CashFlowRE
Sign in Sign up
8379 SE Eagle Ave
C Composite 58.9
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 +27.4/30.0
  • DSCR +9.6/10.0
  • 1% rule +6.2/10.0
  • Schools +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.3/15.0
  • Appreciation +0.0/10.0

$164,800

8379 SE Eagle Ave · Hobe Sound, FL 33455
1 bd · 1.0 ba · 720 sqft · Manufactured public records · 2 Days on market
Built 1970 5,000 sqft lot Est $148k · 12% over

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

Listing remarks

You OWN the land and the home with NO additional HOA fees and No Age Restrictions, and yes your Pets are welcome! Move in Clean with the best looking lawn in Ridgeway and updated Kitchen cabinetry and appliances. Whether you're an Investor, First-time or Downsizing Buyer, or Vacationing Snowbird, this 2 Bedroom Manufactured home offers solid value on the beautiful East coast of Florida close to Hobe Sound Beach calling you to the sandy shores along the Atlantic Ocean. Area quaint shops and tasty restaurants compliment the convenient newer Publix shopping center just down the street, along with many popular Golf Courses and County Parks. Hobe Sound is between The Palm Beaches and Stuart/St.

Key facts

  • Updated appliances
  • New a/c
  • Access to pool

Tags

UPDATED KITCHEN CABINETRYUPDATED APPLIANCESCLOSE TO HOBE SOUND BEACHNEW A/CACCESS TO THE CLUBHOUSEACCESS TO POOL

Property features AI

Finance

  • Other: Pets allowed with no restrictions
  • Financial info: No land lease

Exterior

  • Parking: 3 total parking spaces; Attached carport (1 covered carport space); 2 open parking spaces; Driveway; Concrete and open parking surfaces
  • Utilities: Public water and well available; Public sewer; Cable connected; Electricity connected; Sewer connected; Water connected; Underground utilities
  • Home design: Manufactured home; One story; Entry at level 1; Resale condition
  • Construction: Aluminum siding; Aluminum roof; Slab foundation; Mobile home dimensions approximately 56 ft by 12 ft; Mobile home remains on site
  • Exterior features: Covered patio; Screened patio; Patio; Workshop; Landscaped yard; Asphalt road frontage; Faces west; Side door entry

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Bedroom layout is stacked; Unfurnished
  • Laundry & utility: Electric water heater

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 1-bed/1.0-bath manufactured listed at $165k.

Deal economics

  • At list price, monthly cash flow is $483 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 9.8% vs local median 3.5% in Hobe Sound — 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 69/100 on livability (#497 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, cost of living A; Watch: employment C-, amenities F, commute F.
  • 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.
  • Zoned schools: Hobe Sound Elementary School (math 51% / reading 48%, grade D, #1,088 of 2,144 statewide, top 53%, 459 students, 68% FRL); Murray Middle School (math 45% / reading 43%, grade D, #327 of 571 statewide, top 57%, 616 students, 69% FRL); South Fork High School (math 36% / reading 48%, grade F, #275 of 667 statewide, top 42%, 1,810 students, 51% FRL) — zoned schools average 63% FRL vs 41% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 279 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 32% of the median local income ($70k/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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $38k; list at $165k implies a 328% 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→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,800

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.12%
Cap rate
9.81%
Cash-on-cash
12.56%
DSCR
1.56
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$147,600
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8008 SE Swan Ave 0.37mi 2/2.0 (+1) 720 (0%) 2mo $145,000 $201 72
8353 SE Sandy Ln 0.15mi 2/1.0 (+1) 732 (+2%) 18mo $150,000 $205 70
8121 SE Skylark Ave 0.21mi 2/1.5 (+1) 672 (-7%) 2mo $165,000 $246 70
7000 SE Ridgeway Ter SE 0.25mi 2/1.5 (+1) 672 (-7%) 2mo $121,000 $180 68
8130 SE Eagle Ave 0.23mi 2/2.0 (+1) 672 (-7%) 3mo $110,000 $164 66
7126 SE Redbird Cir 0.17mi 2/2.0 (+1) 770 (+7%) 12mo $130,000 $169 62
7180 SE Ridgeway Ter 0.08mi 2/2.0 (+1) 780 (+8%) 17mo $160,000 $205 59
8126 SE Wren Ave 0.21mi 2/2.0 (+1) 740 (+3%) 23mo $190,000 $257 58
7836 SE Wren Ave 0.47mi 2/2.0 (+1) 672 (-7%) 8mo $185,000 $275 51
7816 SE Wren Ave 0.49mi 2/1.0 (+1) 672 (-7%) 12mo $175,000 $260 51

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 · 1.8% rent growth · sell at horizon

5-year hold
IRR
1.0%
Equity multiple
1.04×
Total profit
$1,775
Equity at exit
$24,572
10-year hold
IRR
9.5%
Equity multiple
1.69×
Total profit
$32,022
Equity at exit
$14,249

Cash invested: $46,144 (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 33455

Rents YoY
1.8%
Active inventory
279
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,850 medium interval (Pro) →
Mortgage (P&I)
$864
Tax from tax record
$46 /mo · $549/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$483

Break-even live

Break-even rent $1,239
Max offer price $164,800
Occupancy floor 69%

Sensitivity live

Price -10% $576 -5% $530 +0% $483 +5% $436 +10% $390
Rent -10% $337 -5% $410 +0% $483 +5% $556 +10% $629
Rate -1.0pp $566 -0.5pp $525 base $483 +0.5pp $440 +1.0pp $397

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
$41,200
Closing costs
$4,944
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7109 SE Ridgeway Ter Hobe Sound, FL 2.0 1.0 624 $1,600 $2.56 21d 1 0.17mi
8160 SE Eagle Ave Hobe Sound, FL 2.0 1.0 672 $1,600 $2.38 24d 1 0.23mi
7959 SE Woodview Ter Hobe Sound, FL 1.0 1.0 700 $1,675 $2.39 24d 4 0.90mi
7920 SE Woodview Ter Unit 792007 Hobe Sound, FL 1.0 1.0 700 $1,675 $2.39 24d 1 0.92mi

Listing history 3 events

  1. 2026-06-18
    days on market $164,800 Active 2 DOM
  2. 2026-06-17
    remarks 699-char remark
  3. 2026-06-17
    listed $164,800 Active 1 DOM

ⓘ 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
$549 · $46/mo
Projected year-2 tax
$1,368 · $114/mo
Expected delta
+$819/yr (+$68/mo · 149.3%)

ⓘ 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 · 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
$22,201
− Mortgage interest
−$9,231
− Property taxes
−$549
− Insurance
−$824
− Repairs & maintenance
−$1,776
− Management
−$1,776
− Depreciation
−$4,794
Taxable income
$3,250
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$780
After-tax cash flow
$5,015/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 — Hobe Sound

Score
69/100
State rank
#497
US rank
#8763

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hobe Sound, FL
County
Martin County · 165,223 people
City population
20,018
Metro
Port St. Lucie, FL
Population (ZIP)
20,018
Household income
$70,389
Rent vs Own
16.0% rent · 84.0% own
Severe rent burden
317.0

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
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 6% Black 5% Asian 1%
Hispanic origin (detail)
Mexican 3% Dominican 1%
Common ancestry
Romanian 5% Italian 2% Slovak 2%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 6% 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
▼ -287.05%
Current HPI
356.7273
Rent YoY
▲ 1.80%
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

+328.1% since first listed
2 events — show timeline
  • 2026-06-16 Listed $164,800 Beaches MLS
  • 1997-02-21 Sold (Public Records) $38,500 Public Records

Property tax history

+5.7%/yr

Latest (2025): $549 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…