CashFlowRE
Sign in Sign up
837 30th St
C- Composite 54.96
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 +21.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.2/10.0
  • 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

$324,900

837 30th St · West Palm Beach, FL 33407
2 bd · 1.0 ba · 896 sqft · SingleFamily public records · 48 Days on market
Built 1946 5,325 sqft lot ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautifully renovated West Palm Beach home in the desirable Northwood neighborhood offering modern upgrades and turnkey living. This 2-bedroom, 1-bath residence on a spacious fenced in lot. Enjoy a brand-new kitchen, updated flooring, and a fully remodeled interior with tastefully finishes throughout. Brand new hurricane impact windows (2026) provide peace of mind and energy efficiency. The home also includes central AC, a one-car driveway, and a private yard ideal for outdoor enjoyment or future expansion.

Key facts

  • 5,325 sq ft lot
  • Parking
  • Built 1946

Tags

HURRICANE IMPACT WINDOWS

Property features AI

Finance

  • Financial info: Pets allowed with no restrictions

Exterior

  • Parking: Driveway; Carport with 1 covered space
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single-story home; Faces south; Resale property
  • Construction: Block construction; Shingle roof
  • Exterior features: Patio; Room for pool; Automatic sprinklers

Interior

  • Kitchen: Electric range; Refrigerator
  • Bedrooms: Bedroom located on the main level
  • Flooring: Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning; Ceiling fan(s)
  • Interior features: Impact glass windows; Bedroom on main level; Breakfast area; First floor entry; Combined living and dining room; Tub with shower
  • 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 2-bed/1.0-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $476 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $325k).
  • Recommended offer: $315k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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; 20 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 $3,318/mo this rent would consume 66% 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 $10k 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.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($315k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $315,153 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 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 1946 — 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. 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?
  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
1.02%
Cap rate
8.05%
Cash-on-cash
6.28%
DSCR
1.28
GRM
8.2

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
-6.5%
Equity multiple
0.76×
Total profit
$-22,069
Equity at exit
$48,444
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$20,881
Equity at exit
$28,091

Cash invested: $90,972 (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
8.2×

Monthly cashflow live

Estimated rent
$3,318 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$306 /mo · $3,675/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$697
Net cashflow
$476

Break-even live

Break-even rent $2,716
Max offer price $324,900
Occupancy floor 81%

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
$81,225
Closing costs
$9,747
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
933 30th Ct West Palm Beach, FL 3.0 1.5 1085 $3,100 $2.86 24d 1 0.14mi
932 31st St West Palm Beach, FL 3.0 2.0 850 $3,000 $3.53 24d 1 0.15mi
415 32nd St Unit 1 West Palm Beach, FL 1.0 1.0 700 $3,600 $5.14 24d 1 0.49mi
2585 Spruce Ave West Palm Beach, FL 1.0–2.0 1.0–2.0 841 $3,225 $3.83 1d 122 0.51mi
3940 N Flagler Dr #206 West Palm Beach, FL 1.0 1.0 1078 $3,950 $3.66 4d 1 0.68mi
3940 N Flagler Dr #206 West Palm Beach, FL 1.0 1.0 1078 $4,950 $4.59 24d 1 0.68mi
3940 N Flagler Dr #206 West Palm Beach, FL 1.0 1.0 1078 $3,950 $3.66 4d 1 0.68mi
1104 State St Unit C West Palm Beach, FL 3.0 1.0 875 $3,000 $3.43 24d 1 0.73mi
401 42nd St West Palm Beach, FL 3.0 1.0 1100 $4,950 $4.50 24d 1 0.83mi
4444 N Flagler Dr Unit 4334-2008 West Palm Beach, FL 1.0 1.0 885 $4,150 $4.69 24d 1 0.92mi
4444 N Flagler Dr Unit 4444-306 West Palm Beach, FL 1.0 1.0 925 $3,395 $3.67 24d 1 0.92mi
4444 N Flagler Dr West Palm Beach, FL 1.0 1.0 765 $5,263 $6.88 16d 1 0.92mi
4444 N Flagler Dr West Palm Beach, FL 1.0 1.0 765 $4,613 $6.03 3d 1 0.92mi
823 14th St West Palm Beach, FL 3.0 1.0 1000 $3,495 $3.50 24d 1 0.98mi
1801 N Flagler Dr West Palm Beach, FL 1.0–2.0 1.0–2.0 998 $4,250 $4.26 18d 4 1.03mi
1801 N Flagler Dr West Palm Beach, FL 1.0–2.0 1.0–2.0 1125 $4,500 $4.00 2d 7 1.03mi
1801 N Flagler Dr West Palm Beach, FL 1.0–2.0 1.0–2.0 998 $4,250 $4.26 24d 3 1.03mi
1803 N Flagler Dr #310 West Palm Beach, FL 2.0 1.0 995 $3,000 $3.02 18d 1 1.04mi
436 51st St West Palm Beach, FL 2.0 1.0 968 $3,750 $3.87 24d 1 1.19mi
921 8th St West Palm Beach, FL 3.0 1.0 1000 $3,395 $3.40 24d 1 1.38mi

Listing history 16 events

  1. 2026-06-18
    days on market $324,900 Active 48 DOM
  2. 2026-06-17
    days on market $324,900 Active 47 DOM
  3. 2026-06-16
    days on market $324,900 Active 46 DOM
  4. 2026-06-15
    days on market $324,900 Active 45 DOM
  5. 2026-06-13
    days on market $324,900 Active 43 DOM
  6. 2026-06-09
    days on market $324,900 Active 39 DOM
  7. 2026-06-08
    days on market $324,900 Active 38 DOM
  8. 2026-06-07
    days on market $324,900 Active 37 DOM
  9. 2026-06-04
    days on market $324,900 Active 34 DOM
  10. 2026-06-03
    days on market $324,900 Active 33 DOM
  11. 2026-06-02
    days on market $324,900 Active 32 DOM
  12. 2026-06-01
    days on market $324,900 Active 31 DOM
  13. 2026-05-31
    days on market $324,900 Active 30 DOM
  14. 2026-05-18
    price $339,750
  15. 2026-05-03
    price $349,750
  16. 2026-05-01
    listed $365,000 Active

ⓘ 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
$3,675 · $306/mo
Projected year-2 tax
$3,675 · $306/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 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
$39,821
− Mortgage interest
−$18,199
− Property taxes
−$3,675
− Insurance
−$1,624
− Repairs & maintenance
−$3,186
− Management
−$3,186
− Depreciation
−$9,452
Taxable income
$499
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$120
After-tax cash flow
$5,593/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

-6.9% since first listed
3 events — show timeline
  • 2026-05-18 Price Changed $339,750 MARMLS
  • 2026-05-03 Price Changed $349,750 MARMLS
  • 2026-05-01 Listed $365,000 MARMLS

Property tax history

+13.6%/yr

Latest (2025): $3,675 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…