3.0 2.0 1937 $2,975 $1.54 24d 1 1.28mi
7366 Ashley Shores Cir Lake Worth, FL 3.0 2.5 1945 $4,200 $2.16 8d 1 1.28mi
7600 Edisto Dr Lake Worth, FL 3.0 2.5 1764 $2,700 $1.53 21d 1 1.29mi
7888 Sonoma Springs Cir #105 Lake Worth, FL 2.0 2.0 1105 $2,200 $1.99 24d 1 1.29mi
7142 Davit Cir Lake Worth, FL 3.0 2.5 2050 $3,545 $1.73 17d 1 1.30mi
7856 Sonoma Springs Cir #205 Lake Worth, FL 2.0 2.0 1105 $2,300 $2.08 8d 1 1.33mi
7840 Sonoma Springs Cir #103 Lake Worth, FL 2.0 2.0 1105 $2,200 $1.99 24d 1 1.33mi
6365 Lansdowne Cir Boynton Beach, FL 3.0 2.0 1769 $3,200 $1.81 3d 1 1.33mi
6836 Long Key St Lake Worth, FL 3.0 2.5 1637 $2,950 $1.80 17d 1 1.37mi
9336 Water Course Way Boynton Beach, FL 3.0 2.0 1779 $3,600 $2.02 22d 1 1.44mi
9336 Water Course Way Boynton Beach, FL 3.0 2.0 1779 $3,600 $2.02 24d 1 1.44mi

HOA detail

Monthly dues
$651 · $7,812/yr

Listing history 40 events

  1. 2026-06-18
    days on market $219,900 Active 160 DOM
  2. 2026-06-17
    days on market $219,900 Active 159 DOM
  3. 2026-06-16
    days on market $219,900 Active 158 DOM
  4. 2026-06-15
    days on market $219,900 Active 157 DOM
  5. 2026-06-13
    days on market $219,900 Active 155 DOM
  6. 2026-06-09
    days on market $219,900 Active 151 DOM
  7. 2026-06-07
    days on market $219,900 Active 149 DOM
  8. 2026-06-04
    days on market $219,900 Active 146 DOM
  9. 2026-06-03
    days on market $219,900 Active 145 DOM
  10. 2026-06-01
    days on market $219,900 Active 143 DOM
  11. 2026-05-31
    days on market $219,900 Active 142 DOM
  12. 2026-05-18
    price $219,900
  13. 2026-04-23
    price $227,900
  14. 2026-03-23
    price $237,900
  15. 2026-03-12
    price $249,000
  16. 2026-02-27
    price $259,000
  17. 2026-02-15
    price $275,000
  18. 2026-01-29
    price $285,000
  19. 2026-01-09
    listed $295,000 Active
  20. 2022-11-16
    soldstatus $290,000
  21. 2022-11-15
    soldstatus $290,000 Closed 298-char remark
    Show marketing remark (298 chars)

    Charming villa with air conditioned lanai with stunning lake and golf views. Serene and peaceful setting in a Country Club that offers the best in South Florida living. New air conditioner, new refrigerator. (2021) Come see this magnificent villa and fall in love with all it has to offer.

  22. 2022-09-21
    historical Active Under Contract 298-char remark
    Show marketing remark (298 chars)

    Charming villa with air conditioned lanai with stunning lake and golf views. Serene and peaceful setting in a Country Club that offers the best in South Florida living. New air conditioner, new refrigerator. (2021) Come see this magnificent villa and fall in love with all it has to offer.

  23. 2022-09-06
    listed $310,000 Active 298-char remark
    Show marketing remark (298 chars)

    Charming villa with air conditioned lanai with stunning lake and golf views. Serene and peaceful setting in a Country Club that offers the best in South Florida living. New air conditioner, new refrigerator. (2021) Come see this magnificent villa and fall in love with all it has to offer.

  24. 2019-09-12
    soldstatus $140,000
  25. 2019-09-05
    soldstatus $140,000 Closed 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  26. 2019-08-03
    status Pending 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  27. 2019-07-19
    status Active 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  28. 2019-07-11
    historical Contingent 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  29. 2019-04-26
    price $140,000 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  30. 2019-04-02
    price $145,000 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  31. 2019-03-07
    status Active 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  32. 2019-03-06
    historical 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  33. 2019-03-05
    price $149,000 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  34. 2019-01-08
    price $159,000 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  35. 2018-12-04
    listed $173,000 Active 641-char remark
    Show marketing remark (641 chars)

    Upgraded charming villa w/ A/C lanai plus a screened patio with stunning lake & golf views. 42'' kitchen cabinets, 19'' tiles on the diagonal. Peaceful, quiet and inviting home. Garage has many built ins for storage. Full Accordion Hurricane Protection. This home awaits your personal signature. HOA fee includes Comcast Triple Play Pkg., exterior maintenance, roof, lawn, trees and shrubs maintained by HOA. All of this located within Aberdeen Golf & CC with its newly renovated magnificent clubhouse, new Fazio-designed golf course, new tennis, pickle ball & bocce' courts. Come be a part of Aberdeen's bright new future.

  36. 2005-07-01
    soldstatus $325,000
  37. 2005-07-01
    soldstatus $325,000
  38. 2005-05-11
    historical
  39. 2005-05-10
    listed $325,000
  40. 1990-05-01
    soldstatus $130,300

ⓘ 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
$3,703 · $309/mo
Projected year-2 tax
$3,703 · $309/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°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 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
$41,990
− Mortgage interest
−$12,318
− Property taxes
−$3,703
− Insurance
−$1,100
− Repairs & maintenance
−$3,359
− Management
−$3,359
− HOA
−$7,812
− Depreciation
−$6,397
Taxable income
$3,942
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$946
After-tax cash flow
$5,773/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 — Boynton Beach

Score
72/100
State rank
#351
US rank
#6098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
148,060
Population (ZIP)
18,689

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 0.56)
Race & ethnicity
White 63% Hispanic / Latino 18% Two or more races 14% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 7%
Common ancestry
Romanian 5% Scotch-Irish 4% Hispanic 3%
Foreign-born
24% · Canada, China, Jamaica
Languages at home
77% English-only · Spanish 11% Other Indo-European 4% French/Haitian/Cajun 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
▲ 0.20%
Current HPI
268.1142
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+68.8% since first listed
29 events — show timeline
  • 2026-05-18 Price Changed $219,900 Beaches MLS
  • 2026-04-23 Price Changed $227,900 Beaches MLS
  • 2026-03-23 Price Changed $237,900 Beaches MLS
  • 2026-03-12 Price Changed $249,000 Beaches MLS
  • 2026-02-27 Price Changed $259,000 Beaches MLS
  • 2026-02-15 Price Changed $275,000 Beaches MLS
  • 2026-01-29 Price Changed $285,000 Beaches MLS
  • 2026-01-09 Listed $295,000 Beaches MLS
  • 2022-11-16 Sold (Public Records) $290,000 Public Records
  • 2022-11-15 Sold (MLS) $290,000 Beaches MLS
  • 2022-09-21 Contingent Beaches MLS
  • 2022-09-06 Listed $310,000 Beaches MLS
  • 2019-09-12 Sold (Public Records) $140,000 Public Records
  • 2019-09-05 Sold (MLS) $140,000 Beaches MLS
  • 2019-08-03 Pending Beaches MLS
  • 2019-07-19 Relisted Beaches MLS
  • 2019-07-11 Contingent Beaches MLS
  • 2019-04-26 Price Changed $140,000 Beaches MLS
  • 2019-04-02 Price Changed $145,000 Beaches MLS
  • 2019-03-07 Relisted Beaches MLS
  • 2019-03-06 Listing Removed Beaches MLS
  • 2019-03-05 Price Changed $149,000 Beaches MLS
  • 2019-01-08 Price Changed $159,000 Beaches MLS
  • 2018-12-04 Listed $173,000 Beaches MLS
  • 2005-07-01 Sold (Public Records) $325,000 Public Records
  • 2005-07-01 Sold (MLS) $325,000 Beaches MLS
  • 2005-05-11 Listing Removed Beaches MLS
  • 2005-05-10 Listed $325,000 Beaches MLS
  • 1990-05-01 Sold (Public Records) $130,300 Public Records

Property tax history

+8.6%/yr

Latest (2025): $3,703 · -23.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…