CashFlowRE
Sign in Sign up
930 43rd St
C- Composite 50.65
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 +18.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.8/10.0
  • 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

$338,000

930 43rd St · West Palm Beach, FL 33407
3 bd · 1.0 ba · 947 sqft · SingleFamily public records · 166 Days on market
Built 1949 6,000 sqft lot

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

Listing remarks MLS

IMMACULATE HOME WITH HARDWOOD FLOORS. SEPERATE UTILITY ROOM. STORAGE ROOM CARPORT. OPEN KITCHEN AND DINING. FENCED YARD. A MUST SEE. CLOSE TO SHOPPING AND ST. MARY'S HOSPITAL.

Key facts

  • Green space
  • Room for a pool
  • Fenced yard

Tags

HIGH-IMPACT STORM WINDOWSSEPARATE UTILITY LAUNDRY ROOMFENCED YARDFRUIT TREESGREEN SPACEROOM FOR A POOL

Property features AI

Finance

  • Financial info: Pets allowed with no restrictions
  • HOA & community: No association amenities

Exterior

  • Parking: Attached carport (1 covered space); On-street parking
  • Utilities: Public water; Public sewer; Three-phase electric; Cable available; Sewer available; Water available
  • Home design: Single family residence; One-story; Entry-level living area; Faces north; Resale property
  • Construction: Built with CBS construction materials; Composition/shingle roof
  • Exterior features: Open patio and open porch; Patio and porch; Fenced yard; Fruit trees on the lot; Paved road frontage; Not waterfront

Interior

  • Kitchen: Electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central electric heating; Window/wall heating; Ceiling fan(s); Electric cooling
  • Interior features: Stacked bedroom layout; Unfurnished
  • Laundry & utility: Laundry closet inside

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 $338k.

Deal economics

  • At list price, monthly cash flow is $319 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $330k (2.4% below list).
  • Recommended offer: $297k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% 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.
  • Zoned schools: Northmore Elementary School (math 34% / reading 29%, grade F, #1,841 of 2,144 statewide, top 86%, 628 students, 73% FRL); John F. Kennedy Middle School (math 28% / reading 29%, grade F, #482 of 571 statewide, top 85%, 826 students, 78% FRL); Palm Beach Lakes High School (math 17% / reading 26%, grade F, #546 of 667 statewide, top 82%, 2,688 students, 70% FRL) — zoned schools average 74% FRL vs 52% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 27% at this address vs 50% district-wide (-22 pts) — the specific schools serving this property underperform the Palm Beach average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.1%/yr); 306 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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).

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 166 days — a 12% lower offer ($297k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 27y 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 $50k; list at $338k implies a 577% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — 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 $297,440 (12.0% below list)

Questions for the listing agent

  1. It's been on market 166 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 1949 — 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
0.98%
Cap rate
7.42%
Cash-on-cash
4.04%
DSCR
1.18
GRM
8.5

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
-9.9%
Equity multiple
0.64×
Total profit
$-34,190
Equity at exit
$50,397
10-year hold
IRR
-0.4%
Equity multiple
0.97×
Total profit
$-2,465
Equity at exit
$29,224

Cash invested: $94,640 (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
306
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$3,299 high interval (Pro) →
Mortgage (P&I)
$1,773
Tax from tax record
$374 /mo · $4,487/yr
Insurance
$141
HOA
$0
Vacancy / Maint / Mgmt
$693
Net cashflow
$319

Break-even live

Break-even rent $2,895
Max offer price $338,000
Occupancy floor 85%

Sensitivity live

Price -10% $510 -5% $414 +0% $319 +5% $223 +10% $127
Rent -10% $58 -5% $188 +0% $319 +5% $449 +10% $579
Rate -1.0pp $489 -0.5pp $405 base $319 +0.5pp $231 +1.0pp $142

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
$84,500
Closing costs
$10,140
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
932 31st St West Palm Beach, FL 3.0 2.0 850 $3,000 $3.53 26d 1 0.67mi
401 42nd St West Palm Beach, FL 3.0 1.0 1100 $4,950 $4.50 26d 1 0.68mi
933 30th Ct West Palm Beach, FL 3.0 1.5 1085 $3,100 $2.86 26d 1 0.70mi
436 51st St West Palm Beach, FL 2.0 1.0 968 $3,750 $3.87 26d 1 0.72mi
522 W 2nd St Riviera Beach, FL 3.0 1.0 900 $2,895 $3.22 26d 1 0.93mi
2585 Spruce Ave West Palm Beach, FL 1.0–2.0 1.0–2.0 841 $3,225 $3.83 1d 116 1.24mi
1104 State St Unit C West Palm Beach, FL 3.0 1.0 875 $3,000 $3.43 26d 1 1.47mi

Listing history 24 events

  1. 2026-06-21
    days on market $338,000 Active 166 DOM
  2. 2026-06-18
    days on market $338,000 Active 163 DOM
  3. 2026-06-17
    days on market $338,000 Active 162 DOM
  4. 2026-06-16
    days on market $338,000 Active 161 DOM
  5. 2026-06-15
    days on market $338,000 Active 160 DOM
  6. 2026-06-13
    days on market $338,000 Active 158 DOM
  7. 2026-06-09
    days on market $338,000 Active 154 DOM
  8. 2026-06-07
    days on market $338,000 Active 152 DOM
  9. 2026-06-04
    days on market $338,000 Active 149 DOM
  10. 2026-06-03
    days on market $338,000 Active 148 DOM
  11. 2026-06-01
    days on market $338,000 Active 146 DOM
  12. 2026-05-31
    days on market $338,000 Active 145 DOM
  13. 2026-05-06
    status Active
  14. 2026-04-26
    historical Active Under Contract
  15. 2026-03-12
    price $338,000
  16. 2026-02-09
    price $339,000
  17. 2026-01-06
    listed $349,000 Active
  18. 2017-09-14
    historical
  19. 2017-03-29
    listed $144,900 Active
  20. 1999-03-22
    soldstatus $49,900
  21. 1999-03-19
    soldstatus $49,900 175-char remark
    Show marketing remark (175 chars)

    IMMACULATE HOME WITH HARDWOOD FLOORS. SEPERATE UTILITY ROOM. STORAGE ROOM CARPORT. OPEN KITCHEN AND DINING. FENCED YARD. A MUST SEE. CLOSE TO SHOPPING AND ST. MARY'S HOSPITAL.

  22. 1999-02-19
    historical 175-char remark
    Show marketing remark (175 chars)

    IMMACULATE HOME WITH HARDWOOD FLOORS. SEPERATE UTILITY ROOM. STORAGE ROOM CARPORT. OPEN KITCHEN AND DINING. FENCED YARD. A MUST SEE. CLOSE TO SHOPPING AND ST. MARY'S HOSPITAL.

  23. 1999-02-01
    listed $49,900 175-char remark
    Show marketing remark (175 chars)

    IMMACULATE HOME WITH HARDWOOD FLOORS. SEPERATE UTILITY ROOM. STORAGE ROOM CARPORT. OPEN KITCHEN AND DINING. FENCED YARD. A MUST SEE. CLOSE TO SHOPPING AND ST. MARY'S HOSPITAL.

  24. 1991-11-26
    soldstatus $39,800

ⓘ 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
$4,487 · $374/mo
Projected year-2 tax
$4,487 · $374/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
$39,584
− Mortgage interest
−$18,933
− Property taxes
−$4,487
− Insurance
−$1,690
− Repairs & maintenance
−$3,167
− Management
−$3,167
− Depreciation
−$9,833
Taxable loss
−$1,693
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$406
After-tax cash flow
$4,230/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

+749.2% since first listed
12 events — show timeline
  • 2026-05-06 Relisted Beaches MLS
  • 2026-04-26 Contingent Beaches MLS
  • 2026-03-12 Price Changed $338,000 Beaches MLS
  • 2026-02-09 Price Changed $339,000 Beaches MLS
  • 2026-01-06 Listed $349,000 Beaches MLS
  • 2017-09-14 Listing Removed Beaches MLS
  • 2017-03-29 Listed $144,900 Beaches MLS
  • 1999-03-22 Sold (Public Records) $49,900 Public Records
  • 1999-03-19 Sold (MLS) $49,900 Beaches MLS
  • 1999-02-19 Listing Removed Beaches MLS
  • 1999-02-01 Listed $49,900 Beaches MLS
  • 1991-11-26 Sold (Public Records) $39,800 Public Records

Property tax history

+14.4%/yr

Latest (2025): $4,487 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…