9998 Seacrest Cir Unit C · Golf, FL 33437

$279,900

2 bd · 2.0 ba · 1,569 sqft · Condo public records · 63 Days on market

Built 1993 $933/mo HOA · 29% of rent

---

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 +7.8/30.0
• ARV discount +7.5/15.0
• 1% rule +6.5/10.0
• Appreciation +4.9/10.0
• Schools +4.3/10.0
• Livability +3.2/5.0
• Rent growth +2.8/5.0
• Condition / age +2.5/5.0
• DSCR +1.9/10.0

Listing remarks MLS

Come enjoy this open floor plan, two bedroom/two bath villa at Palm Isles. En-suite master bedroom with full master bath with shower and separate tub, extra large dual sink vanity, and walk-in closet. Sun room that overlooks your landscaped grass backyard. Kitchen that opens up to dining area and family room. Guest bedroom with room for an office/desk area. Attached one car garage with storage and large driveway in front. This 55+ community is loaded with amenities including state of the art clubhouse, indoor and outdoor pool areas, tennis courts, billiards, pickleball, fitness center, shuffleboard, theater, cafe and more. Located in West Boynton Beach near the new restaurants and shopping.

Key facts

• Updated kitchen
• Inside laundry room
• $933 HOA

Tags

• CERAMIC TILE THROUGHOUT
• UPDATED KITCHEN
• STAINLESS STEEL APPLIANCES
• ACCORDION HURRICANE SHUTTERS
• GOOGLE HOME SMART LOCK
• INSIDE LAUNDRY ROOM

Property features AI

Finance

• Other: Not a waterfront property; Senior community
• Financial info: Pets allowed (restrictions and limits may apply)
• HOA & community: HOA with extensive amenities including clubhouse, fitness center, indoor pool, pool, spa/hot tub, sauna, tennis and pickleball courts, billiard and game rooms, shuffleboard, cafe/restaurant, sidewalks, street lights, manager on site, on-site management, and internet included; HOA fee paid quarterly (association fee listed)

Exterior

• Parking: 3 total parking spaces; Attached 1-car garage; Covered parking space; Driveway
• Security: Gated community with guard; Owned security system
• Utilities: Public water; Public sewer; Three-phase electric service; Cable available
• Home design: Condominium; Resale; Single-story; Faces southeast
• Construction: CBS construction; Barrel roof; Built on a single level
• Exterior features: Open patio; Patio

Interior

• Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
• Bedrooms: 2 bedrooms on the main level
• Flooring: Ceramic tile
• Bathrooms: 2 full bathrooms on the main level
• Heating & cooling: Central electric heating; Central air conditioning; Ceiling fan(s)
• Interior features: High ceilings; Walk-in closet(s); Roman tub
• Laundry & utility: Inside laundry with laundry tub; Electric water heater

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $280k.

Deal economics

• At list price, monthly cash flow is $-311 ($-4k/yr) — negative.
• To cash-flow at today's rent, offer at most $225k (19.6% below list).
• Meets the 1% rule at list price ($3k rent vs $280k).
• Recommended offer: $225k (19.6% below list) — sets the bar for cash-flow.

Location & tenants

• Location reads 63/100 on livability (#703 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: Crystal Lakes Elementary School (math 55% / reading 64%, grade B-, #690 of 2,144 statewide, top 34%, 788 students, 37% 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 33% FRL vs 52% district-wide (19 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: Rents rising (+1.3%/yr); 479 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $3,210/mo this rent would consume 48% of the median local household income ($81k/yr) (locally 902% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• In year one you build about $1k of equity ($2k loan paydown + $-677 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.

Negotiation context

• It's been on market 63 days — a 6% lower offer ($263k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 6y 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 $200k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $225,027 (19.6% 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 63 days. Have you received any prior offers? Is the seller open to a 20% 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. 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?
8. 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.
9. 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.
10. 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: 1.15% ✓
• Cap rate: 4.96%
• Cash-on-cash: -4.76%
• DSCR: 0.79
• GRM: 7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.24% appreciation · 1.28% rent growth · sell at horizon

5-year hold

• IRR: -10.2%
• Equity multiple: 0.54×
• Total profit: $-35,989
• Equity at exit: $77,908

10-year hold

• IRR: -5.6%
• Equity multiple: 0.45×
• Total profit: $-42,805
• Equity at exit: $91,004

Cash invested: $78,372 (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 33437

• Home prices YoY: -0.1%
• Rents YoY: 1.3%
• Active inventory: 479
• Price-to-rent: 7.3×

Monthly cashflow live

• Estimated rent: $3,210 high
• Mortgage (P&I): −$1,468
• Tax from tax record: −$329 /mo · $3,949/yr
• Insurance: −$117
• HOA: −$933
• Vacancy / Maint / Mgmt: −$674
• Net cashflow: $-311

Break-even live

Break-even rent $3,603

Max offer price $225,027

Occupancy floor —

Sensitivity live

Price	-10% $-152	-5% $-231	+0% $-311	+5% $-390	+10% $-469
Rent	-10% $-564	-5% $-437	+0% $-311	+5% $-184	+10% $-57
Rate	-1.0pp $-170	-0.5pp $-239	base $-311	+0.5pp $-383	+1.0pp $-457

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: $69,975
• Closing costs: $8,397
• Reserves months: —
• Total cash needed: —

Rent comps 30 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
9650 Harbour Lake Cir Boynton Beach, FL	3.0	2.0	1937	$2,975	$1.54	25d	1	0.08mi
7891 Sailing Shores Ter Boynton Beach, FL	3.0	2.0	2011	$3,400	$1.69	17d	1	0.18mi
7891 Sailing Shores Ter Unit 7891 Boynton Beach, FL	3.0	2.0	2011	$3,000	$1.49	8d	1	0.18mi
7192 Summer Tree Dr Boynton Beach, FL	2.0	2.0	1722	$3,000	$1.74	25d	1	0.41mi
7275 Summer Tree Dr Boynton Beach, FL	2.0	2.0	1722	$4,300	$2.50	25d	1	0.48mi
10206 Stonehenge Cir Boynton Beach, FL	1.0–3.0	1.0–2.0	1054	$2,280	$2.16	0d	12	0.60mi
7577 Caprio Dr Boynton Beach, FL	3.0	2.0	1884	$3,200	$1.70	14d	1	0.72mi
7577 Caprio Dr Boynton Beach, FL	3.0	2.0	1884	$3,200	$1.70	3d	1	0.72mi
9336 Water Course Way Boynton Beach, FL	3.0	2.0	1779	$3,600	$2.02	25d	1	0.82mi
9336 Water Course Way Boynton Beach, FL	3.0	2.0	1779	$3,600	$2.02	22d	1	0.82mi
8884 Shoal Creek Ln Boynton Beach, FL	3.0	2.0	1936	$4,750	$2.45	0d	1	0.86mi
8884 Shoal Creek Ln Boynton Beach, FL	3.0	2.0	1936	$4,900	$2.53	25d	1	0.86mi
8884 Shoal Creek Ln Boynton Beach, FL	3.0	2.0	1936	$5,000	$2.58	11d	1	0.86mi
9926 Watermill Cir Unit F Boynton Beach, FL	3.0	2.0	1471	$2,400	$1.63	25d	1	0.94mi
7933 Venture Center Way Boynton Beach, FL	1.0–3.0	1.0–2.0	1120	$2,474	$2.21	0d	17	0.99mi
10390 Utopia Cir E Unit 10390 Boynton Beach, FL	3.0	2.0	1845	$4,200	$2.28	25d	1	1.02mi
10390 Utopia Cir E Unit E Boynton Beach, FL	3.0	2.0	1845	$4,200	$2.28	3d	1	1.02mi
7832 Rockford Rd Boynton Beach, FL	3.0	2.0	1598	$3,800	$2.38	22d	1	1.03mi
6165 Country Fair Cir Boynton Beach, FL	3.0	2.5	1656	$3,200	$1.93	25d	1	1.04mi
7725 Rockford Rd Boynton Beach, FL	3.0	2.5	2249	$10,000	$4.45	3d	1	1.09mi
6396 Park Lake Cir Boynton Beach, FL	3.0	2.5	1422	$2,950	$2.07	15d	1	1.12mi
6365 Lansdowne Cir Boynton Beach, FL	3.0	2.0	1769	$3,200	$1.81	3d	1	1.21mi
7936 Rockford Rd Boynton Beach, FL	3.0	2.0	1871	$9,000	$4.81	22d	1	1.22mi
6731 Southport Dr Boynton Beach, FL	3.0	2.0	1727	$3,600	$2.08	25d	1	1.22mi
6037 Rossmoor Lakes Ct Boynton Beach, FL	3.0	2.0	1617	$4,700	$2.91	25d	1	1.25mi
7975 Rockford Rd Boynton Beach, FL	2.0	2.0	1720	$3,700	$2.15	25d	1	1.27mi
5895 Autumn Lake Ln Unit A Boynton Beach, FL	3.0	2.0	1469	$2,600	$1.77	25d	1	1.30mi
9565 El Clair Ranch Rd Boynton Beach, FL	3.0	2.0	1867	$3,500	$1.87	8d	1	1.41mi
9565 El Clair Ranch Rd Boynton Beach, FL	3.0	2.0	1867	$3,500	$1.87	21d	1	1.41mi
8082 Aberdeen Dr #102 Boynton Beach, FL	2.0	2.0	1619	$8,500	$5.25	25d	1	1.49mi

HOA detail condo

• Monthly dues: $933 · $11,196/yr
• Likely covers: poolgym
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 24 events

1. 2026-06-18
   days on market $279,900 Active 63 DOM
2. 2026-06-17
   days on market $279,900 Active 62 DOM
3. 2026-06-16
   days on market $279,900 Active 61 DOM
4. 2026-06-15
   days on market $279,900 Active 60 DOM
5. 2026-06-13
   days on market $279,900 Active 58 DOM
6. 2026-06-09
   days on market $279,900 Active 54 DOM
7. 2026-06-08
   days on market $279,900 Active 53 DOM
8. 2026-06-07
   days on market $279,900 Active 52 DOM
9. 2026-06-04
   days on market $279,900 Active 49 DOM
10. 2026-06-03
    days on market $279,900 Active 48 DOM
11. 2026-06-02
    days on market $279,900 Active 47 DOM
12. 2026-06-01
    days on market $279,900 Active 46 DOM
13. 2026-05-31
    days on market $279,900 Active 45 DOM
14. 2026-04-16
    listed $279,900 Active
15. 2025-07-02
    historical
16. 2025-05-30
    listed $289,900 Active
17. 2021-04-01
    soldstatus $200,000
18. 2021-03-23
    soldstatus $200,000 Closed 699-char remark

    Show marketing remark (699 chars)

    Come enjoy this open floor plan, two bedroom/two bath villa at Palm Isles. En-suite master bedroom with full master bath with shower and separate tub, extra large dual sink vanity, and walk-in closet. Sun room that overlooks your landscaped grass backyard. Kitchen that opens up to dining area and family room. Guest bedroom with room for an office/desk area. Attached one car garage with storage and large driveway in front. This 55+ community is loaded with amenities including state of the art clubhouse, indoor and outdoor pool areas, tennis courts, billiards, pickleball, fitness center, shuffleboard, theater, cafe and more. Located in West Boynton Beach near the new restaurants and shopping.

19. 2021-02-10
    status Pending 699-char remark

    Show marketing remark (699 chars)

    Come enjoy this open floor plan, two bedroom/two bath villa at Palm Isles. En-suite master bedroom with full master bath with shower and separate tub, extra large dual sink vanity, and walk-in closet. Sun room that overlooks your landscaped grass backyard. Kitchen that opens up to dining area and family room. Guest bedroom with room for an office/desk area. Attached one car garage with storage and large driveway in front. This 55+ community is loaded with amenities including state of the art clubhouse, indoor and outdoor pool areas, tennis courts, billiards, pickleball, fitness center, shuffleboard, theater, cafe and more. Located in West Boynton Beach near the new restaurants and shopping.

20. 2021-01-26
    historical Contingent 699-char remark

    Show marketing remark (699 chars)

    Come enjoy this open floor plan, two bedroom/two bath villa at Palm Isles. En-suite master bedroom with full master bath with shower and separate tub, extra large dual sink vanity, and walk-in closet. Sun room that overlooks your landscaped grass backyard. Kitchen that opens up to dining area and family room. Guest bedroom with room for an office/desk area. Attached one car garage with storage and large driveway in front. This 55+ community is loaded with amenities including state of the art clubhouse, indoor and outdoor pool areas, tennis courts, billiards, pickleball, fitness center, shuffleboard, theater, cafe and more. Located in West Boynton Beach near the new restaurants and shopping.

21. 2021-01-13
    price $204,900 699-char remark

    Show marketing remark (699 chars)

    Come enjoy this open floor plan, two bedroom/two bath villa at Palm Isles. En-suite master bedroom with full master bath with shower and separate tub, extra large dual sink vanity, and walk-in closet. Sun room that overlooks your landscaped grass backyard. Kitchen that opens up to dining area and family room. Guest bedroom with room for an office/desk area. Attached one car garage with storage and large driveway in front. This 55+ community is loaded with amenities including state of the art clubhouse, indoor and outdoor pool areas, tennis courts, billiards, pickleball, fitness center, shuffleboard, theater, cafe and more. Located in West Boynton Beach near the new restaurants and shopping.

22. 2020-12-01
    listed $224,900 Active 699-char remark

    Show marketing remark (699 chars)

    Come enjoy this open floor plan, two bedroom/two bath villa at Palm Isles. En-suite master bedroom with full master bath with shower and separate tub, extra large dual sink vanity, and walk-in closet. Sun room that overlooks your landscaped grass backyard. Kitchen that opens up to dining area and family room. Guest bedroom with room for an office/desk area. Attached one car garage with storage and large driveway in front. This 55+ community is loaded with amenities including state of the art clubhouse, indoor and outdoor pool areas, tennis courts, billiards, pickleball, fitness center, shuffleboard, theater, cafe and more. Located in West Boynton Beach near the new restaurants and shopping.

23. 2007-06-18
    soldstatus $262,500
24. 1994-01-05
    soldstatus $113,600

ⓘ 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: $3,949 · $329/mo
• Projected year-2 tax: $3,949 · $329/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 · 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

Taxation est. · year 1

• Rental income: $38,520
• − Mortgage interest: −$15,679
• − Property taxes: −$3,949
• − Insurance: −$1,400
• − Repairs & maintenance: −$3,082
• − Management: −$3,082
• − HOA: −$11,196
• − Depreciation: −$8,143
• Taxable loss: −$8,009
• Est. tax savings @ 24.0%: +$1,922
• After-tax cash flow: $-1,805/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 — Golf

• Score: 63/100
• State rank: #703
• US rank: #14941

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Palm Beach County · 1,438,312 people
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 37,229
• Household income: $80,710
• Rent vs Own: 14.5% rent · 85.5% own
• Severe rent burden: 902.0

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 (68%)
• Race & ethnicity: White 68% Two or more races 13% Hispanic / Latino 12% Black 10% Asian 3%
• Hispanic origin (detail): Mexican 1% Puerto Rican 2% Cuban 1% Dominican 1%
• Common ancestry: Scotch-Irish 8% Romanian 8% Hispanic 6%
• Foreign-born: 18% · Canada, Jamaica, Vietnam
• Languages at home: 78% English-only · Spanish 10% French/Haitian/Cajun 6% 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: ▼ -0.24%
• Current HPI: 257.5891
• Rent YoY: ▲ 1.28%
• 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

+146.4% since first listed

11 events — show timeline

• 2026-04-16 Listed $279,900 Beaches MLS
• 2025-07-02 Listing Removed — Beaches MLS
• 2025-05-30 Listed $289,900 Beaches MLS
• 2021-04-01 Sold (Public Records) $200,000 Public Records
• 2021-03-23 Sold (MLS) $200,000 Beaches MLS
• 2021-02-10 Pending — Beaches MLS
• 2021-01-26 Contingent — Beaches MLS
• 2021-01-13 Price Changed $204,900 Beaches MLS
• 2020-12-01 Listed $224,900 Beaches MLS
• 2007-06-18 Sold (Public Records) $262,500 Public Records
• 1994-01-05 Sold (Public Records) $113,600 Public Records

Property tax history

+6.4%/yr

Latest (2025): $3,949 · -14.2% YoY. Source: county tax records.