CashFlowRE
Sign in Sign up
7219 Le Chalet Blvd
C+ Composite 63.08
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 +21.5/30.0
  • 1% rule +9.3/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • Appreciation +5.1/10.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$249,000

7219 Le Chalet Blvd · Boynton Beach, FL 33472
3 bd · 2.0 ba · 1,874 sqft · SingleFamily public records · 18 Days on market
Built 1988 6,900 sqft lot $670/mo HOA · 19% of rent

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

Listing remarks

Welcome to this stunning 3-bed, 2-bath villa in the desirable Hamptons of Aberdeen Golf & Country Club. With a newly renovated kitchen featuring quartz countertops, vaulted ceilings, and a private garden, this home combines style and comfort. Enjoy a spacious breakfast nook, indoor/outdoor patio, and a main en-suite with double vanity and two walk-in closets. Just steps from the pool, this villa offers resort-style living with access to top-tier amenities: an 18-hole Jim Fazio golf course, tennis, pickleball, walking paths, remodeled clubhouse, 3 full-service restaurants, spa, fitness center, and more. Experience vibrant country club life in this golden opportunity!

Key facts

  • Private garden
  • Main en-suite
  • Double vanity

Tags

PRIVATE GARDENSPACIOUS BREAKFAST NOOKINDOOR OUTDOOR PATIOMAIN EN-SUITEDOUBLE VANITYTWO WALK-IN CLOSETS

Property features AI

Finance

  • Financial info: Pets allowed with breed restrictions
  • HOA & community: Homeowners association with monthly fee; Association amenities include clubhouse, fitness center, golf course, pool, sauna, tennis courts, bocce ball, community room, pickleball courts, and putting green; HOA fee paid monthly

Exterior

  • Parking: Attached 2-car garage; Driveway; Two covered parking spaces; Two additional open parking spaces; Total parking for 3 vehicles
  • Utilities: Public water; Public sewer; Three-phase electric; Sewer and water available
  • Home design: Villa (resale); One story; Faces south
  • Construction: Built with block, brick, and CBS materials; Tile roof; Block and brick/mortar foundation
  • Exterior features: Paved roads with private maintenance; No waterfront; Garage(s) as other on-site structure; Entry-level living area

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Central electric heating; Central air conditioning
  • Interior features: Built-in features; Cathedral and vaulted ceilings; Entrance foyer; Walk-in closets; Skylights
  • Laundry & utility: Laundry located in the garage

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 single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $373 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $249k).
  • Recommended offer: $245k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.3% in Boynton 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 72/100 on livability (#351 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+, cost of living B; Watch: amenities D+, crime D-, commute 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: Crystal Lakes Elementary School (math 55% / reading 64%, grade B-, #690 of 2,144 statewide, top 34%, 788 students, 37% FRL); Christa Mcauliffe Middle School (math 63% / reading 63%, grade B+, #111 of 571 statewide, top 20%, 1,387 students, 35% FRL); Park Vista Community High School (math 43% / reading 64%, grade C-, #146 of 667 statewide, top 22%, 3,191 students, 28% FRL) — zoned schools average 34% FRL vs 52% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 173 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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

  • In year one you build about $2k of equity ($2k loan paydown + $493 appreciation (0.2% local appreciation)).
  • Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($245k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y 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 $81k; list at $249k implies a 207% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $245,265 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D 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?
  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
1.43%
Cap rate
8.09%
Cash-on-cash
6.43%
DSCR
1.29
GRM
5.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.7%
Equity multiple
1.28×
Total profit
$19,319
Equity at exit
$74,778
10-year hold
IRR
10.8%
Equity multiple
2.22×
Total profit
$84,758
Equity at exit
$91,887

Cash invested: $69,720 (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 33472

Home prices YoY
0.1%
Active inventory
173
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$3,549 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$351 /mo · $4,208/yr
Insurance
$104
HOA
$670
Vacancy / Maint / Mgmt
$745
Net cashflow
$373

Break-even live

Break-even rent $3,076
Max offer price $249,000
Occupancy floor 84%

Sensitivity live

Price -10% $514 -5% $444 +0% $373 +5% $303 +10% $233
Rent -10% $93 -5% $233 +0% $373 +5% $514 +10% $654
Rate -1.0pp $499 -0.5pp $437 base $373 +0.5pp $309 +1.0pp $243

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
$62,250
Closing costs
$7,470
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7705 Thornlee Dr Lake Worth, FL 4.0 2.5 2382 $3,500 $1.47 3d 1 0.18mi
7418 Wescott Ter Lake Worth, FL 3.0 2.5 2170 $3,250 $1.50 9d 1 0.21mi
8082 Aberdeen Dr #102 Boynton Beach, FL 2.0 2.0 1619 $8,500 $5.25 25d 1 0.53mi
7366 Ashley Shores Cir Lake Worth, FL 3.0 2.5 1945 $4,200 $2.16 9d 1 0.80mi
6581 Marissa Cir Lake Worth, FL 3.0 2.0 1414 $3,300 $2.33 20d 1 0.81mi
6731 Southport Dr Boynton Beach, FL 3.0 2.0 1727 $3,600 $2.08 25d 1 0.87mi
7816 Bridlington Dr Boynton Beach, FL 3.0 3.0 2330 $12,000 $5.15 25d 1 0.88mi
6836 Long Key St Lake Worth, FL 3.0 2.5 1637 $2,950 $1.80 19d 1 0.89mi
7218 Michigan Isle Rd Lake Worth, FL 3.0 2.0 1656 $3,500 $2.11 15d 1 0.90mi
7218 Michigan Isle Rd Lake Worth, FL 3.0 2.0 1656 $3,500 $2.11 16d 1 0.90mi
7821 Dorchester Rd Boynton Beach, FL 3.0 3.0 2325 $11,000 $4.73 25d 1 0.97mi
7354 Michigan Isle Rd Lake Worth, FL 4.0 3.0 2050 $3,295 $1.61 25d 1 1.01mi
7725 Rockford Rd Boynton Beach, FL 3.0 2.5 2249 $10,000 $4.45 4d 1 1.01mi
7975 Rockford Rd Boynton Beach, FL 2.0 2.0 1720 $3,700 $2.15 25d 1 1.02mi
7142 Davit Cir Lake Worth, FL 3.0 2.5 2050 $3,545 $1.73 19d 1 1.03mi
8884 Shoal Creek Ln Boynton Beach, FL 3.0 2.0 1936 $5,000 $2.58 12d 1 1.05mi
8884 Shoal Creek Ln Boynton Beach, FL 3.0 2.0 1936 $4,900 $2.53 25d 1 1.05mi
8884 Shoal Creek Ln Boynton Beach, FL 3.0 2.0 1936 $4,750 $2.45 0d 1 1.05mi
7273 Burgess Dr Lake Worth, FL 3.0 2.0 1385 $2,630 $1.90 9d 1 1.07mi
6143 Windlass Cir Boynton Beach, FL 4.0 2.5 2245 $4,200 $1.87 20d 1 1.09mi
7600 Edisto Dr Lake Worth, FL 3.0 2.5 1764 $2,700 $1.53 22d 1 1.09mi
7936 Rockford Rd Boynton Beach, FL 3.0 2.0 1871 $9,000 $4.81 23d 1 1.13mi
6974 Oak Bridge Ln Lake Worth, FL 2.0 2.5 1310 $2,650 $2.02 16d 1 1.14mi
8451 Siciliano St Boynton Beach, FL 3.0 2.0 1627 $3,200 $1.97 14d 1 1.14mi
8481 Siciliano St Unit 8481 Boynton Beach, FL 3.0 2.0 1774 $3,650 $2.06 25d 1 1.17mi
7832 Rockford Rd Boynton Beach, FL 3.0 2.0 1598 $3,800 $2.38 23d 1 1.17mi
6880 Brook Hollow Rd Lake Worth, FL 3.0 2.5 1428 $2,850 $2.00 25d 1 1.21mi
7577 Caprio Dr Boynton Beach, FL 3.0 2.0 1884 $3,200 $1.70 15d 1 1.24mi
7577 Caprio Dr Boynton Beach, FL 3.0 2.0 1884 $3,200 $1.70 4d 1 1.24mi
7192 Summer Tree Dr Boynton Beach, FL 2.0 2.0 1722 $3,000 $1.74 25d 1 1.32mi
7275 Summer Tree Dr Boynton Beach, FL 2.0 2.0 1722 $4,300 $2.50 25d 1 1.33mi
6365 Lansdowne Cir Boynton Beach, FL 3.0 2.0 1769 $3,200 $1.81 4d 1 1.35mi
7479 Ridgefield Ln Lake Worth, FL 3.0 2.0 1964 $3,300 $1.68 25d 1 1.42mi
9121 Paragon Way Boynton Beach, FL 4.0 2.0 2154 $4,950 $2.30 25d 1 1.42mi
8063 Dolomtian Way Boynton Beach, FL 2.0 2.0 1417 $3,100 $2.19 0d 1 1.48mi

HOA detail

Monthly dues
$670 · $8,040/yr
Likely covers
poolgym

Listing history 11 events

  1. 2026-06-21
    days on market $249,000 Active 18 DOM
  2. 2026-06-18
    days on market $249,000 Active 15 DOM
  3. 2026-06-17
    days on market $249,000 Active 14 DOM
  4. 2026-06-16
    days on market $249,000 Active 13 DOM
  5. 2026-06-15
    days on market $249,000 Active 12 DOM
  6. 2026-06-13
    days on market $249,000 Active 10 DOM
  7. 2026-06-09
    days on market $249,000 Active 6 DOM
  8. 2026-06-08
    days on market $249,000 Active 5 DOM
  9. 2026-06-07
    days on market $249,000 Active 4 DOM
  10. 2026-06-04
    remarks 676-char remark
  11. 2026-06-04
    listed $249,000 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
$4,208 · $351/mo
Projected year-2 tax
$4,208 · $351/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 9/10 Extreme 7 d/yr ≥106°F today · 26 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 · 2 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
$42,588
− Mortgage interest
−$13,948
− Property taxes
−$4,208
− Insurance
−$1,245
− Repairs & maintenance
−$3,407
− Management
−$3,407
− HOA
−$8,040
− Depreciation
−$7,244
Taxable income
$1,089
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$261
After-tax cash flow
$4,220/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 — Boynton Beach

Score
72/100
State rank
#351
US rank
#6098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
148,060
Population (ZIP)
18,689

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 0.56)
Race & ethnicity
White 63% Hispanic / Latino 18% Two or more races 14% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 7%
Common ancestry
Romanian 5% Scotch-Irish 4% Hispanic 3%
Foreign-born
24% · Canada, China, Jamaica
Languages at home
77% English-only · Spanish 11% Other Indo-European 4% French/Haitian/Cajun 3%

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
▲ 0.20%
Current HPI
268.1142
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+116.5% since first listed
22 events — show timeline
  • 2026-06-03 Listed $249,000 Beaches MLS
  • 2026-01-25 Listing Removed Beaches MLS
  • 2025-07-31 Listed $249,000 Beaches MLS
  • 2025-07-25 Coming Soon Beaches MLS
  • 2025-04-02 Listing Removed Beaches MLS
  • 2025-01-07 Price Changed $275,000 Beaches MLS
  • 2024-10-25 Price Changed $299,999 Beaches MLS
  • 2024-08-06 Price Changed $309,000 Beaches MLS
  • 2024-05-03 Listed $325,000 Beaches MLS
  • 2023-02-01 Listing Removed Beaches MLS
  • 2022-07-20 Listed $300,000 Beaches MLS
  • 2020-07-22 Listing Removed Beaches MLS
  • 2020-07-22 Sold (MLS) $81,000 Beaches MLS
  • 2020-06-16 Pending Beaches MLS
  • 2020-05-28 Price Changed $87,900 Beaches MLS
  • 2020-04-30 Price Changed $94,900 Beaches MLS
  • 2020-04-06 Price Changed $109,900 Beaches MLS
  • 2020-04-03 Listed $109,000 Beaches MLS
  • 2019-09-26 Pending Beaches MLS
  • 2019-09-26 Listing Removed Beaches MLS
  • 2019-06-12 Price Changed $99,900 Beaches MLS
  • 2018-12-17 Listed $115,000 Beaches MLS

Property tax history

+9.6%/yr

Latest (2025): $4,208 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…