CashFlowRE
Sign in Sign up
1650 Presidential Way #210
C Composite 59.36
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 +21.0/30.0
  • 1% rule +9.5/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • 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

$250,000

1650 Presidential Way #210 · West Palm Beach, FL 33401
2 bd · 2.0 ba · 1,344 sqft · Condo public records · 96 Days on market
Built 2004 $669/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A 10 minute drive puts you in the heart of WEST PALM BEACH CITY at the 5th of the price! This large 2bed/2bath corner unit offers a bright, open kitchen w/ SS appliances & wood cabinetry opening to a spacious living room perfect for entertaining--split bedrooms for guests to enjoy--New Washer/Dryer, Nest thermostat & remodeled master bath w/ jacuzzi tub. Your Gated New Home includes 2 Deeded parking spaces-new gym w/ sauna, large pool & AI intercom security system w/ day concierge All Located within walking distance of mall, stores and restaurants. Pristine Palm Beach Island Beach is only 12 minutes away and Palm Beach Intl. Airport a 10 minute drive. LOCATION LOCATION LOC

Key facts

  • Bright open kitchen
  • Wood cabinetry
  • Gated new home

Tags

BRIGHT OPEN KITCHENWOOD CABINETRYSPACIOUS LIVING ROOMREMODELED MASTER BATHJACUZZI TUBGATED NEW HOME

Property features AI

Finance

  • Other: Pets not allowed
  • HOA & community: Association: PARK PLACE AT THE LAKES (also COMMUNITY ACE); Monthly HOA fee; Association amenities include elevator(s), fitness center, pool (heated), sauna, management/manager on site, lobby, maintained community, sidewalks, street lights, gated community, security, parking, trash chute, recreation facilities, pool service; HOA fee covers insurance, grounds and structure maintenance, security, sewer, trash, common areas, common real estate tax, elevator, reserve funds, roof repairs, recreation facility, pool service

Exterior

  • Parking: 10 total parking spaces; Detached carport; 2 carport/covered spaces; Deeded parking; Guest parking
  • Security: Fire alarm; Key card entry; Smoke detectors; Security lights; Security system; Security gate
  • Utilities: Public water; Public sewer; Cable available; Electricity available; Sewer connected; Water available
  • Home design: Condominium; 5-story building; North-facing
  • Construction: CBS construction; Other roof type; Building area approximately 1,344 living area
  • Exterior features: Gated property with security fencing; Not waterfront

Interior

  • Kitchen: Disposal; Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms (main level)
  • Flooring: Carpet; Ceramic tile; Tile
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: High ceilings; Unfurnished
  • Laundry & utility: Laundry closet with washer and dryer hookups; Electric dryer hookup; Inside 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 2-bed/2.0-bath condo listed at $250k.

Deal economics

  • At list price, monthly cash flow is $354 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $250k).
  • Recommended offer: $228k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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 $8k 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 $70k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 96 days — a 9% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 22y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $200k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $227,500 (9.0% below list)

Questions for the listing agent

  1. It's been on market 96 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. 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.45%
Cap rate
7.99%
Cash-on-cash
6.07%
DSCR
1.27
GRM
5.8

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
-3.5%
Equity multiple
0.87×
Total profit
$-9,449
Equity at exit
$37,276
10-year hold
IRR
9.3%
Equity multiple
1.82×
Total profit
$57,213
Equity at exit
$21,615

Cash invested: $70,000 (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 33401

Rents YoY
5.2%
Active inventory
506
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$3,616 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$418 /mo · $5,019/yr
Insurance
$104
HOA
$669
Vacancy / Maint / Mgmt
$759
Net cashflow
$354

Break-even live

Break-even rent $3,168
Max offer price $250,000
Occupancy floor 85%

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
$62,500
Closing costs
$7,500
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1714 Consulate Pl #101 West Palm Beach, FL 3.0 3.0 1377 $3,000 $2.18 24d 1 0.20mi
1900 Consulate Pl #1005 West Palm Beach, FL 2.0 2.0 1557 $4,900 $3.15 15d 1 0.35mi
1991 Presidential Way West Palm Beach, FL 3.0 2.0 1485 $4,905 $3.30 16d 1 0.41mi
2425 Presidential Way West Palm Beach, FL 2.0 2.0 1294 $4,500 $3.48 24d 1 0.45mi
2400 Presidential Way #1906 West Palm Beach, FL 1.0 2.0 1294 $3,000 $2.32 24d 1 0.50mi
1979 Brandywine Rd Unit 1979-108 West Palm Beach, FL 3.0 2.0 1395 $3,205 $2.30 24d 1 0.52mi
2450 Presidential Way #7 West Palm Beach, FL 2.0 2.0 1855 $4,700 $2.53 24d 1 0.58mi
2450 Presidential Way #7 West Palm Beach, FL 2.0 2.0 1855 $4,700 $2.53 2d 1 0.58mi
2480 Presidential Way #902 West Palm Beach, FL 2.0 2.0 1855 $4,650 $2.51 5d 1 0.61mi
2480 Presidential Way #1903 West Palm Beach, FL 2.0 2.0 1855 $4,650 $2.51 24d 1 0.61mi
290 Courtney Lakes Cir West Palm Beach, FL 1.0–3.0 1.0–2.0 1069 $2,705 $2.53 20d 19 0.74mi
1319 13th St West Palm Beach, FL 3.0 2.0 1215 $3,200 $2.63 24d 1 1.01mi
1104 State St Unit C West Palm Beach, FL 3.0 1.0 875 $3,000 $3.43 24d 1 1.32mi
921 8th St West Palm Beach, FL 3.0 1.0 1000 $3,395 $3.40 24d 1 1.46mi
1912 Stratford Way West Palm Beach, FL 2.0 2.5 1350 $3,000 $2.22 24d 1 1.46mi
823 14th St West Palm Beach, FL 3.0 1.0 1000 $3,495 $3.50 24d 1 1.48mi

HOA detail condo

Monthly dues
$669 · $8,028/yr
Likely covers
poolgymdoormansecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 36 events

  1. 2026-06-18
    days on market $250,000 Active 96 DOM
  2. 2026-06-17
    days on market $250,000 Active 95 DOM
  3. 2026-06-16
    days on market $250,000 Active 94 DOM
  4. 2026-06-15
    days on market $250,000 Active 93 DOM
  5. 2026-06-13
    days on market $250,000 Active 91 DOM
  6. 2026-06-09
    days on market $250,000 Active 87 DOM
  7. 2026-06-08
    days on market $250,000 Active 86 DOM
  8. 2026-06-07
    days on market $250,000 Active 85 DOM
  9. 2026-06-04
    days on market $250,000 Active 82 DOM
  10. 2026-06-03
    days on market $250,000 Active 81 DOM
  11. 2026-06-02
    days on market $250,000 Active 80 DOM
  12. 2026-06-02
    price $250,000 Active 79 DOM
  13. 2026-06-01
    days on market $259,999 Active 79 DOM
  14. 2026-05-31
    days on market $259,999 Active 78 DOM
  15. 2026-04-07
    price $259,999
  16. 2026-03-14
    status Active
  17. 2026-03-13
    historical
  18. 2026-03-09
    listed $265,000 Active
  19. 2026-02-27
    historical $2,180
  20. 2025-12-25
    price $2,180
  21. 2025-10-24
    price $2,190
  22. 2025-08-30
    listed $2,200
  23. 2025-05-17
    historical $2,200
  24. 2025-05-02
    price $2,200
  25. 2025-04-14
    listed $2,300
  26. 2025-04-04
    historical $2,300
  27. 2025-03-08
    listed $2,300
  28. 2022-02-23
    price $1,695
  29. 2022-01-26
    soldstatus $200,000
  30. 2007-09-20
    historical
  31. 2006-08-03
    listed $259,900
  32. 2006-03-15
    historical
  33. 2006-01-30
    listed $274,900
  34. 2005-04-22
    soldstatus $218,430
  35. 2005-01-15
    historical
  36. 2004-12-06
    listed $225,900

ⓘ 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
$5,019 · $418/mo
Projected year-2 tax
$5,019 · $418/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 ≥105°F today · 25 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
$43,388
− Mortgage interest
−$14,004
− Property taxes
−$5,019
− Insurance
−$1,250
− Repairs & maintenance
−$3,471
− Management
−$3,471
− HOA
−$8,028
− Depreciation
−$7,273
Taxable income
$872
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$209
After-tax cash flow
$4,038/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

Price history

+15.1% since first listed
22 events — show timeline
  • 2026-04-07 Price Changed $259,999 Beaches MLS
  • 2026-03-14 Relisted Beaches MLS
  • 2026-03-13 Listing Removed Beaches MLS
  • 2026-03-09 Listed $265,000 Beaches MLS
  • 2026-02-27 Rental Removed $2,180 MARMLS
  • 2025-12-25 Price Changed $2,180 MARMLS
  • 2025-10-24 Price Changed $2,190 MARMLS
  • 2025-08-30 Listed for Rent $2,200 MARMLS
  • 2025-05-17 Rental Removed $2,200 GFLMLS
  • 2025-05-02 Price Changed $2,200 GFLMLS
  • 2025-04-14 Listed for Rent $2,300 GFLMLS
  • 2025-04-04 Rental Removed $2,300 GFLMLS
  • 2025-03-08 Listed for Rent $2,300 GFLMLS
  • 2022-02-23 Price Changed $1,695 RENT.
  • 2022-01-26 Sold (Public Records) $200,000 Public Records
  • 2007-09-20 Listing Removed Beaches MLS
  • 2006-08-03 Listed $259,900 Beaches MLS
  • 2006-03-15 Listing Removed Beaches MLS
  • 2006-01-30 Listed $274,900 Beaches MLS
  • 2005-04-22 Sold (MLS) $218,430 Beaches MLS
  • 2005-01-15 Listing Removed Beaches MLS
  • 2004-12-06 Listed $225,900 Beaches MLS

Property tax history

+8.5%/yr

Latest (2025): $5,019 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…