CashFlowRE
Sign in Sign up
8530 Leadtree Ct
B- Composite 69.21
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
  • Schools +3.7/10.0
  • Rent growth +3.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

8530 Leadtree Ct · Port St. Lucie, FL 34952
2 bd · 2.0 ba · 1,120 sqft · Manufactured public records · 157 Days on market
Built 1990 6,032 sqft lot $340/mo HOA · 17% of rent

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

Listing remarks MLS

SAVANNAH CLUB - Delightfully charming 2 Bd/ 2 Ba DWMH in beautiful community. Spacious baths. New floors and counter tops. Screened lanai to enjoy Florida’s fabulous winters! 1120 SF under air - 1656 TLA. Corner lot on cul-de-sac. NEW Metal roof and NEW Air conditioner. HOA 224/mo. Pools, clubhouse, many activities! Devine RETIREMENT RETREAT! Move in ready!

Key facts

  • Snack bar
  • Laminate floors
  • Formal dining room

Tags

CORNER LOTSAVANNA CLUB 55+ COMMUNITYNEWER APPLIANCESLAMINATE FLOORSFORMAL DINING ROOMSNACK BAR

Property features AI

Finance

  • Other: Senior community
  • Financial info: Pets allowed with possible restrictions and limits
  • HOA & community: Has association; Monthly HOA fee of $340; Association covers cable TV, security, sewer, trash, common areas, recreation facility; Community amenities include clubhouse, fitness center, pool, spa/hot tub, sauna, tennis courts, pickleball courts, bocce ball, shuffleboard, putting green, golf course, billiard room, cafe/restaurant, community room, internet included

Exterior

  • Parking: Attached carport; 1 carport space; 1 covered space; 1 open parking space
  • Security: Gated community (no guard); Security patrol
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available; Underground utilities; Water available; Sewer available
  • Home design: Manufactured home; Single-story; Resale property; Faces north; Located east of US-1
  • Construction: Modular construction; Composition/shingle roof; 1,656 total building area (public records)
  • Exterior features: Screened porch; Porch; Shed(s); Corner lot; Not waterfront

Interior

  • Kitchen: Electric range; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central electric heating; Central electric cooling
  • Interior features: Walk-in closet(s); Bedroom layout - stacked; Blinds; Single-hung metal windows
  • Laundry & utility: Outside 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 manufactured listed at $75k.

Deal economics

  • At list price, monthly cash flow is $539 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.9% vs local median 3.9% in Port St. Lucie — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • St. Lucie (urban): math 40% / reading 48% proficiency, ranked #51 of 73 in FL (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Savanna Ridge Elementary School (math 40% / reading 45%, grade F, #1,383 of 2,144 statewide, top 65%, 452 students, 75% FRL); Port St. Lucie High School (math 21% / reading 43%, grade F, #415 of 667 statewide, top 63%, 1,748 students, 67% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 646 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($62k/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 $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • St. Lucie County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.9% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 157 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 17y 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.

Risks & watch-outs

  • Watch-outs: property tax is 4.2% of price.
  • 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 $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 157 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
2.64%
Cap rate
14.91%
Cash-on-cash
30.77%
DSCR
2.37
GRM
3.2

CMA / ARV

ARV (on-the-fly)
$157,920
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8506 Redbay Ct 0.10mi 2/2.0 1,036 (-8%) 6mo $193,000 $186 77
3788 Satinwood Ct 0.42mi 2/2.0 1,090 (-3%) 2mo $150,000 $138 74
7 Giralda 0.26mi 2/2.0 1,200 (+7%) 4mo $21,000 $18 72
3422 Feriwinkle Ct 0.34mi 2/2.0 1,184 (+6%) 4mo $205,000 $173 72
2999 Saltbush Ct 0.34mi 2/2.0 1,040 (-7%) 8mo $176,000 $169 66
3033 Satinleaf Ln 0.33mi 2/2.0 1,248 (+11%) 4mo $195,000 $156 62
2948 Fiddlewood Cir 0.34mi 2/2.0 1,280 (+14%) 1mo $122,000 $95 59
10 Padre 0.31mi 2/2.0 1,280 (+14%) 4mo $38,000 $30 59
3792 Satinwood Ct 0.43mi 2/2.0 1,238 (+10%) 8mo $153,000 $124 56
8504 Gallberry Cir 0.42mi 2/2.0 1,264 (+13%) 4mo $178,000 $141 55
3801 Westchester Ct 0.50mi 2/2.0 1,225 (+9%) 7mo $210,000 $171 55
3801 Meadowlark Cir 0.68mi 2/2.0 1,216 (+9%) 4mo $152,000 $125 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.92% rent growth · sell at horizon

5-year hold
IRR
24.0%
Equity multiple
1.97×
Total profit
$20,359
Equity at exit
$11,183
10-year hold
IRR
31.0%
Equity multiple
3.61×
Total profit
$54,731
Equity at exit
$6,485

Cash invested: $21,000 (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 34952

Home prices YoY
-29.6%
Rents YoY
1.9%
Active inventory
646
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,982 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$263 /mo · $3,156/yr
Insurance
$31
HOA
$340
Vacancy / Maint / Mgmt
$416
Net cashflow
$539

Break-even live

Break-even rent $1,301
Max offer price $75,000
Occupancy floor 68%

Sensitivity live

Price -10% $581 -5% $560 +0% $539 +5% $517 +10% $496
Rent -10% $382 -5% $460 +0% $539 +5% $617 +10% $695
Rate -1.0pp $576 -0.5pp $558 base $539 +0.5pp $519 +1.0pp $499

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
$18,750
Closing costs
$2,250
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
71 W Caribbean Port St. Lucie, FL 2.0 2.0 1417 $1,700 $1.20 24d 1 0.39mi
3784 Sapodilla Ct Port Saint Lucie, FL 2.0 2.0 1121 $2,300 $2.05 24d 1 0.44mi
1811 SE Walton Lakes Dr Port Saint Lucie, FL 2.0 1.0–2.0 1117 $1,926 $1.72 15d 6 0.64mi
1131 SE Parrish Ct Port Saint Lucie, FL 2.0 1.0 902 $2,000 $2.22 24d 1 0.65mi
2058 SE Wild Meadow Cir #101 Port St Lucie, FL 2.0 2.5 1425 $2,200 $1.54 15d 1 0.72mi
1900 Bella Vista Way Port Saint Lucie, FL 1.0–2.0 1.0–2.0 995 $1,764 $1.77 15d 15 0.72mi
2130 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1440 $1,695 $1.18 15d 1 0.76mi
1810 SE Pinewood Trl Port Saint Lucie, FL 1.0–2.0 1.0–2.0 1013 $2,055 $2.03 15d 7 0.76mi
2209 SE East Dunbrooke Cir Port Saint Lucie, FL 3.0 2.0 1212 $2,950 $2.43 15d 1 0.82mi
1503 SE Royal Green Cir Unit V104 Port St. Lucie, FL 2.0 2.0 865 $1,750 $2.02 24d 1 1.18mi
1455 SE Colchester Cir Port Saint Lucie, FL 2.0 2.0 921 $1,795 $1.95 15d 1 1.19mi
1500 SE Tiffany Club Pl Port Saint Lucie, FL 1.0–3.0 1.0–2.0 895 $1,922 $2.15 15d 7 1.19mi
1516 SE Royal Green Cir #202 Port St Lucie, FL 3.0 2.0 921 $2,100 $2.28 24d 1 1.22mi
1565 SE Royal Green Cir #108 Port St Lucie, FL 1.0 1.0 705 $1,595 $2.26 15d 1 1.22mi
1520 SE Royal Green Cir Unit K-203 Port St. Lucie, FL 2.0 2.0 886 $1,800 $2.03 24d 1 1.23mi
1550 SE Royal Green Cir Port St. Lucie, FL 2.0 2.0 782 $1,850 $2.37 15d 1 1.25mi
1524 SE Royal Green Cir Unit Q102 Port St. Lucie, FL 2.0 2.0 865 $1,800 $2.08 15d 1 1.25mi
1562 SE Royal Green Cir Unit T-204 Port St. Lucie, FL 2.0 2.0 782 $1,900 $2.43 24d 1 1.26mi
1566 SE Royal Green Cir #203 Port St Lucie, FL 2.0 2.0 782 $2,000 $2.56 15d 1 1.27mi
1537 SE Royal Green Cir Unit E204 Port St. Lucie, FL 2.0 2.0 886 $1,750 $1.98 15d 1 1.33mi
1550 SE Royal Green Cir Unit P-203 Port St. Lucie, FL 2.0 2.0 782 $1,750 $2.24 24d 1 1.37mi
1536 SE Royal Green Cir #101 Port St Lucie, FL 2.0 2.0 782 $1,750 $2.24 24d 1 1.38mi
1548 SE Royal Green Cir Unit M-103 Port St. Lucie, FL 2.0 2.0 886 $1,800 $2.03 24d 1 1.39mi
1548 SE Royal Green Cir #108 Port St Lucie, FL 1.0 1.0 705 $1,650 $2.34 15d 1 1.40mi
1618 SE Elkhart Ter Port Saint Lucie, FL 3.0 2.0 1176 $2,200 $1.87 24d 1 1.46mi

HOA detail

Monthly dues
$340 · $4,080/yr
Likely covers
pool

Listing history 30 events

  1. 2026-06-21
    days on market $75,000 Active 157 DOM
  2. 2026-06-18
    days on market $75,000 Active 154 DOM
  3. 2026-06-17
    days on market $75,000 Active 153 DOM
  4. 2026-06-16
    days on market $75,000 Active 152 DOM
  5. 2026-06-15
    days on market $75,000 Active 151 DOM
  6. 2026-06-14
    days on market $75,000 Active 149 DOM
  7. 2026-06-13
    days on market $75,000 Active 148 DOM
  8. 2026-06-10
    days on market $75,000 Active 146 DOM
  9. 2026-06-09
    days on market $75,000 Active 145 DOM
  10. 2026-06-08
    days on market $75,000 Active 144 DOM
  11. 2026-06-07
    days on market $75,000 Active 143 DOM
  12. 2026-06-05
    days on market $75,000 Active 140 DOM
  13. 2026-06-03
    days on market $75,000 Active 139 DOM
  14. 2026-06-02
    days on market $75,000 Active 138 DOM
  15. 2026-06-01
    days on market $75,000 Active 137 DOM
  16. 2026-05-31
    days on market $75,000 Active 136 DOM
  17. 2026-05-30
    days on market $75,000 Active 135 DOM
  18. 2026-02-19
    status Active
  19. 2026-02-11
    historical
  20. 2026-01-05
    listed $75,000 Active
  21. 2025-11-04
    soldstatus $175,000
  22. 2022-01-03
    soldstatus $150,000 Closed 365-char remark
    Show marketing remark (365 chars)

    SAVANNAH CLUB - Delightfully charming 2 Bd/ 2 Ba DWMH in beautiful community. Spacious baths. New floors and counter tops. Screened lanai to enjoy Florida’s fabulous winters! 1120 SF under air - 1656 TLA. Corner lot on cul-de-sac. NEW Metal roof and NEW Air conditioner. HOA 224/mo. Pools, clubhouse, many activities! Devine RETIREMENT RETREAT! Move in ready!

  23. 2021-12-09
    status Pending 365-char remark
    Show marketing remark (365 chars)

    SAVANNAH CLUB - Delightfully charming 2 Bd/ 2 Ba DWMH in beautiful community. Spacious baths. New floors and counter tops. Screened lanai to enjoy Florida’s fabulous winters! 1120 SF under air - 1656 TLA. Corner lot on cul-de-sac. NEW Metal roof and NEW Air conditioner. HOA 224/mo. Pools, clubhouse, many activities! Devine RETIREMENT RETREAT! Move in ready!

  24. 2021-12-03
    listed $157,000 Active 365-char remark
    Show marketing remark (365 chars)

    SAVANNAH CLUB - Delightfully charming 2 Bd/ 2 Ba DWMH in beautiful community. Spacious baths. New floors and counter tops. Screened lanai to enjoy Florida’s fabulous winters! 1120 SF under air - 1656 TLA. Corner lot on cul-de-sac. NEW Metal roof and NEW Air conditioner. HOA 224/mo. Pools, clubhouse, many activities! Devine RETIREMENT RETREAT! Move in ready!

  25. 2015-02-05
    historical 237-char remark
    Show marketing remark (237 chars)

    OWN THE LAND! This 2/2 is located on a culde sac in a 55 plus golf/tennis community. New roof, new floors and new carpeting. Nice sized rooms and a screened porch on the front to sit and watch the beautiful Florida sunsets. Bring offers!

  26. 2011-08-12
    soldstatus $18,100
  27. 2011-06-29
    historical
  28. 2010-11-24
    listed $31,200
  29. 2009-01-03
    listed $58,000 237-char remark
    Show marketing remark (237 chars)

    OWN THE LAND! This 2/2 is located on a culde sac in a 55 plus golf/tennis community. New roof, new floors and new carpeting. Nice sized rooms and a screened porch on the front to sit and watch the beautiful Florida sunsets. Bring offers!

  30. 1990-06-01
    soldstatus $70,400

ⓘ 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
$3,156 · $263/mo
Projected year-2 tax
$3,156 · $263/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 4/10 Moderate
  • 🌡 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 · 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
$23,789
− Mortgage interest
−$4,201
− Property taxes
−$3,156
− Insurance
−$375
− Repairs & maintenance
−$1,903
− Management
−$1,903
− HOA
−$4,080
− Depreciation
−$2,182
Taxable income
$5,989
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,437
After-tax cash flow
$5,025/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
St. Lucie
NCES district ID
1201770
Math proficiency
40% ▼ -11.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$44,737
Composite
37.28/100
National rank
#4449
State rank
#51 of 73 in FL

Livability — Port St. Lucie

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Saint Lucie County · 337,150 people
City population
221,051
Metro
Port St. Lucie, FL
Population (ZIP)
42,655
Household income
$61,628
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
1759.0

Population outlook (St. Lucie County) Hauer SSP2

Today (2025)
338,016 people
By 2030
355,687 · +5.2%
By 2040
385,521 · +14.1%
By 2050
406,106 · +20.1%
By 2075
441,054 · +30.5%
By 2100
436,885 · +29.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Hispanic / Latino 19% Two or more races 14% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4% Cuban 2% Dominican 2%
Common ancestry
Romanian 3% Lithuanian 2% Hispanic 1%
Foreign-born
18% · Canada, Jamaica, China
Languages at home
76% English-only · Spanish 16% French/Haitian/Cajun 3% Tagalog/Filipino 2%

Political lean MEDSL · St. Lucie

2024 margin
Lean R (+9.1) · D 45.1% · R 54.2%
2008→2024 swing
-21.2pp toward R · 2008: 12.1pp · 2024: -9.1pp
All cycles
2024: R+9.1 2020: R+1.6 2016: R+2.5 2012: D+7.9 2008: D+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -155.80%
Current HPI
371.0573
Rent YoY
▲ 1.92%
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

+6.5% since first listed
13 events — show timeline
  • 2026-02-19 Relisted Beaches MLS
  • 2026-02-11 Listing Removed Beaches MLS
  • 2026-01-05 Listed $75,000 Beaches MLS
  • 2025-11-04 Sold (Public Records) $175,000 Public Records
  • 2022-01-03 Sold (MLS) $150,000 Stellar MLS as Distributed by MLS Grid
  • 2021-12-09 Pending Stellar MLS as Distributed by MLS Grid
  • 2021-12-03 Listed $157,000 Stellar MLS as Distributed by MLS Grid
  • 2015-02-05 Listing Removed Beaches MLS
  • 2011-08-12 Sold (MLS) $18,100 Beaches MLS
  • 2011-06-29 Listing Removed Beaches MLS
  • 2010-11-24 Listed $31,200 Beaches MLS
  • 2009-01-03 Listed $58,000 Beaches MLS
  • 1990-06-01 Sold (Public Records) $70,400 Public Records

Property tax history

+10.7%/yr

Latest (2025): $3,156 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…