3716 Whitehall Dr #202 · West Palm Beach, FL 33401

$237,500

2 bd · 2.0 ba · 1,442 sqft · Condo public records · 47 Days on market

Built 1984 $619/mo HOA · 18% of rent

---

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 +24.4/30.0
• 1% rule +9.7/10.0
• DSCR +7.9/10.0
• ARV discount +7.5/15.0
• Schools +4.3/10.0
• Livability +4.1/5.0
• Rent growth +3.8/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

LARGE 2BR, 2BA CONDO IN A BEAUTIFUL 24-HR GUARD GATED COMMUNITY, MINUTES FROM SHOPPING, RESTAURANTS, BEACHES, AIRPORT & INTERSTATE. GREAT BUY!

Key facts

• Gated community
• Renovated kitchen
• Tranquil pool views

Tags

• GATED COMMUNITY
• PET FRIENDLY COMMUNITY
• TRANQUIL POOL VIEWS
• RENOVATED KITCHEN
• ENGINEERED WOOD FLOORING
• BRAND NEW IMPACT WINDOWS

Property features AI

Finance

• Other: Pets allowed with number and size limits; Community size: 480 units
• HOA & community: Community association with on-site management and manager; Community amenities: clubhouse, elevators, picnic area, parking, pool (heated), community room, sidewalks, street lights, gated entry, security, recreation facilities; Monthly HOA fee (includes cable TV, insurance, grounds and structure maintenance, pest control, security, sewer, trash, water, common areas, elevator, legal/accounting, reserve funds, roof repairs, recreation facility and pool service)

Exterior

• Parking: Assigned parking on asphalt; 1 open parking space (total 1 parking)
• Security: Gated community with guard
• Utilities: Public water; Public sewer; Cable connected; Electricity connected; Water connected; Sewer connected
• Home design: Condominium; One level; Faces northeast; Resale condition
• Construction: CBS construction; 4-story building
• Exterior features: Tile roof; Not waterfront

Interior

• Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Electric water heater
• Bedrooms: 2 bedrooms on the main level
• Flooring: Tile; Engineered wood
• Bathrooms: 2 full bathrooms on the main level
• Heating & cooling: Central electric heating; Central air conditioning; Ceiling fans
• Interior features: Walk-in closets; Stacked bedroom layout; Blinds and drapes
• Laundry & utility: In-unit laundry room

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $238k.

Deal economics

• At list price, monthly cash flow is $481 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $238k).
• Recommended offer: $230k (3.0% below list) — sets the bar for market timing.
• Cap rate 8.7% vs local median 3.8% in West Palm 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 82/100 on livability (#75 in FL, #1,255 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: employment C-, crime 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: Roosevelt Elementary School (math 22% / reading 22%, grade F, #2,080 of 2,144 statewide, top 97%, 324 students, 86% FRL); Palm Beach Lakes High School (math 17% / reading 26%, grade F, #546 of 667 statewide, top 82%, 2,688 students, 70% FRL) — zoned schools average 78% FRL vs 52% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Zoned-school proficiency averages 22% at this address vs 50% district-wide (-28 pts) — the specific schools serving this property underperform the Palm Beach average; the district grade overstates school quality for this exact location.
• Market conditions: Rents rising fast (+5.2%/yr); 506 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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.
• At projected returns (-3.0% appreciation + 5.2% rent growth), your $66k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

• It's been on market 47 days — a 3% lower offer ($230k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 14y 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 $86k; list at $238k implies a 176% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 5→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $230,375 (3.0% below list)

Questions for the listing agent

1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Crime grade is F 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. 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.
7. 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.
8. 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: 1.47% ✓
• Cap rate: 8.73%
• Cash-on-cash: 8.69%
• DSCR: 1.39
• GRM: 5.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.15% rent growth · sell at horizon

5-year hold

• IRR: 0.1%
• Equity multiple: 1.00×
• Total profit: $325
• Equity at exit: $35,412

10-year hold

• IRR: 12.5%
• Equity multiple: 2.12×
• Total profit: $74,607
• Equity at exit: $20,535

Cash invested: $66,500 (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 33401

• Rents YoY: 5.2%
• Active inventory: 506
• Price-to-rent: 5.7×

Monthly cashflow live

• Estimated rent: $3,488 high
• Mortgage (P&I): −$1,245
• Tax from tax record: −$311 /mo · $3,730/yr
• Insurance: −$99
• HOA: −$619
• Vacancy / Maint / Mgmt: −$733
• Net cashflow: $481

Break-even live

Break-even rent $2,879

Max offer price $237,500

Occupancy floor 81%

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: $59,375
• Closing costs: $7,125
• Reserves months: —
• Total cash needed: —

Rent comps 16 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3590 Village Blvd West Palm Beach, FL	1.0–3.0	1.0–2.0	1074	$2,798	$2.60	2d	29	0.46mi
195 River Grove Way West Palm Beach, FL	2.0	1.0–2.0	828	$3,002	$3.63	2d	18	0.49mi
2480 Presidential Way #902 West Palm Beach, FL	2.0	2.0	1855	$4,650	$2.51	5d	1	0.88mi
2480 Presidential Way #1903 West Palm Beach, FL	2.0	2.0	1855	$4,650	$2.51	24d	1	0.88mi
2450 Presidential Way #7 West Palm Beach, FL	2.0	2.0	1855	$4,700	$2.53	2d	1	0.89mi
2450 Presidential Way #7 West Palm Beach, FL	2.0	2.0	1855	$4,700	$2.53	24d	1	0.89mi
5649 Mentmore Dr Riviera Beach, FL	3.0	2.5	1450	$2,900	$2.00	24d	1	0.92mi
2400 Presidential Way #1906 West Palm Beach, FL	1.0	2.0	1294	$3,000	$2.32	24d	1	0.96mi
1721 Lindley St Mangonia Park, FL	3.0	2.5	1760	$3,300	$1.88	8d	1	0.97mi
2425 Presidential Way West Palm Beach, FL	2.0	2.0	1294	$4,500	$3.48	24d	1	1.02mi
1991 Presidential Way West Palm Beach, FL	3.0	2.0	1485	$4,905	$3.30	16d	1	1.06mi
1900 Consulate Pl #1005 West Palm Beach, FL	2.0	2.0	1557	$4,900	$3.15	15d	1	1.21mi
4400 Portofino Way West Palm Beach, FL	1.0–3.0	1.0–2.0	1222	$2,528	$2.07	17d	60	1.25mi
1714 Consulate Pl #101 West Palm Beach, FL	3.0	3.0	1377	$3,000	$2.18	24d	1	1.28mi
1912 Stratford Way West Palm Beach, FL	2.0	2.5	1350	$3,000	$2.22	24d	1	1.44mi
1979 Brandywine Rd Unit 1979-108 West Palm Beach, FL	3.0	2.0	1395	$3,205	$2.30	24d	1	1.46mi

HOA detail condo

• Monthly dues: $619 · $7,428/yr
• Likely covers: security
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 25 events

1. 2026-06-18
   days on market $237,500 Active 47 DOM
2. 2026-06-17
   days on market $237,500 Active 46 DOM
3. 2026-06-16
   days on market $237,500 Active 45 DOM
4. 2026-06-15
   days on market $237,500 Active 44 DOM
5. 2026-06-13
   days on market $237,500 Active 42 DOM
6. 2026-06-09
   days on market $237,500 Active 38 DOM
7. 2026-06-08
   days on market $237,500 Active 37 DOM
8. 2026-06-07
   pricedays on market $237,500 Active 36 DOM
9. 2026-06-04
   days on market $249,000 Active 33 DOM
10. 2026-06-03
    days on market $249,000 Active 32 DOM
11. 2026-06-02
    days on market $249,000 Active 31 DOM
12. 2026-06-01
    days on market $249,000 Active 30 DOM
13. 2026-05-31
    days on market $249,000 Active 29 DOM
14. 2026-05-02
    listed $249,000 Active
15. 2014-08-15
    historical 146-char remark

    Show marketing remark (146 chars)

    LARGE 2BR, 2BA CONDO IN A BEAUTIFUL 24-HR GUARD GATED COMMUNITY, MINUTES FROM SHOPPING, RESTAURANTS, BEACHES, AIRPORT & INTERSTATE. GREAT BUY!

16. 2014-08-12
    soldstatus $86,000
17. 2014-08-08
    soldstatus $86,000 Closed 146-char remark

    Show marketing remark (146 chars)

    LARGE 2BR, 2BA CONDO IN A BEAUTIFUL 24-HR GUARD GATED COMMUNITY, MINUTES FROM SHOPPING, RESTAURANTS, BEACHES, AIRPORT & INTERSTATE. GREAT BUY!

18. 2014-07-20
    historical Contingent 146-char remark

    Show marketing remark (146 chars)

    LARGE 2BR, 2BA CONDO IN A BEAUTIFUL 24-HR GUARD GATED COMMUNITY, MINUTES FROM SHOPPING, RESTAURANTS, BEACHES, AIRPORT & INTERSTATE. GREAT BUY!

19. 2014-06-06
    price $93,000 146-char remark

    Show marketing remark (146 chars)

    LARGE 2BR, 2BA CONDO IN A BEAUTIFUL 24-HR GUARD GATED COMMUNITY, MINUTES FROM SHOPPING, RESTAURANTS, BEACHES, AIRPORT & INTERSTATE. GREAT BUY!

20. 2014-05-14
    listed $95,900 Active 146-char remark

    Show marketing remark (146 chars)

    LARGE 2BR, 2BA CONDO IN A BEAUTIFUL 24-HR GUARD GATED COMMUNITY, MINUTES FROM SHOPPING, RESTAURANTS, BEACHES, AIRPORT & INTERSTATE. GREAT BUY!

21. 2014-04-18
    historical
22. 2013-10-21
    listed $95,000 Active
23. 2012-05-02
    historical
24. 2012-03-28
    listed $85,000
25. 1984-04-01
    soldstatus $62,900

ⓘ 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: $3,730 · $311/mo
• Projected year-2 tax: $3,730 · $311/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 5 d/yr ≥105°F today · 17 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

Taxation est. · year 1

• Rental income: $41,858
• − Mortgage interest: −$13,304
• − Property taxes: −$3,730
• − Insurance: −$1,188
• − Repairs & maintenance: −$3,349
• − Management: −$3,349
• − HOA: −$7,428
• − Depreciation: −$6,909
• Taxable income: $2,603
• Est. tax owed @ 24.0%: −$625
• After-tax cash flow: $5,152/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 — West Palm Beach

• Score: 82/100
• State rank: #75
• US rank: #1255

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: West Palm Beach, FL
• County: Palm Beach County · 1,438,312 people
• City population: 222,012
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 33,698
• Household income: $67,967
• Rent vs Own: 62.5% rent · 37.5% own
• Severe rent burden: 2953.0

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 0.68)
• Race & ethnicity: White 43% Black 32% Hispanic / Latino 17% Two or more races 11% Asian 3%
• Hispanic origin (detail): Mexican 2% Puerto Rican 3% Cuban 3%
• Common ancestry: Hispanic 6% Slovak 2% Romanian 2%
• Foreign-born: 26% · Canada, Jamaica, China
• Languages at home: 73% English-only · Spanish 13% French/Haitian/Cajun 7% Other Asian/Pacific 2%

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: ▼ -324.96%
• Current HPI: 367.0978
• Rent YoY: ▲ 5.15%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+295.9% since first listed

12 events — show timeline

• 2026-05-02 Listed $249,000 Beaches MLS
• 2014-08-15 Listing Removed — Beaches MLS
• 2014-08-12 Sold (Public Records) $86,000 Public Records
• 2014-08-08 Sold (MLS) $86,000 Beaches MLS
• 2014-07-20 Contingent — Beaches MLS
• 2014-06-06 Price Changed $93,000 Beaches MLS
• 2014-05-14 Listed $95,900 Beaches MLS
• 2014-04-18 Listing Removed — Beaches MLS
• 2013-10-21 Listed $95,000 Beaches MLS
• 2012-05-02 Listing Removed — Beaches MLS
• 2012-03-28 Listed $85,000 Beaches MLS
• 1984-04-01 Sold (Public Records) $62,900 Public Records

Property tax history

+13.6%/yr

Latest (2025): $3,730 · +4.2% YoY. Source: county tax records.