CashFlowRE
Sign in Sign up
2729 Anzio Ct #203 🌊 Lakefront
D Composite 43.08
Why this score? — see what drove the D 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 +12.5/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Schools +4.3/10.0
  • DSCR +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$339,000

2729 Anzio Ct #203 · Palm Beach Gardens, FL 33410
3 bd · 2.0 ba · 1,316 sqft · Condo public records · 101 Days on market
Built 2005 $709/mo HOA · 19% of rent

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

Listing remarks MLS

Come see this exceptional second floor condo with a double lake view. San Matera is a highly desirable gated community in the heart of Palm Beach Gardens. Enjoy Resort Style Living at it's Best! This Condo is perfect for a vacation home or year round living. Enjoy access to a resort-style community pool with Jacuzzi, sundecks, tennis courts, racquetball court, a fabulous clubhouse, gym, and billiard room perfect for relaxing. The Club at San Matera offers a media center/business center and high-speed Internet access from your own residence. The manager is on site and the buildings are in the process of being painted. This Outstanding Community is close to Shopping, The Gardens Mall, Downtown at the Gardens, I 95, Great Golfing, the most beautiful beach. .. (see supplement for full remarks)

Key facts

  • Split floorplan
  • $709 HOA
  • Community pool

Tags

LAKEFRONT SCREENED LANAISPLIT FLOORPLANMAGNIFICENT LAKE VIEWPRIVATE PARKING SPOTSRENOVATED TENNIS COURTSRENOVATED PICKLEBALL COURTS

Property features AI

Finance

  • HOA & community: Monthly association fee; Association amenities: clubhouse, fitness center, pool, sauna, tennis courts, pickleball courts, billiard room, community room, playground, jogging path, manager on site, sidewalks, parking; Association fee includes insurance, grounds maintenance, and recreation facilities; Pets allowed with restrictions and possible limits

Exterior

  • Parking: Community parking available
  • Security: Gated community (no guard)
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available
  • Home design: Condominium; Resale property; Entry-level living area; North-facing; 3-story building
  • Construction: Built with CBS construction; Barrel roof
  • Exterior features: Covered patio; Screened patio; Patio; Sidewalks; Waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Garbage disposal; Electric water heater
  • Bedrooms: 3 bedrooms (main level)
  • Flooring: Ceramic tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Walk-in closets; Split bedroom layout; Closet cabinetry; Blinds on windows
  • Laundry & utility: Laundry closet with washer hookup (inside)

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 condo listed at $339k.

Deal economics

  • At list price, monthly cash flow is $-51 ($-608/yr) — negative.
  • To cash-flow at today's rent, offer at most $330k (2.6% below list).
  • Meets the 1% rule at list price ($4k rent vs $339k).
  • Recommended offer: $308k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#464 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living 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: Dwight D. Eisenhower Elementary School (math 52% / reading 52%, grade C-, #990 of 2,144 statewide, top 48%, 432 students, 56% FRL); Howell L. Watkins Middle School (math 18% / reading 33%, grade F, #512 of 571 statewide, top 90%, 794 students, 76% FRL); William T. Dwyer High School (math 36% / reading 58%, grade D-, #207 of 667 statewide, top 32%, 2,206 students, 37% FRL) — zoned schools at 57% FRL track the district average.
  • Market conditions: Rents rising (+2.5%/yr); 309 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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).
  • At $3,742/mo this rent would consume 47% of the median local household income ($95k/yr) (locally 1429% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 101 days — a 9% lower offer ($308k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 20y ago; this cycle's ask is 855% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $110k; list at $339k implies a 210% 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $308,490 (9.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  10. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  11. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  12. 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.
  13. 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.
  14. 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
1.10%
Cap rate
6.11%
Cash-on-cash
-0.64%
DSCR
0.97
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.49% rent growth · sell at horizon

5-year hold
IRR
-17.9%
Equity multiple
0.37×
Total profit
$-59,606
Equity at exit
$50,546
10-year hold
IRR
-11.1%
Equity multiple
0.35×
Total profit
$-61,931
Equity at exit
$29,311

Cash invested: $94,920 (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 33410

Rents YoY
2.5%
Active inventory
309
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$3,742 high interval (Pro) →
Mortgage (P&I)
$1,778
Tax from tax record
$378 /mo · $4,542/yr
Insurance
$141
HOA
$709
Vacancy / Maint / Mgmt
$786
Net cashflow
$-51

Break-even live

Break-even rent $3,806
Max offer price $330,050
Occupancy floor 96%

Sensitivity live

Price -10% $141 -5% $45 +0% $-51 +5% $-147 +10% $-243
Rent -10% $-346 -5% $-198 +0% $-51 +5% $97 +10% $245
Rate -1.0pp $120 -0.5pp $36 base $-51 +0.5pp $-139 +1.0pp $-228

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
$84,750
Closing costs
$10,170
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
2813 Grande Pkwy #109 Palm Beach Gardens, FL 3.0 2.0 1278 $2,818 $2.21 26d 1 0.17mi
2805 Veronia Dr Palm Beach Gardens, FL 3.0 2.0 1361 $3,000 $2.20 26d 1 0.17mi
2727 Anzio Ct #106 Palm Beach Gardens, FL 3.0 2.0 1316 $3,000 $2.28 26d 1 0.18mi
2802 Sarento Pl #204 Palm Beach Gardens, FL 2.0 2.0 1092 $3,500 $3.21 26d 1 0.19mi
2916 Tuscany Ct Palm Beach Gardens, FL 3.0 2.0 1278 $2,818 $2.21 26d 1 0.33mi
2916 Tuscany Ct #201 Palm Beach Gardens, FL 2.0 2.0 1149 $3,200 $2.79 5d 1 0.33mi
2388 S Wallen Dr West Palm Beach, FL 3.0 2.0 1296 $4,500 $3.47 26d 1 0.35mi
2395 Idlewild Rd Palm Beach Gardens, FL 3.0 2.0 1476 $4,500 $3.05 23d 1 0.36mi
3252 Florida Blvd Unit 1326857P Palm Beach Gardens, FL 4.0 3.0 1593 $6,903 $4.33 0d 1 0.62mi
3270 Grove Rd Unit 1326860P Palm Beach Gardens, FL 3.0 2.0 1496 $5,492 $3.67 0d 1 0.65mi
2396 Easy St Unit A Palm Beach Gardens, FL 2.0 1.0 948 $3,500 $3.69 26d 1 0.65mi
12015 Colony Ave Palm Beach Gardens, FL 3.0 2.0 1104 $3,100 $2.81 23d 1 0.81mi
12015 Colony Ave Palm Beach Gardens, FL 3.0 2.0 1104 $3,100 $2.81 26d 1 0.81mi
3610 Gardens Pkwy Unit 402A Palm Beach Gardens, FL 2.0 2.5 1831 $5,500 $3.00 26d 1 0.89mi
2100 PGA Blvd Palm Beach Gardens, FL 1.0–2.0 1.0–2.0 983 $3,118 $3.17 0d 9 0.90mi
1827 Len Dr North Palm Beach, FL 2.0 1.0 1600 $5,500 $3.44 3d 1 0.91mi
1827 Len Dr North Palm Beach, FL 2.0 1.0 1600 $5,500 $3.44 3d 1 0.91mi
3630 Gardens Pkwy Unit 1104C Palm Beach Gardens, FL 2.0 2.5 1831 $5,250 $2.87 20d 1 0.92mi
3630 Gardens Pkwy Unit 1004C Palm Beach Gardens, FL 2.0 2.5 1831 $5,000 $2.73 26d 1 0.92mi
827 Oak Harbour Dr Juno Beach, FL 2.0 2.0 1301 $4,200 $3.23 26d 1 0.93mi
318 Oak Harbour Dr #318 Juno Beach, FL 2.0 2.0 1533 $4,000 $2.61 26d 1 0.93mi
49 Uno Lago Dr Juno Beach, FL 2.0 2.5 1494 $5,500 $3.68 26d 1 0.93mi
160 Lost Bridge Dr Palm Beach Gardens, FL 3.0 2.0 1826 $4,500 $2.46 16d 1 0.95mi
1869 Circle Dr North Palm Beach, FL 2.0 2.0 1216 $3,400 $2.80 14d 1 0.95mi
925 Bay Colony Dr S Juno Beach, FL 2.0 2.0 1590 $6,500 $4.09 26d 1 0.98mi
431 Bay Colony Dr N Juno Beach, FL 3.0 3.0 1859 $5,500 $2.96 26d 1 0.98mi
1718 Ridge Rd North Palm Beach, FL 2.0 2.0 900 $2,950 $3.28 26d 1 0.99mi
222 E Tall Oaks Cir Palm Beach Gardens, FL 3.0 2.0 1577 $5,000 $3.17 23d 1 1.00mi
300 Uno Lago Dr Juno Beach, FL 2.0–3.0 2.0 1319 $6,800 $5.16 4d 1 1.02mi
800 Uno Lago Dr #305 Juno Beach, FL 3.0 2.0 1446 $5,000 $3.46 26d 1 1.02mi
515 Bay Colony Dr N Juno Beach, FL 3.0 2.0 1509 $12,000 $7.95 7d 1 1.02mi
3640 Gull Rd Palm Beach Gardens, FL 3.0 2.0 1382 $2,975 $2.15 9d 1 1.03mi
444 Bay Colony Dr S Juno Beach, FL 3.0 2.5 1859 $6,500 $3.50 19d 1 1.04mi
3745 Atlantic Rd Unit 3745 Palm Beach Gardens, FL 4.0 2.0 1119 $2,900 $2.59 26d 1 1.04mi
11900 Valencia Gardens Ave Palm Beach Gardens, FL 1.0–3.0 1.0–2.0 980 $3,032 $3.09 0d 18 1.04mi
11021 Legacy Ln #303 Palm Beach Gardens, FL 2.0 2.0 1403 $2,950 $2.10 26d 1 1.07mi
11023 Legacy Ln #204 Palm Beach Gardens, FL 2.0 2.0 1309 $3,500 $2.67 26d 1 1.09mi
12155 US Highway 1 North Palm Beach, FL 1.0–3.0 1.0–2.0 1297 $4,781 $3.68 0d 23 1.09mi
11521 Landing Pl Unit E1 North Palm Beach, FL 2.0 2.0 1130 $7,000 $6.19 26d 1 1.12mi
700 Sanctuary Cove Dr West Palm Beach, FL 1.0–3.0 1.0–2.0 1120 $3,153 $2.82 0d 55 1.12mi

HOA detail condo

Monthly dues
$709 · $8,508/yr
Likely covers
internetpoolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 11 events

  1. 2026-05-09
    status Pending
  2. 2026-04-27
    historical Active Under Contract
  3. 2026-04-09
    price $339,000
  4. 2026-03-11
    price $347,000
  5. 2026-01-28
    price $355,000
  6. 2026-01-28
    listed $35,500 Active
  7. 2012-01-05
    soldstatus $109,500 800-char remark
    Show marketing remark (800 chars)

    Come see this exceptional second floor condo with a double lake view. San Matera is a highly desirable gated community in the heart of Palm Beach Gardens. Enjoy Resort Style Living at it's Best! This Condo is perfect for a vacation home or year round living. Enjoy access to a resort-style community pool with Jacuzzi, sundecks, tennis courts, racquetball court, a fabulous clubhouse, gym, and billiard room perfect for relaxing. The Club at San Matera offers a media center/business center and high-speed Internet access from your own residence. The manager is on site and the buildings are in the process of being painted. This Outstanding Community is close to Shopping, The Gardens Mall, Downtown at the Gardens, I 95, Great Golfing, the most beautiful beach. .. (see supplement for full remarks)

  8. 2011-12-19
    historical 800-char remark
    Show marketing remark (800 chars)

    Come see this exceptional second floor condo with a double lake view. San Matera is a highly desirable gated community in the heart of Palm Beach Gardens. Enjoy Resort Style Living at it's Best! This Condo is perfect for a vacation home or year round living. Enjoy access to a resort-style community pool with Jacuzzi, sundecks, tennis courts, racquetball court, a fabulous clubhouse, gym, and billiard room perfect for relaxing. The Club at San Matera offers a media center/business center and high-speed Internet access from your own residence. The manager is on site and the buildings are in the process of being painted. This Outstanding Community is close to Shopping, The Gardens Mall, Downtown at the Gardens, I 95, Great Golfing, the most beautiful beach. .. (see supplement for full remarks)

  9. 2011-05-03
    listed $149,000 800-char remark
    Show marketing remark (800 chars)

    Come see this exceptional second floor condo with a double lake view. San Matera is a highly desirable gated community in the heart of Palm Beach Gardens. Enjoy Resort Style Living at it's Best! This Condo is perfect for a vacation home or year round living. Enjoy access to a resort-style community pool with Jacuzzi, sundecks, tennis courts, racquetball court, a fabulous clubhouse, gym, and billiard room perfect for relaxing. The Club at San Matera offers a media center/business center and high-speed Internet access from your own residence. The manager is on site and the buildings are in the process of being painted. This Outstanding Community is close to Shopping, The Gardens Mall, Downtown at the Gardens, I 95, Great Golfing, the most beautiful beach. .. (see supplement for full remarks)

  10. 2010-05-31
    historical
  11. 2006-04-04
    listed $259,000

ⓘ 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
$4,542 · $378/mo
Projected year-2 tax
$4,542 · $378/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 10/10 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 1 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
$44,899
− Mortgage interest
−$18,989
− Property taxes
−$4,542
− Insurance
−$1,695
− Repairs & maintenance
−$3,592
− Management
−$3,592
− HOA
−$8,508
− Depreciation
−$9,862
Taxable loss
−$5,881
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,411
After-tax cash flow
$803/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 — Palm Beach Gardens

Score
69/100
State rank
#464
US rank
#8366

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palm Beach Gardens, FL
County
Palm Beach County · 1,438,312 people
City population
96,294
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
36,759
Household income
$94,530
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
1429.0

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
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 15% Two or more races 13% Black 5% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 3%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 2%
Foreign-born
17% · Canada, Jamaica, Vietnam
Languages at home
78% English-only · Spanish 13% French/Haitian/Cajun 3% Other Indo-European 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
▼ -346.12%
Current HPI
375.5381
Rent YoY
▲ 2.49%
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

+30.9% since first listed
11 events — show timeline
  • 2026-05-09 Pending Beaches MLS
  • 2026-04-27 Contingent Beaches MLS
  • 2026-04-09 Price Changed $339,000 Beaches MLS
  • 2026-03-11 Price Changed $347,000 Beaches MLS
  • 2026-01-28 Price Changed $355,000 Beaches MLS
  • 2026-01-28 Listed $35,500 Beaches MLS
  • 2012-01-05 Sold (MLS) $109,500 Beaches MLS
  • 2011-12-19 Listing Removed Beaches MLS
  • 2011-05-03 Listed $149,000 Beaches MLS
  • 2010-05-31 Listing Removed Beaches MLS
  • 2006-04-04 Listed $259,000 Beaches MLS

Property tax history

+5.4%/yr

Latest (2025): $4,542 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…