CashFlowRE
Sign in Sign up
8423 Juddith Ave
B+ Composite 75.47
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$215,000

8423 Juddith Ave · Boynton Beach, FL 33472
3 bd · 2.0 ba · 1,841 sqft · SingleFamily public records · 91 Days on market
Built 1989 $651/mo HOA · 18% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Huge corner lot with a great lake view. Accordian hurricane shutters and new A/C. Amazing deal!!!

Key facts

  • Private driveway
  • 18-hole golf course
  • Accordion shutters

Tags

PRIVATE DRIVEWAYLAKE VIEWACCORDION SHUTTERSWORLD-CLASS AMENITIES18-HOLE GOLF COURSE15 HAR-TRU TENNIS COURTS

Property features AI

Finance

  • Financial info: Pets allowed with number limits
  • HOA & community: Has association (GRS); Monthly HOA fee of $651; HOA covers cable TV, grounds maintenance, and common areas; Community amenities include clubhouse, fitness center, golf course, game room, on-site management, pool, spa/hot tub, tennis courts, bocce ball, cafe/restaurant, community room, pickleball courts, and street lights

Exterior

  • Parking: Attached 2-car garage; 2 covered parking spaces; Total 2 parking spaces
  • Security: Gated community (no guard)
  • Utilities: Public water; Public sewer; Cable available; Sewer available; Water available
  • Home design: Villa; Single-story; Resale property; Faces northeast
  • Construction: CBS construction; Barrel roof
  • Exterior features: Open patio; Screened porch; Patio; Porch; Waterfront (no specific waterfront features listed)

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Custom mirrors; Skylight(s)
  • Laundry & utility: Indoor 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 3-bed/2.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $804 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $215k).
  • Recommended offer: $196k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% 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; 35 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 ($1k loan paydown + $426 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 $60k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $41k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $125k; list at $215k implies a 72% 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 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $195,650 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% 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. 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 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
1.69%
Cap rate
10.78%
Cash-on-cash
16.03%
DSCR
1.71
GRM
4.9

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
16.1%
Equity multiple
1.79×
Total profit
$47,345
Equity at exit
$64,567
10-year hold
IRR
20.5%
Equity multiple
3.31×
Total profit
$139,337
Equity at exit
$79,340

Cash invested: $60,200 (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 33472

Home prices YoY
0.1%
Active inventory
169
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$3,631 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$197 /mo · $2,359/yr
Insurance
$90
HOA
$651
Vacancy / Maint / Mgmt
$763
Net cashflow
$804

Break-even live

Break-even rent $2,614
Max offer price $215,000
Occupancy floor 73%

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
$53,750
Closing costs
$6,450
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7418 Wescott Ter Lake Worth, FL 3.0 2.5 2170 $3,250 $1.50 7d 1 0.48mi
7725 Rockford Rd Boynton Beach, FL 3.0 2.5 2249 $10,000 $4.45 3d 1 0.57mi
7816 Bridlington Dr Boynton Beach, FL 3.0 3.0 2330 $12,000 $5.15 24d 1 0.57mi
7821 Dorchester Rd Boynton Beach, FL 3.0 3.0 2325 $11,000 $4.73 24d 1 0.58mi
8884 Shoal Creek Ln Boynton Beach, FL 3.0 2.0 1936 $4,900 $2.53 24d 1 0.59mi
8884 Shoal Creek Ln Boynton Beach, FL 3.0 2.0 1936 $5,000 $2.58 11d 1 0.59mi
7975 Rockford Rd Boynton Beach, FL 2.0 2.0 1720 $3,700 $2.15 24d 1 0.62mi
7705 Thornlee Dr Lake Worth, FL 4.0 2.5 2382 $3,500 $1.47 2d 1 0.63mi
8082 Aberdeen Dr #102 Boynton Beach, FL 2.0 2.0 1619 $8,500 $5.25 24d 1 0.64mi
7936 Rockford Rd Boynton Beach, FL 3.0 2.0 1871 $9,000 $4.81 22d 1 0.71mi
7832 Rockford Rd Boynton Beach, FL 3.0 2.0 1598 $3,800 $2.38 22d 1 0.73mi
7577 Caprio Dr Boynton Beach, FL 3.0 2.0 1884 $3,200 $1.70 3d 1 0.79mi
7577 Caprio Dr Boynton Beach, FL 3.0 2.0 1884 $3,200 $1.70 14d 1 0.79mi
6731 Southport Dr Boynton Beach, FL 3.0 2.0 1727 $3,600 $2.08 24d 1 0.82mi
8451 Siciliano St Boynton Beach, FL 3.0 2.0 1627 $3,200 $1.97 12d 1 0.89mi
7275 Summer Tree Dr Boynton Beach, FL 2.0 2.0 1722 $4,300 $2.50 24d 1 0.90mi
7192 Summer Tree Dr Boynton Beach, FL 2.0 2.0 1722 $3,000 $1.74 24d 1 0.92mi
8481 Siciliano St Unit 8481 Boynton Beach, FL 3.0 2.0 1774 $3,650 $2.06 24d 1 0.92mi
6143 Windlass Cir Boynton Beach, FL 4.0 2.5 2245 $4,200 $1.87 18d 1 1.14mi
7891 Sailing Shores Ter Unit 7891 Boynton Beach, FL 3.0 2.0 2011 $3,000 $1.49 7d 1 1.18mi
7891 Sailing Shores Ter Boynton Beach, FL 3.0 2.0 2011 $3,400 $1.69 17d 1 1.18mi
6581 Marissa Cir Lake Worth, FL 3.0 2.0 1414 $3,300 $2.33 18d 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
7366 Ashley Shores Cir Lake Worth, FL 3.0 2.5 1945 $4,200 $2.16 7d 1 1.25mi
9650 Harbour Lake Cir Boynton Beach, FL 3.0 2.0 1937 $2,975 $1.54 24d 1 1.27mi
6365 Lansdowne Cir Boynton Beach, FL 3.0 2.0 1769 $3,200 $1.81 3d 1 1.28mi
7273 Burgess Dr Lake Worth, FL 3.0 2.0 1385 $2,630 $1.90 7d 1 1.29mi
9121 Paragon Way Boynton Beach, FL 4.0 2.0 2154 $4,950 $2.30 24d 1 1.31mi
7600 Edisto Dr Lake Worth, FL 3.0 2.5 1764 $2,700 $1.53 20d 1 1.31mi
7142 Davit Cir Lake Worth, FL 3.0 2.5 2050 $3,545 $1.73 17d 1 1.31mi
7354 Michigan Isle Rd Lake Worth, FL 4.0 3.0 2050 $3,295 $1.61 24d 1 1.33mi
6836 Long Key St Lake Worth, FL 3.0 2.5 1637 $2,950 $1.80 17d 1 1.35mi
9336 Water Course Way Boynton Beach, FL 3.0 2.0 1779 $3,600 $2.02 22d 1 1.40mi
9336 Water Course Way Boynton Beach, FL 3.0 2.0 1779 $3,600 $2.02 24d 1 1.40mi

HOA detail

Monthly dues
$651 · $7,812/yr

Listing history 24 events

  1. 2026-06-18
    days on market $215,000 Active 91 DOM
  2. 2026-06-17
    days on market $215,000 Active 90 DOM
  3. 2026-06-16
    days on market $215,000 Active 89 DOM
  4. 2026-06-15
    days on market $215,000 Active 88 DOM
  5. 2026-06-13
    days on market $215,000 Active 86 DOM
  6. 2026-06-09
    days on market $215,000 Active 82 DOM
  7. 2026-06-08
    days on market $215,000 Active 81 DOM
  8. 2026-06-07
    days on market $215,000 Active 80 DOM
  9. 2026-06-04
    days on market $215,000 Active 77 DOM
  10. 2026-06-03
    days on market $215,000 Active 76 DOM
  11. 2026-06-02
    days on market $215,000 Active 75 DOM
  12. 2026-06-01
    days on market $215,000 Active 74 DOM
  13. 2026-05-31
    days on market $215,000 Active 73 DOM
  14. 2026-05-08
    price $215,000
  15. 2026-04-10
    price $235,000
  16. 2026-03-19
    listed $256,000 Active
  17. 2026-03-13
    historical
  18. 2025-12-27
    price $256,000
  19. 2025-09-19
    listed $270,000 Active
  20. 2010-02-22
    soldstatus $125,000
  21. 2010-02-11
    soldstatus $125,000 97-char remark
    Show marketing remark (97 chars)

    Huge corner lot with a great lake view. Accordian hurricane shutters and new A/C. Amazing deal!!!

  22. 2009-12-15
    historical 97-char remark
    Show marketing remark (97 chars)

    Huge corner lot with a great lake view. Accordian hurricane shutters and new A/C. Amazing deal!!!

  23. 2009-12-01
    listed $129,900 97-char remark
    Show marketing remark (97 chars)

    Huge corner lot with a great lake view. Accordian hurricane shutters and new A/C. Amazing deal!!!

  24. 1989-08-29
    soldstatus $160,500

ⓘ 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
$2,359 · $197/mo
Projected year-2 tax
$2,359 · $197/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 · 26 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
$43,576
− Mortgage interest
−$12,043
− Property taxes
−$2,359
− Insurance
−$1,075
− Repairs & maintenance
−$3,486
− Management
−$3,486
− HOA
−$7,812
− Depreciation
−$6,255
Taxable income
$7,060
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,694
After-tax cash flow
$7,955/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

+34.0% since first listed
11 events — show timeline
  • 2026-05-08 Price Changed $215,000 Beaches MLS
  • 2026-04-10 Price Changed $235,000 Beaches MLS
  • 2026-03-19 Listed $256,000 Beaches MLS
  • 2026-03-13 Listing Removed Beaches MLS
  • 2025-12-27 Price Changed $256,000 Beaches MLS
  • 2025-09-19 Listed $270,000 Beaches MLS
  • 2010-02-22 Sold (Public Records) $125,000 Public Records
  • 2010-02-11 Sold (MLS) $125,000 Beaches MLS
  • 2009-12-15 Listing Removed Beaches MLS
  • 2009-12-01 Listed $129,900 Beaches MLS
  • 1989-08-29 Sold (Public Records) $160,500 Public Records

Property tax history

+0.7%/yr

Latest (2025): $2,359 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…