CashFlowRE
Sign in Sign up
950 S Kanner Hwy Unit C-10
C Composite 57.57
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 +18.2/30.0
  • ARV discount +11.9/15.0
  • 1% rule +8.2/10.0
  • DSCR +5.7/10.0
  • Schools +4.5/10.0
  • Livability +4.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$159,900

950 S Kanner Hwy Unit C-10 · Stuart, FL 34994
2 bd · 2.0 ba · 875 sqft · Condo public records · 141 Days on market
Built 1975 $183/sqft · 10% below area Est $177k · 10% under $463/mo HOA · 22% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Coastal Comfort meets downtown Stuart Convenience This charming updated 2-Bed/2-Bath condo offers space, style, and an unbeatable location. Each bedroom has its own full bath—perfect for guests or roommates. The brand new hurricane-impact windows, slider, and front door will provide peace of mind, along with the fully renovated kitchen. Walk to Publix, explore vibrant downtown Stuart, or take a quick drive to the beach—it's all right nearby! The seller has paid all assessment fees for the new roof in 2023.. Enjoy the community's 2 well-kept pools, 2 clubhouses, assigned parking, community offers two clubhouses with 2 pools and social rooms, a boat/canoe launch for weekend adventures, and one of the lowest HOA fees in town—and no 55+ restrictions! This is a great opportunity in a fantastic location schedule your showing today! No rentals for 2 years.

Key facts

  • Boat canoe launch
  • Assigned parking
  • Community pools

Tags

HURRICANE-IMPACT WINDOWSFULLY RENOVATED KITCHENCOMMUNITY POOLSBOAT CANOE LAUNCHASSIGNED PARKING

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 condo listed at $160k.

Deal economics

  • At list price, monthly cash flow is $78 ($933/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.1% in Stuart — 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 84/100 on livability (#39 in FL, #790 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+; Watch: crime C-, employment C-, amenities D.
  • Martin (suburban): math 52% / reading 53% proficiency, ranked #24 of 73 in FL (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-0.7%/yr); 256 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 141 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 6y ago; this cycle's ask has dropped $9k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $81k; list at $160k implies a 97% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; HOA is 22% of rent.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 141 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are A-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?
  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 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
1.32%
Cap rate
7.38%
Cash-on-cash
3.87%
DSCR
1.17
GRM
6.3

CMA / ARV

ARV (median comp)
$177,153
List price
$159,900
Delta
-9.74%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.40×
Total profit
$-26,814
Equity at exit
$23,842
10-year hold
IRR
-21.1%
Equity multiple
0.12×
Total profit
$-39,542
Equity at exit
$13,825

Cash invested: $44,772 (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 34994

Home prices YoY
-27.1%
Rents YoY
-0.7%
Active inventory
256
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,111 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$155 /mo · $1,866/yr
Insurance
$67
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$463
Vacancy / Maint / Mgmt
$443
Net cashflow
$78

Break-even live

Break-even rent $2,013
Max offer price $159,900
Occupancy floor 91%

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
$39,975
Closing costs
$4,797
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
950 S Kanner Hwy Stuart, FL 2.0 2.0 1019 $1,888 $1.85 21d 3 0.08mi
950 S Kanner Hwy Stuart, FL 1.0–2.0 1.0–2.0 850 $2,000 $2.35 14d 4 0.08mi
950 S Kanner Hwy Stuart, FL 1.0–2.0 1.0–2.5 1062 $2,000 $1.88 23d 5 0.08mi
801 SE Central Ave Stuart, FL 3.0 1.0 899 $2,300 $2.56 14d 1 0.48mi
633 SW Cleveland Ave Stuart, FL 1.0 1.0 548 $2,100 $3.83 14d 1 0.50mi
1900 S Kanner Hwy Unit 2-203 Stuart, FL 2.0 2.0 1086 $1,800 $1.66 14d 1 0.53mi
524 SW St Lucie Cres Stuart, FL 1.0 1.0 610 $1,925 $3.16 14d 5 0.58mi
400 SE Central Pkwy Stuart, FL 1.0–2.0 1.0–2.0 918 $2,640 $2.87 14d 16 0.65mi
917 SE Nassau Ave Stuart, FL 2.0 1.0 832 $1,900 $2.28 21d 1 0.72mi
917 SE Nassau Ave Stuart, FL 2.0 1.0 832 $3,800 $4.57 23d 1 0.72mi
906 SE Tarpon Ave Unit B Stuart, FL 1.0 1.0 600 $1,350 $2.25 23d 1 0.74mi
41 SW Seminole St Stuart, FL 3.0 1.0–2.5 1353 $13,167 $9.73 23d 3 0.76mi
1950 SW Palm City Rd Unit 4-4205 Stuart, FL 2.0 2.0 938 $2,400 $2.56 14d 1 0.79mi
1950 SW Palm City Rd Stuart, FL 2.0 2.0 1031 $3,150 $3.05 23d 3 0.80mi
801 SE Central Pkwy #7 Stuart, FL 2.0 2.0 1046 $2,150 $2.06 14d 1 0.95mi
2600 S Kanner Hwy Stuart, FL 1.0–2.0 1.5–2.0 890 $1,950 $2.19 14d 3 1.08mi
494 SW 11th Ct Unit 494 Palm City, FL 1.0 1.0 576 $1,700 $2.95 23d 1 1.17mi
2104 SE Edler Dr Stuart, FL 1.0 1.0 726 $1,500 $2.07 23d 1 1.39mi
2118 SE Edler Dr Unit B Stuart, FL 2.0 2.0 876 $1,995 $2.28 23d 1 1.41mi
2124 SE Edler Dr Stuart, FL 2.0 2.0 876 $1,800 $2.05 23d 1 1.42mi
2819 SW Cornell Ave Palm City, FL 2.0 1.5 1060 $2,150 $2.03 21d 1 1.45mi

HOA detail condo

Monthly dues
$463 · $5,556/yr
Likely covers
poolparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 45 events

  1. 2026-06-18
    days on market $159,900 Active 141 DOM
  2. 2026-06-17
    days on market $159,900 Active 140 DOM
  3. 2026-06-16
    days on market $159,900 Active 139 DOM
  4. 2026-06-15
    days on market $159,900 Active 138 DOM
  5. 2026-06-14
    days on market $159,900 Active 136 DOM
  6. 2026-06-13
    days on market $159,900 Active 135 DOM
  7. 2026-06-10
    days on market $159,900 Active 133 DOM
  8. 2026-06-09
    days on market $159,900 Active 132 DOM
  9. 2026-06-08
    days on market $159,900 Active 131 DOM
  10. 2026-06-07
    days on market $159,900 Active 130 DOM
  11. 2026-06-03
    days on market $159,900 Active 126 DOM
  12. 2026-06-02
    days on market $159,900 Active 125 DOM
  13. 2026-06-01
    days on market $159,900 Active 124 DOM
  14. 2026-05-31
    days on market $159,900 Active 123 DOM
  15. 2026-05-31
    days on market $159,900 Active 122 DOM
  16. 2026-05-08
    status Active 879-char remark
    Show marketing remark (879 chars)

    Coastal Comfort meets downtown Stuart Convenience This charming updated 2-Bed/2-Bath condo offers space, style, and an unbeatable location. Each bedroom has its own full bath—perfect for guests or roommates. The brand new hurricane-impact windows, slider, and front door will provide peace of mind, along with the fully renovated kitchen. Walk to Publix, explore vibrant downtown Stuart, or take a quick drive to the beach—it's all right nearby! The seller has paid all assessment fees for the new roof in 2023.. Enjoy the community's 2 well-kept pools, 2 clubhouses, assigned parking, community offers two clubhouses with 2 pools and social rooms, a boat/canoe launch for weekend adventures, and one of the lowest HOA fees in town—and no 55+ restrictions! This is a great opportunity in a fantastic location schedule your showing today! No rentals for 2 years.

  17. 2026-05-06
    historical Active Under Contract 879-char remark
    Show marketing remark (879 chars)

    Coastal Comfort meets downtown Stuart Convenience This charming updated 2-Bed/2-Bath condo offers space, style, and an unbeatable location. Each bedroom has its own full bath—perfect for guests or roommates. The brand new hurricane-impact windows, slider, and front door will provide peace of mind, along with the fully renovated kitchen. Walk to Publix, explore vibrant downtown Stuart, or take a quick drive to the beach—it's all right nearby! The seller has paid all assessment fees for the new roof in 2023.. Enjoy the community's 2 well-kept pools, 2 clubhouses, assigned parking, community offers two clubhouses with 2 pools and social rooms, a boat/canoe launch for weekend adventures, and one of the lowest HOA fees in town—and no 55+ restrictions! This is a great opportunity in a fantastic location schedule your showing today! No rentals for 2 years.

  18. 2026-04-30
    price $159,900 879-char remark
    Show marketing remark (879 chars)

    Coastal Comfort meets downtown Stuart Convenience This charming updated 2-Bed/2-Bath condo offers space, style, and an unbeatable location. Each bedroom has its own full bath—perfect for guests or roommates. The brand new hurricane-impact windows, slider, and front door will provide peace of mind, along with the fully renovated kitchen. Walk to Publix, explore vibrant downtown Stuart, or take a quick drive to the beach—it's all right nearby! The seller has paid all assessment fees for the new roof in 2023.. Enjoy the community's 2 well-kept pools, 2 clubhouses, assigned parking, community offers two clubhouses with 2 pools and social rooms, a boat/canoe launch for weekend adventures, and one of the lowest HOA fees in town—and no 55+ restrictions! This is a great opportunity in a fantastic location schedule your showing today! No rentals for 2 years.

  19. 2026-02-28
    price $164,900 879-char remark
    Show marketing remark (879 chars)

    Coastal Comfort meets downtown Stuart Convenience This charming updated 2-Bed/2-Bath condo offers space, style, and an unbeatable location. Each bedroom has its own full bath—perfect for guests or roommates. The brand new hurricane-impact windows, slider, and front door will provide peace of mind, along with the fully renovated kitchen. Walk to Publix, explore vibrant downtown Stuart, or take a quick drive to the beach—it's all right nearby! The seller has paid all assessment fees for the new roof in 2023.. Enjoy the community's 2 well-kept pools, 2 clubhouses, assigned parking, community offers two clubhouses with 2 pools and social rooms, a boat/canoe launch for weekend adventures, and one of the lowest HOA fees in town—and no 55+ restrictions! This is a great opportunity in a fantastic location schedule your showing today! No rentals for 2 years.

  20. 2026-01-28
    listed $169,000 Active 879-char remark
    Show marketing remark (879 chars)

    Coastal Comfort meets downtown Stuart Convenience This charming updated 2-Bed/2-Bath condo offers space, style, and an unbeatable location. Each bedroom has its own full bath—perfect for guests or roommates. The brand new hurricane-impact windows, slider, and front door will provide peace of mind, along with the fully renovated kitchen. Walk to Publix, explore vibrant downtown Stuart, or take a quick drive to the beach—it's all right nearby! The seller has paid all assessment fees for the new roof in 2023.. Enjoy the community's 2 well-kept pools, 2 clubhouses, assigned parking, community offers two clubhouses with 2 pools and social rooms, a boat/canoe launch for weekend adventures, and one of the lowest HOA fees in town—and no 55+ restrictions! This is a great opportunity in a fantastic location schedule your showing today! No rentals for 2 years.

  21. 2026-01-18
    historical
  22. 2025-10-03
    price $179,000
  23. 2025-07-18
    listed $185,000 Active
  24. 2021-02-19
    soldstatus $81,000
  25. 2021-02-11
    soldstatus $81,000 Closed
  26. 2021-02-11
    soldstatus $81,000 Closed
  27. 2021-01-21
    status Pending
  28. 2021-01-21
    status Pending
  29. 2020-12-23
    price $88,988
  30. 2020-12-22
    price $88,988
  31. 2020-11-24
    listed $89,988 Active
  32. 2020-11-24
    listed $89,988 Active
  33. 2020-09-16
    historical
  34. 2020-09-01
    status Active
  35. 2020-09-01
    historical
  36. 2020-08-24
    status Active
  37. 2020-07-25
    historical Contingent
  38. 2020-06-19
    price $87,000
  39. 2020-04-28
    price $88,000
  40. 2020-03-24
    listed $90,000 Active
  41. 2020-02-24
    status Pending
  42. 2020-02-09
    historical Active Under Contract
  43. 2020-02-09
    historical
  44. 2020-02-05
    listed $80,000 Active
  45. 1997-12-01
    soldstatus $35,500

ⓘ 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
$1,866 · $155/mo
Projected year-2 tax
$1,866 · $155/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 7/10 Severe FEMA zone X (shaded) · 91% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 27 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,335
− Mortgage interest
−$8,957
− Property taxes
−$1,866
− Insurance
−$1,597
− Repairs & maintenance
−$2,027
− Management
−$2,027
− HOA
−$5,556
− Depreciation
−$4,652
Taxable loss
−$1,346
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$323
After-tax cash flow
$1,256/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
Martin
NCES district ID
1201290
Math proficiency
52% ▼ -14.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$52,482
Composite
45.1/100
National rank
#2690
State rank
#24 of 73 in FL

Livability — Stuart

Score
84/100
State rank
#39
US rank
#790

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stuart, FL
County
Martin County · 165,223 people
City population
65,812
Metro
Port St. Lucie, FL
Population (ZIP)
18,737
Household income
$62,533
Rent vs Own
42.1% rent · 57.9% own
Severe rent burden
1408.0

Population outlook (Martin County) Hauer SSP2

Today (2025)
172,383 people
By 2030
180,192 · +4.5%
By 2040
194,114 · +12.6%
By 2050
204,992 · +18.9%
By 2075
229,641 · +33.2%
By 2100
232,146 · +34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 21% Two or more races 12% Black 11%
Hispanic origin (detail)
Mexican 6% Puerto Rican 5% Cuban 1%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
12% · Canada
Languages at home
80% English-only · Spanish 16% Russian/Polish/Slavic 2% Other Indo-European 1%

Political lean MEDSL · Martin

2024 margin
Solid R (+31.1) · D 34.1% · R 65.2%
2008→2024 swing
-17.5pp toward R · 2008: -13.6pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+24.6 2016: R+26.9 2012: R+22.9 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -130.08%
Current HPI
349.7061
Rent YoY
▼ -0.69%
Metro
Port St. Lucie, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+350.4% since first listed
30 events — show timeline
  • 2026-05-08 Relisted Beaches MLS
  • 2026-05-06 Contingent Beaches MLS
  • 2026-04-30 Price Changed $159,900 Beaches MLS
  • 2026-02-28 Price Changed $164,900 Beaches MLS
  • 2026-01-28 Listed $169,000 Beaches MLS
  • 2026-01-18 Listing Removed Beaches MLS
  • 2025-10-03 Price Changed $179,000 Beaches MLS
  • 2025-07-18 Listed $185,000 Beaches MLS
  • 2021-02-19 Sold (Public Records) $81,000 Public Records
  • 2021-02-11 Sold (MLS) $81,000 MCRTC
  • 2021-02-11 Sold (MLS) $81,000 Beaches MLS
  • 2021-01-21 Pending MCRTC
  • 2021-01-21 Pending Beaches MLS
  • 2020-12-23 Price Changed $88,988 MCRTC
  • 2020-12-22 Price Changed $88,988 Beaches MLS
  • 2020-11-24 Listed $89,988 MCRTC
  • 2020-11-24 Listed $89,988 Beaches MLS
  • 2020-09-16 Listing Removed Beaches MLS
  • 2020-09-01 Relisted Beaches MLS
  • 2020-09-01 Listing Removed Beaches MLS
  • 2020-08-24 Relisted Beaches MLS
  • 2020-07-25 Contingent Beaches MLS
  • 2020-06-19 Price Changed $87,000 Beaches MLS
  • 2020-04-28 Price Changed $88,000 Beaches MLS
  • 2020-03-24 Listed $90,000 Beaches MLS
  • 2020-02-24 Pending Beaches MLS
  • 2020-02-09 Contingent Beaches MLS
  • 2020-02-09 Listing Removed Beaches MLS
  • 2020-02-05 Listed $80,000 Beaches MLS
  • 1997-12-01 Sold (Public Records) $35,500 Public Records

Property tax history

+19.0%/yr

Latest (2025): $1,866 · -20.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…