CashFlowRE
Sign in Sign up
8079 SE Eagle Ave
B+ Composite 78.41
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,900

8079 SE Eagle Ave · Hobe Sound, FL 33455
3 bd · 2.0 ba · 960 sqft · Manufactured public records · 40 Days on market
Built 1974 Est $193k · 30% under

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

Listing remarks

Investor / Builder Special & acirc; & euro; & ldquo; Redevelopment Opportunity Rare opportunity for experienced investors, builders, or entrepreneurs seeking a redevelopment project in Hobe Sound. This double-wide manufactured home (962 sq ft) with two enclosed porches and an attached shed sits on a 7,362 sq ft corner lot. Located within approximately 10 miles of area beaches and near a Publix shopping center at the entrance to the Ridgeway community (constructed approx. 5 years ago). No HOA. Optional access to community amenities (clubhouse, pool, shuffleboard, etc. ) is available for a nominal annual fee. All-ages community. Property is being sold strictly as-is, where-is.

Key facts

  • Attached shed
  • Corner lot
  • Two enclosed porches

Tags

DOUBLE-WIDE MANUFACTURED HOMETWO ENCLOSED PORCHESATTACHED SHEDCORNER LOTNEAR A PUBLIX SHOPPING CENTER

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 manufactured listed at $135k.

Deal economics

  • At list price, monthly cash flow is $956 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.8% vs local median 3.3% 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: Sea Wind Elementary School (math 43% / reading 46%, grade F, #1,288 of 2,144 statewide, top 62%, 501 students, 72% 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 64% FRL vs 41% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 283 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 41% 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 $933 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 1.8% rent growth), your $38k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $130,853 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.79%
Cap rate
14.80%
Cash-on-cash
30.38%
DSCR
2.35
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$192,960
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8217 SE Swan Ave 0.12mi 2/2.0 (-1) 960 (0%) 2mo $196,000 $204 88
6900 SE Congress St 0.31mi 2/2.0 (-1) 960 (0%) 3mo $138,000 $144 78
8001 SE Shenandoah Dr 0.26mi 2/2.0 (-1) 960 (0%) 7mo $180,000 $188 77
7878 SE Swan Ave 0.22mi 2/2.0 (-1) 999 (+4%) 2mo $154,000 $154 77
8500 SE Eagle Ave 0.39mi 2/2.0 (-1) 960 (0%) 4mo $135,000 $141 73
8301 SE Skylark Ave 0.27mi 2/1.0 (-1) 1,020 (+6%) 1mo $213,000 $209 67
7667 SE Swan Ave 0.39mi 2/1.0 (-1) 920 (-4%) 1mo $185,000 $201 65
7749 SE Eagle Ave 0.29mi 2/2.0 (-1) 896 (-7%) 8mo $210,000 $234 64
7359 SE Eagle Ave 0.66mi 2/2.0 (-1) 958 (-0%) 2mo $220,000 $230 63
7184 SE Redbird Cir 0.32mi 2/2.0 (-1) 1,080 (+12%) 2mo $190,000 $176 58
7690 SE Eagle Ave 0.35mi 3/1.0 1,056 (+10%) 8mo $150,000 $142 56
7398 SE Swan Ave 0.64mi 2/2.0 (-1) 840 (-12%) 5mo $208,000 $248 40

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
23.7%
Equity multiple
1.96×
Total profit
$36,213
Equity at exit
$20,114
10-year hold
IRR
30.8%
Equity multiple
3.61×
Total profit
$98,603
Equity at exit
$11,664

Cash invested: $37,772 (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
283
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$2,421 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$192 /mo · $2,309/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$508
Net cashflow
$956

Break-even live

Break-even rent $1,210
Max offer price $134,900
Occupancy floor 55%

Sensitivity live

Price -10% $1,033 -5% $995 +0% $956 +5% $918 +10% $880
Rent -10% $765 -5% $861 +0% $956 +5% $1,052 +10% $1,148
Rate -1.0pp $1,024 -0.5pp $991 base $956 +0.5pp $921 +1.0pp $886

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
$33,725
Closing costs
$4,047
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8160 SE Eagle Ave Hobe Sound, FL 2.0 1.0 672 $1,600 $2.38 25d 1 0.07mi
8002 SE Skylark Ave Hobe Sound, FL 3.0 2.0 990 $2,000 $2.02 25d 1 0.09mi
6948 SE Delegate St Hobe Sound, FL 2.0 2.0 840 $1,775 $2.11 25d 1 0.24mi
7109 SE Ridgeway Ter Hobe Sound, FL 2.0 1.0 624 $1,600 $2.56 23d 1 0.25mi
7568 SE Swan Ave Hobe Sound, FL 2.0 2.0 1052 $2,300 $2.19 25d 1 0.48mi
8905 SE Sandy Ln Hobe Sound, FL 2.0 2.0 1006 $1,850 $1.84 25d 1 0.75mi
8997 SE Sandy Ln Hobe Sound, FL 2.0 1.0 900 $2,000 $2.22 25d 1 0.82mi
9073 SE Hobe Ridge Ave Hobe Sound, FL 2.0 2.0 1029 $2,100 $2.04 15d 1 0.90mi

Listing history 17 events

  1. 2026-06-21
    days on market $134,900 Active 40 DOM
  2. 2026-06-18
    days on market $134,900 Active 37 DOM
  3. 2026-06-17
    days on market $134,900 Active 36 DOM
  4. 2026-06-16
    days on market $134,900 Active 35 DOM
  5. 2026-06-15
    days on market $134,900 Active 34 DOM
  6. 2026-06-14
    days on market $134,900 Active 32 DOM
  7. 2026-06-13
    days on market $134,900 Active 31 DOM
  8. 2026-06-10
    days on market $134,900 Active 29 DOM
  9. 2026-06-09
    days on market $134,900 Active 28 DOM
  10. 2026-06-08
    days on market $134,900 Active 27 DOM
  11. 2026-06-07
    days on market $134,900 Active 26 DOM
  12. 2026-06-03
    days on market $134,900 Active 22 DOM
  13. 2026-06-02
    days on market $134,900 Active 21 DOM
  14. 2026-06-01
    days on market $134,900 Active 20 DOM
  15. 2026-05-31
    days on market $134,900 Active 19 DOM
  16. 2026-05-31
    days on market $134,900 Active 18 DOM
  17. 2026-05-12
    listed $134,900 Active 1416-char remark

ⓘ 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
$2,309 · $192/mo
Projected year-2 tax
$2,309 · $192/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 3/10 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
$29,049
− Mortgage interest
−$7,556
− Property taxes
−$2,309
− Insurance
−$674
− Repairs & maintenance
−$2,324
− Management
−$2,324
− Depreciation
−$3,924
Taxable income
$9,937
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,385
After-tax cash flow
$9,091/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

1 event — show timeline
  • 2026-05-12 Listed $134,900 FSBO.com

Property tax history

+15.5%/yr

Latest (2025): $2,309 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…