CashFlowRE
Sign in Sign up
710 52nd St
B- Composite 65.2
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 +26.9/30.0
  • DSCR +9.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • Schools +4.3/10.0
  • Livability +4.1/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$305,000

710 52nd St · West Palm Beach, FL 33407
3 bd · 1.0 ba · 1,020 sqft · SingleFamily public records · 151 Days on market
Built 1962 5,097 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to an exceptional opportunity with this totally renovated home with NO HOA. This spacious floorplan features a living room, dining area and a fenced yard. Chef's kitchen features classic white cabinets, granite countertops, a tiled backsplash, high hat lighting and stainless-steel appliances. Relax on the patio overlooking the large, fenced yard. Neutral tile throughout (no carpet!), NEW ROOF, NEW A/C, NEW ELECTRICAL PANEL, ALL new windows and doors, and a neutral grey and white color scheme are just a few of the highlights in this totally updated home. Located close to beaches, the marina, the intracoastal, shopping, dining, entertainment, downtown West Palm Beach, and hospitals. SELLER WILL PAY 3% FOR BUYERS CLOSING COSTS

Key facts

  • East of i-95
  • Washer dryer hookup
  • Microwave

Tags

NO HOAEAST OF I-95REFRIGERATORMICROWAVECENTRAL AIRWASHER DRYER HOOKUP

Property features AI

Exterior

  • Parking: Carport with 1 space; Driveway; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story; North-facing
  • Construction: Block construction; Resale property
  • Exterior features: No notable exterior features listed

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: First-floor entry; Bedroom on main level
  • Laundry & utility: Washer hookup; Dryer hookup; Laundry/utility room

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/1.0-bath single-family listed at $305k.

Deal economics

  • At list price, monthly cash flow is $840 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $305k).
  • Recommended offer: $268k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% 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.
  • Market conditions: Rents rising (+3.1%/yr); 305 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).
  • At $3,797/mo this rent would consume 76% of the median local household income ($60k/yr) (locally 2157% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 + 3.1% rent growth), your $85k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 151 days — a 12% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $45k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $195k; list at $305k implies a 56% 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 $268,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 151 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 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
1.24%
Cap rate
9.60%
Cash-on-cash
11.81%
DSCR
1.53
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.08% rent growth · sell at horizon

5-year hold
IRR
1.4%
Equity multiple
1.05×
Total profit
$4,502
Equity at exit
$45,476
10-year hold
IRR
11.1%
Equity multiple
1.87×
Total profit
$74,467
Equity at exit
$26,371

Cash invested: $85,400 (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 33407

Rents YoY
3.1%
Active inventory
305
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$3,797 high interval (Pro) →
Mortgage (P&I)
$1,599
Tax from tax record
$433 /mo · $5,193/yr
Insurance
$127
HOA
$0
Vacancy / Maint / Mgmt
$797
Net cashflow
$840

Break-even live

Break-even rent $2,733
Max offer price $305,000
Occupancy floor 73%

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
$76,250
Closing costs
$9,150
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5101 Spruce Ave West Palm Beach, FL 3.0 3.0 1151 $3,100 $2.69 24d 1 0.24mi
517 55th St West Palm Beach, FL 2.0 2.0 1238 $4,550 $3.68 24d 1 0.26mi
436 51st St West Palm Beach, FL 2.0 1.0 968 $3,750 $3.87 24d 1 0.26mi
424 51st St Unit 426 West Palm Beach, FL 3.0 2.0 1230 $3,500 $2.85 10d 1 0.27mi
510 56th St West Palm Beach, FL 2.0 1.0 1152 $3,800 $3.30 22d 1 0.29mi
5203 N Flagler Dr West Palm Beach, FL 3.0 1.5 1458 $6,000 $4.12 24d 1 0.32mi
5200 N Flagler Dr West Palm Beach, FL 2.0 2.0 1233 $3,375 $2.74 24d 2 0.41mi
5200 N Flagler Dr #2004 West Palm Beach, FL 2.0 2.0 1235 $3,800 $3.08 7d 1 0.41mi
5600 N Flagler Dr West Palm Beach, FL 1.0–3.0 2.0 1192 $6,000 $5.03 20d 8 0.43mi
522 W 2nd St Riviera Beach, FL 3.0 1.0 900 $2,895 $3.22 24d 1 0.52mi
4444 N Flagler Dr West Palm Beach, FL 2.0 2.0 1300 $4,579 $3.52 24d 1 0.56mi
401 42nd St West Palm Beach, FL 3.0 1.0 1100 $4,950 $4.50 24d 1 0.59mi
401 42nd St West Palm Beach, FL 3.0 1.0 1400 $4,950 $3.54 14d 1 0.59mi
701 37th St West Palm Beach, FL 3.0 2.0 1426 $3,600 $2.52 24d 1 0.76mi
619 37th St West Palm Beach, FL 3.0 2.0 1414 $3,350 $2.37 24d 1 0.76mi
436 38th St West Palm Beach, FL 4.0 3.0 1479 $6,500 $4.39 24d 1 0.78mi
636 35th St West Palm Beach, FL 3.0 2.0 1133 $3,500 $3.09 24d 1 0.91mi
306 34th St West Palm Beach, FL 2.0 1.0 1443 $4,650 $3.22 24d 1 1.03mi
3410 Poinsettia Ave West Palm Beach, FL 2.0 1.0 1257 $3,350 $2.67 11d 1 1.04mi
3415 N Flagler Dr West Palm Beach, FL 2.0 2.0 1174 $9,950 $8.48 7d 1 1.09mi
932 31st St West Palm Beach, FL 3.0 2.0 850 $3,000 $3.53 24d 1 1.13mi
517 31st St West Palm Beach, FL 2.0 1.5 1406 $3,150 $2.24 24d 1 1.13mi
933 30th Ct West Palm Beach, FL 3.0 1.5 1085 $3,100 $2.86 24d 1 1.15mi
245 30th St West Palm Beach, FL 2.0 2.0 1271 $9,000 $7.08 24d 1 1.24mi
65 W 16th St Apt 1 Riviera Beach, FL 4.0 2.0 1232 $3,500 $2.84 16d 1 1.24mi
65 W 16th St Apt 1 Riviera Beach, FL 4.0 2.0 1200 $3,500 $2.92 7d 1 1.24mi
230 Colonial Ln Palm Beach, FL 2.0 2.0 1436 $20,000 $13.93 24d 1 1.28mi
1401 W 9th St Riviera Beach, FL 3.0 2.0 1304 $3,200 $2.45 24d 1 1.33mi

Listing history 25 events

  1. 2026-06-18
    days on market $305,000 Active 151 DOM
  2. 2026-06-17
    days on market $305,000 Active 150 DOM
  3. 2026-06-16
    days on market $305,000 Active 149 DOM
  4. 2026-06-15
    days on market $305,000 Active 148 DOM
  5. 2026-06-13
    days on market $305,000 Active 146 DOM
  6. 2026-06-09
    days on market $305,000 Active 142 DOM
  7. 2026-06-07
    days on market $305,000 Active 140 DOM
  8. 2026-06-04
    days on market $305,000 Active 137 DOM
  9. 2026-06-03
    statusdays on market $305,000 Active 136 DOM
  10. 2026-05-17
    status Pending
  11. 2026-04-16
    historical Active Under Contract
  12. 2026-04-14
    price $305,000
  13. 2026-04-10
    price $307,500
  14. 2026-03-19
    price $310,000
  15. 2026-02-26
    price $315,000
  16. 2026-02-11
    price $325,000
  17. 2026-02-02
    price $330,000
  18. 2026-01-20
    price $335,000
  19. 2026-01-03
    historical $2,200
  20. 2026-01-02
    listed $350,000 Active
  21. 2025-10-08
    listed $2,200
  22. 2020-12-03
    soldstatus $195,000 Closed 746-char remark
    Show marketing remark (746 chars)

    Welcome home to an exceptional opportunity with this totally renovated home with NO HOA. This spacious floorplan features a living room, dining area and a fenced yard. Chef's kitchen features classic white cabinets, granite countertops, a tiled backsplash, high hat lighting and stainless-steel appliances. Relax on the patio overlooking the large, fenced yard. Neutral tile throughout (no carpet!), NEW ROOF, NEW A/C, NEW ELECTRICAL PANEL, ALL new windows and doors, and a neutral grey and white color scheme are just a few of the highlights in this totally updated home. Located close to beaches, the marina, the intracoastal, shopping, dining, entertainment, downtown West Palm Beach, and hospitals. SELLER WILL PAY 3% FOR BUYERS CLOSING COSTS

  23. 2020-10-24
    historical Contingent 746-char remark
    Show marketing remark (746 chars)

    Welcome home to an exceptional opportunity with this totally renovated home with NO HOA. This spacious floorplan features a living room, dining area and a fenced yard. Chef's kitchen features classic white cabinets, granite countertops, a tiled backsplash, high hat lighting and stainless-steel appliances. Relax on the patio overlooking the large, fenced yard. Neutral tile throughout (no carpet!), NEW ROOF, NEW A/C, NEW ELECTRICAL PANEL, ALL new windows and doors, and a neutral grey and white color scheme are just a few of the highlights in this totally updated home. Located close to beaches, the marina, the intracoastal, shopping, dining, entertainment, downtown West Palm Beach, and hospitals. SELLER WILL PAY 3% FOR BUYERS CLOSING COSTS

  24. 2020-10-15
    listed $219,000 Active 746-char remark
    Show marketing remark (746 chars)

    Welcome home to an exceptional opportunity with this totally renovated home with NO HOA. This spacious floorplan features a living room, dining area and a fenced yard. Chef's kitchen features classic white cabinets, granite countertops, a tiled backsplash, high hat lighting and stainless-steel appliances. Relax on the patio overlooking the large, fenced yard. Neutral tile throughout (no carpet!), NEW ROOF, NEW A/C, NEW ELECTRICAL PANEL, ALL new windows and doors, and a neutral grey and white color scheme are just a few of the highlights in this totally updated home. Located close to beaches, the marina, the intracoastal, shopping, dining, entertainment, downtown West Palm Beach, and hospitals. SELLER WILL PAY 3% FOR BUYERS CLOSING COSTS

  25. 2020-09-01
    soldstatus $70,000

ⓘ 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
$5,193 · $433/mo
Projected year-2 tax
$5,193 · $433/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 0 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
$45,566
− Mortgage interest
−$17,085
− Property taxes
−$5,193
− Insurance
−$1,525
− Repairs & maintenance
−$3,645
− Management
−$3,645
− Depreciation
−$8,873
Taxable income
$5,600
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,344
After-tax cash flow
$8,742/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)
34,851
Household income
$59,993
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
2157.0

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 0.62)
Race & ethnicity
Black 54% White 21% Hispanic / Latino 20% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 2%
Common ancestry
Hispanic 8% Lithuanian 1% Romanian 1%
Foreign-born
26% · Canada, Vietnam, Jamaica
Languages at home
72% English-only · Spanish 17% French/Haitian/Cajun 8% Other Indo-European 1%

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
▼ -299.26%
Current HPI
363.3995
Rent YoY
▲ 3.08%
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

+335.7% since first listed
16 events — show timeline
  • 2026-05-17 Pending MARMLS
  • 2026-04-16 Contingent MARMLS
  • 2026-04-14 Price Changed $305,000 MARMLS
  • 2026-04-10 Price Changed $307,500 MARMLS
  • 2026-03-19 Price Changed $310,000 MARMLS
  • 2026-02-26 Price Changed $315,000 MARMLS
  • 2026-02-11 Price Changed $325,000 MARMLS
  • 2026-02-02 Price Changed $330,000 MARMLS
  • 2026-01-20 Price Changed $335,000 MARMLS
  • 2026-01-03 Rental Removed $2,200 MARMLS
  • 2026-01-02 Listed $350,000 MARMLS
  • 2025-10-08 Listed for Rent $2,200 MARMLS
  • 2020-12-03 Sold (MLS) $195,000 Beaches MLS
  • 2020-10-24 Contingent Beaches MLS
  • 2020-10-15 Listed $219,000 Beaches MLS
  • 2020-09-01 Sold (Public Records) $70,000 Public Records

Property tax history

+15.1%/yr

Latest (2025): $5,193 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…