CashFlowRE
Sign in Sign up
5665 Lakeview Mews Dr
C Composite 57.99
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 +15.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • Appreciation +4.9/10.0
  • DSCR +4.8/10.0
  • Schools +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0

$340,000

5665 Lakeview Mews Dr · Golf, FL 33437
3 bd · 2.0 ba · 2,043 sqft · SingleFamily public records · 191 Days on market
Built 1980 Est $590k · 42% under $367/mo HOA · 11% of rent

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

Listing remarks MLS

Well maintained home in The Mews. This home has an oversized hurricane rated glass enclosed Florida room perfect for entertaining. The room overlooks the pond in the back and has vaulted ceilings. There is a small patio off the kitchen perfect for doing your outdoor grilling. The living areas are all tiled and the bedrooms are carpeted. The kitchen has a newer refrigerator and dishwasher. Brand new ROOF December 2010.The home is close to all shopping and restaurants and much more. All measurements are deemed accurate, but are not guaranteed. The microwave is not in working order and is not guaranteed. Country Club membership is available but is not mandatory.

Key facts

  • Great natural light
  • Spacious living area
  • Built-in unit

Tags

SPACIOUS LIVING AREACERAMIC TILEGREAT NATURAL LIGHTBUILT-IN UNITQUIET COMMUNITYWELL-MAINTAINED COMMUNITY

Property features AI

Finance

  • Financial info: Pets allowed (with number and size limits)
  • HOA & community: Homeowners association with monthly fee; HOA provides pool access; HOA fee includes cable TV

Exterior

  • Parking: 2-car garage with garage door opener; 2 covered parking spaces; 2 open parking spaces
  • Security: Gated community with guard; Security guard on site
  • Utilities: Public sewer; Cable available; Sewer available
  • Home design: Single-family residence; Multi/split levels; One story total; Faces northeast; Resale condition
  • Construction: Concrete and stucco construction
  • Exterior features: Waterfront property

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Trash compactor; Electric water heater
  • Bedrooms: 1 main-level bedroom
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Ceiling fans for cooling
  • Interior features: Walk-in closets; Custom mirrors; Partially furnished
  • Laundry & utility: Laundry area in garage

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 single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $141 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $340k).
  • Recommended offer: $299k (12.0% below list) — sets the bar for market timing.

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.
  • Market conditions: Rents rising (+1.3%/yr); 479 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $3,407/mo this rent would consume 51% 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 $2k of equity ($2k loan paydown + $-822 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 191 days — a 12% lower offer ($299k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y 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 $150k; list at $340k implies a 127% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $299,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 191 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.00%
Cap rate
6.79%
Cash-on-cash
1.77%
DSCR
1.08
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$590,427
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5892 Seashell Ter 0.53mi 3/2.0 2,284 (+12%) 2mo $661,000 $289 54
5767 Seashell Ter 0.49mi 3/2.0 1,782 (-13%) 3mo $460,000 $258 53

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

Projected returns pro-forma

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

5-year hold
IRR
-2.4%
Equity multiple
0.89×
Total profit
$-10,448
Equity at exit
$94,636
10-year hold
IRR
2.2%
Equity multiple
1.22×
Total profit
$20,487
Equity at exit
$110,544

Cash invested: $95,200 (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 33437

Home prices YoY
-0.1%
Rents YoY
1.3%
Active inventory
479
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$3,407 high interval (Pro) →
Mortgage (P&I)
$1,783
Tax from tax record
$259 /mo · $3,108/yr
Insurance
$142
HOA
$367
Vacancy / Maint / Mgmt
$715
Net cashflow
$141

Break-even live

Break-even rent $3,229
Max offer price $340,000
Occupancy floor 91%

Sensitivity live

Price -10% $333 -5% $237 +0% $141 +5% $45 +10% $-52
Rent -10% $-128 -5% $6 +0% $141 +5% $275 +10% $410
Rate -1.0pp $312 -0.5pp $227 base $141 +0.5pp $53 +1.0pp $-37

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
$85,000
Closing costs
$10,200
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5570 Piping Rock Dr Boynton Beach, FL 2.0 2.0 1478 $2,850 $1.93 25d 1 0.13mi
5570 Piping Rock Dr Boynton Beach, FL 2.0 2.0 1478 $3,000 $2.03 0d 1 0.13mi
11115 Oakdale Rd Boynton Beach, FL 3.0 2.0 1713 $4,200 $2.45 25d 1 0.29mi
11230 Green Lake Dr #204 Boynton Beach, FL 3.0 2.0 1549 $3,000 $1.94 12d 1 0.33mi
10921 Royal Caribbean Cir Boynton Beach, FL 3.0 2.0 1762 $3,800 $2.16 4d 1 0.49mi
10921 Royal Caribbean Cir Boynton Beach, FL 3.0 2.0 1782 $3,800 $2.13 25d 1 0.49mi
11690 Briarwood Cir Boynton Beach, FL 3.0 2.0 1952 $3,400 $1.74 25d 1 0.50mi
5256 Glenville Dr Boynton Beach, FL 3.0 2.0 2015 $5,000 $2.48 2d 1 0.55mi
5916 Seashell Ter Boynton Beach, FL 3.0 2.0 1882 $2,900 $1.54 16d 1 0.56mi
5750 Fairway Park Ct #101 Boynton Beach, FL 3.0 2.0 1426 $1,850 $1.30 25d 1 0.57mi
6446 Aspen Glen Cir Unit 6446 Boynton Beach, FL 3.0 2.0 1800 $4,000 $2.22 25d 1 0.73mi
6446 Aspen Glen Cir Boynton Beach, FL 3.0 2.0 1800 $3,800 $2.11 21d 1 0.73mi
11177 Aspen Glen Dr Boynton Beach, FL 3.0 2.0 1884 $3,000 $1.59 25d 1 0.73mi
10596 Sunset Isles Ct Boynton Beach, FL 3.0 2.0 1769 $4,500 $2.54 25d 1 0.75mi
12118 Country Greens Blvd Boynton Beach, FL 3.0 2.0 1566 $3,000 $1.92 11d 1 0.76mi
10839 Madison Dr Boynton Beach, FL 4.0 2.0 2079 $3,800 $1.83 11d 1 0.88mi
10839 Madison Dr Boynton Beach, FL 4.0 2.0 2079 $3,800 $1.83 2d 1 0.88mi
11853 Fountainside Cir Boynton Beach, FL 3.0 3.5 2410 $3,800 $1.58 25d 1 0.90mi
12390 Summer Springs Dr Boynton Beach, FL 3.0 2.0 1861 $3,300 $1.77 25d 1 1.06mi
5217 Cedar Lake Rd Boynton Beach, FL 1.0–3.0 1.0–2.0 1030 $2,811 $2.73 2d 51 1.07mi
5335 Vernio Ln Boynton Beach, FL 3.0 2.0 1798 $3,700 $2.06 25d 1 1.12mi
4907 Boxwood Cir Boynton Beach, FL 3.0 2.0 1731 $2,900 $1.68 25d 1 1.13mi
6396 Park Lake Cir Boynton Beach, FL 3.0 2.5 1422 $2,950 $2.07 15d 1 1.15mi
4944 Equestrian Cir Unit A Boynton Beach, FL 2.0 2.0 1400 $2,500 $1.79 8d 1 1.15mi
6037 Rossmoor Lakes Ct Boynton Beach, FL 3.0 2.0 1617 $4,700 $2.91 25d 1 1.19mi
4419 Sanderling Cir E Boynton Beach, FL 3.0 3.5 1866 $10,000 $5.36 25d 1 1.22mi
12547 Imperial Isle Dr Boynton Beach, FL 2.0–3.0 2.0 1500 $4,500 $3.00 25d 2 1.25mi
10390 Utopia Cir E Unit 10390 Boynton Beach, FL 3.0 2.0 1845 $4,200 $2.28 25d 1 1.27mi
10390 Utopia Cir E Unit E Boynton Beach, FL 3.0 2.0 1845 $4,200 $2.28 3d 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
12654 Via Ravenna Boynton Beach, FL 3.0 2.0 1729 $3,500 $2.02 25d 1 1.36mi

HOA detail

Monthly dues
$367 · $4,404/yr

Listing history 22 events

  1. 2026-06-18
    days on market $340,000 Active 191 DOM
  2. 2026-06-17
    days on market $340,000 Active 190 DOM
  3. 2026-06-16
    days on market $340,000 Active 189 DOM
  4. 2026-06-15
    days on market $340,000 Active 188 DOM
  5. 2026-06-13
    days on market $340,000 Active 186 DOM
  6. 2026-06-09
    days on market $340,000 Active 182 DOM
  7. 2026-06-07
    days on market $340,000 Active 180 DOM
  8. 2026-06-04
    days on market $340,000 Active 177 DOM
  9. 2026-06-03
    days on market $340,000 Active 176 DOM
  10. 2026-06-01
    days on market $340,000 Active 174 DOM
  11. 2026-05-31
    days on market $340,000 Active 173 DOM
  12. 2026-04-13
    price $340,000
  13. 2025-12-09
    listed $350,000 Active
  14. 2025-11-25
    historical
  15. 2025-11-17
    price $350,000
  16. 2025-11-05
    listed $369,900 Active
  17. 2011-03-11
    soldstatus $150,000
  18. 2011-02-20
    soldstatus $150,000 667-char remark
    Show marketing remark (667 chars)

    Well maintained home in The Mews. This home has an oversized hurricane rated glass enclosed Florida room perfect for entertaining. The room overlooks the pond in the back and has vaulted ceilings. There is a small patio off the kitchen perfect for doing your outdoor grilling. The living areas are all tiled and the bedrooms are carpeted. The kitchen has a newer refrigerator and dishwasher. Brand new ROOF December 2010.The home is close to all shopping and restaurants and much more. All measurements are deemed accurate, but are not guaranteed. The microwave is not in working order and is not guaranteed. Country Club membership is available but is not mandatory.

  19. 2011-02-16
    historical 667-char remark
    Show marketing remark (667 chars)

    Well maintained home in The Mews. This home has an oversized hurricane rated glass enclosed Florida room perfect for entertaining. The room overlooks the pond in the back and has vaulted ceilings. There is a small patio off the kitchen perfect for doing your outdoor grilling. The living areas are all tiled and the bedrooms are carpeted. The kitchen has a newer refrigerator and dishwasher. Brand new ROOF December 2010.The home is close to all shopping and restaurants and much more. All measurements are deemed accurate, but are not guaranteed. The microwave is not in working order and is not guaranteed. Country Club membership is available but is not mandatory.

  20. 2010-06-08
    listed $175,000 667-char remark
    Show marketing remark (667 chars)

    Well maintained home in The Mews. This home has an oversized hurricane rated glass enclosed Florida room perfect for entertaining. The room overlooks the pond in the back and has vaulted ceilings. There is a small patio off the kitchen perfect for doing your outdoor grilling. The living areas are all tiled and the bedrooms are carpeted. The kitchen has a newer refrigerator and dishwasher. Brand new ROOF December 2010.The home is close to all shopping and restaurants and much more. All measurements are deemed accurate, but are not guaranteed. The microwave is not in working order and is not guaranteed. Country Club membership is available but is not mandatory.

  21. 1997-05-07
    soldstatus $112,500
  22. 1993-04-26
    soldstatus $150,000

ⓘ 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
$3,108 · $259/mo
Projected year-2 tax
$3,108 · $259/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 · 26 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
$40,883
− Mortgage interest
−$19,045
− Property taxes
−$3,108
− Insurance
−$1,700
− Repairs & maintenance
−$3,271
− Management
−$3,271
− HOA
−$4,404
− Depreciation
−$9,891
Taxable loss
−$3,807
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$914
After-tax cash flow
$2,603/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

Price history

+126.7% since first listed
11 events — show timeline
  • 2026-04-13 Price Changed $340,000 Beaches MLS
  • 2025-12-09 Listed $350,000 Beaches MLS
  • 2025-11-25 Listing Removed MARMLS
  • 2025-11-17 Price Changed $350,000 MARMLS
  • 2025-11-05 Listed $369,900 MARMLS
  • 2011-03-11 Sold (Public Records) $150,000 Public Records
  • 2011-02-20 Sold (MLS) $150,000 Beaches MLS
  • 2011-02-16 Listing Removed Beaches MLS
  • 2010-06-08 Listed $175,000 Beaches MLS
  • 1997-05-07 Sold (Public Records) $112,500 Public Records
  • 1993-04-26 Sold (Public Records) $150,000 Public Records

Property tax history

+1.5%/yr

Latest (2025): $3,108 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…