14747 Cumberland Dr #206 · Delray Beach, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 107°F)
- 6 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D- 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).
- ARV discount +7.5/15.0
- 1% rule +6.9/10.0
- Cash flow +5.8/30.0
- Appreciation +5.3/10.0
- Schools +4.3/10.0
- Livability +3.9/5.0
- Rent growth +2.6/5.0
- Condition / age +2.5/5.0
- DSCR +0.2/10.0
$215,700
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
LARGE 2 BEDROOM WITH BEST VW TO LAKE AND GOLF COURSE. 2 FULL BATHS EXTRA LARGE CLOSETS. TENANT OCCUPIED AND HE IS NOT A GOOD HOUSEKEEPER. HE IS AN ELDERLY MAN AND LIKES TO LIVE THAT WAY. WHEN HE GOES IT WILL BE DELIVERED CLEAN WITH OR WITHOUT THE FURNITURE. BEST PRICE FOR THE LOCATION AND THE VIEW. LARGE EAT-IN KITCHEN WITH A PASS-THRU TO THE DINNG ROOM. , THE ENTRANCE AND THE KITCHEN HAS TILED FLOORS, THE LIVING AREAS AND BEDROOM HAS CARPETING. THE MASTER BEDROOM ALSO HAS A WONDERFUL VIEW TO THE LAKE AND GOLF COURSE AND HAS A DOOR TO THE SCREENED IN PATIO.
Key facts
- Gated community
- Outside storage
- Extra large closets
Tags
Property features AI
Finance
- HOA & community: Community with HOA (monthly fee); Monthly HOA fee: $963; Association amenities include billiard room, clubhouse, car wash area, fitness center, pool, shuffleboard court, kitchen facilities, library and security; HOA covers insurance, structural maintenance, sewer, trash, water, common areas, elevator, reserves and roof repairs; Senior community
Exterior
- Parking: Assigned parking; Guest parking
- Security: Smoke detectors; Security fence; Security patrol
- Home design: Condominium; Resale; 4-story building; Model: BONAIRE; Faces east; Located west of US-1
- Construction: CBS construction
- Exterior features: Porch (glass enclosed); Fenced; Waterfront property
Interior
- Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Electric water heater
- Bedrooms: 1 bedroom on the main level
- Flooring: Ceramic tile; Laminate
- Bathrooms: 2 full bathrooms (one on the main level)
- Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fan(s)
- Interior features: Walk-in closets; Closet cabinetry; Unfurnished
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $216k.
Deal economics
- At list price, monthly cash flow is $-429 ($-5k/yr) — negative.
- To cash-flow at today's rent, offer at most $154k (28.8% below list).
- Meets the 1% rule at list price ($3k rent vs $216k).
- Recommended offer: $154k (28.8% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads 77/100 on livability (#202 in FL, #3,160 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, commute A-; Watch: cost of living C-, crime D-, amenities 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 flat; 583 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).
- This rent runs 38% of the median local income ($80k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $3k of equity ($1k loan paydown + $1k appreciation (0.7% local appreciation)).
- Palm Beach County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 10, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 102 days — a 9% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
- 7 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 $60k; list at $216k implies a 260% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 38% of rent.
- Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 6→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 102 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- 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?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.19% ✓
- Cap rate
- 3.91%
- Cash-on-cash
- -8.52%
- DSCR
- 0.62
- GRM
- 7.0
CMA / ARV
No comps found within radius.
Projected returns pro-forma
0.69% appreciation · 0.51% rent growth · sell at horizon
- IRR
- -11.1%
- Equity multiple
- 0.47×
- Total profit
- $-32,212
- Equity at exit
- $70,142
- IRR
- -7.4%
- Equity multiple
- 0.20×
- Total profit
- $-48,618
- Equity at exit
- $90,568
Cash invested: $60,396 (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
ZIP-level market 33446
- Home prices YoY
- 0.3%
- Rents YoY
- 0.5%
- Active inventory
- 583
- Price-to-rent
- 7.0×
Monthly cashflow live
- Estimated rent
- $2,563 high interval (Pro) →
- Mortgage (P&I)
- −$1,131
- Tax est. 1.5%
- −$270 /mo · $3,236/yr
- Insurance
- −$90
- HOA
- −$963
- Vacancy / Maint / Mgmt
- −$538
- Net cashflow
- $-429
Break-even live
Sensitivity live
| Price | -10% $-280 | -5% $-355 | +0% $-429 | +5% $-504 | +10% $-578 |
|---|---|---|---|---|---|
| Rent | -10% $-632 | -5% $-530 | +0% $-429 | +5% $-328 | +10% $-227 |
| Rate | -1.0pp $-320 | -0.5pp $-374 | base $-429 | +0.5pp $-485 | +1.0pp $-542 |
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
- $53,925
- Closing costs
- $6,471
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 14747 Cumberland Dr #301 Delray Beach, FL | 2.0 | 2.0 | 1044 | $1,900 | $1.82 | 25d | 1 | 0.01mi |
| 14723 Cumberland Dr Unit 404 B Delray Beach, FL | 1.0 | 2.0 | 912 | $1,850 | $2.03 | 25d | 1 | 0.07mi |
| 14800 Cumberland Dr Delray Beach, FL | 2.0–3.0 | 2.0 | 1324 | $3,827 | $2.89 | 0d | 4 | 0.09mi |
| 14 Willowbrook Ln #101 Delray Beach, FL | 2.0 | 2.0 | 1005 | $1,700 | $1.69 | 6d | 1 | 0.12mi |
| 14828 Golden Jax Ln Unit 8-105 Radiance Delray Beach, FL | 2.0 | 2.0 | 1321 | $3,948 | $2.99 | 16d | 1 | 0.15mi |
| 14828 Golden Jax Ln Unit 6-105 Radiance Delray Beach, FL | 2.0 | 2.0 | 1321 | $4,148 | $3.14 | 18d | 1 | 0.15mi |
| 14828 Golden Jax Ln Unit 8103 Delray Beach, FL | 2.0 | 2.0 | 1321 | $3,948 | $2.99 | 0d | 1 | 0.15mi |
| 14509 Sloan Ridge Dr Unit 10-104 Luminosa Delray Beach, FL | 3.0 | 2.0 | 1328 | $3,827 | $2.88 | 25d | 1 | 0.15mi |
| 20 Abbey Ln #102 Delray Beach, FL | 2.0 | 2.0 | 925 | $2,600 | $2.81 | 25d | 1 | 0.17mi |
| 21 Abbey Ln #107 Delray Beach, FL | 2.0 | 2.0 | 925 | $1,800 | $1.95 | 16d | 1 | 0.20mi |
| 19 Abbey Ln #206 Delray Beach, FL | 2.0 | 2.0 | 925 | $1,750 | $1.89 | 25d | 1 | 0.21mi |
| 23 Abbey Ln #208 Delray Beach, FL | 2.0 | 2.0 | 925 | $1,500 | $1.62 | 4d | 1 | 0.21mi |
| 10 Willowbrook Ln #105 Delray Beach, FL | 2.0 | 2.0 | 1005 | $2,100 | $2.09 | 12d | 1 | 0.21mi |
| 14896 Bal Moral Ln Delray Beach, FL | 2.0 | 2.0 | 1040 | $2,200 | $2.12 | 25d | 1 | 0.22mi |
| 7260 Kinghurst Dr #205 Delray Beach, FL | 2.0 | 2.0 | 1230 | $2,800 | $2.28 | 20d | 1 | 0.22mi |
| 14534 Highland Center Way Delray Beach, FL | 2.0 | 2.0 | 1319 | $3,400 | $2.58 | 9d | 1 | 0.23mi |
| 14895 Builtmore Way Delray Beach, FL | 2.0 | 2.0 | 1103 | $1,800 | $1.63 | 25d | 1 | 0.24mi |
| 14898 Wedgefield Dr #202 Delray Beach, FL | 2.0 | 2.0 | 1103 | $2,000 | $1.81 | 18d | 1 | 0.24mi |
| 14556 Wiley Range Rd Delray Beach, FL | 2.0 | 2.0 | 1319 | $3,000 | $2.27 | 25d | 1 | 0.27mi |
| 14624 Three Ponds Trl Delray Beach, FL | 3.0 | 2.0 | 1411 | $3,250 | $2.30 | 18d | 1 | 0.28mi |
| 31 Abbey Ln #207 Delray Beach, FL | 2.0 | 2.0 | 925 | $1,300 | $1.41 | 25d | 1 | 0.28mi |
| 3 Abbey Ln #102 Delray Beach, FL | 2.0 | 2.0 | 925 | $2,500 | $2.70 | 25d | 1 | 0.29mi |
| 6813 Moonlit Dr Delray Beach, FL | 2.0 | 2.0 | 1148 | $2,150 | $1.87 | 25d | 1 | 0.29mi |
| 7310 Ashford Pl Delray Beach, FL | 2.0 | 2.0 | 1230 | $3,200 | $2.60 | 16d | 1 | 0.30mi |
| 7310 Ashford Pl Delray Beach, FL | 2.0 | 2.0 | 1230 | $3,200 | $2.60 | 9d | 1 | 0.30mi |
| 7310 Ashford Pl Delray Beach, FL | 2.0 | 2.0 | 1230 | $2,700 | $2.20 | 20d | 2 | 0.30mi |
| 32 Abbey Ln #207 Delray Beach, FL | 2.0 | 2.0 | 925 | $2,500 | $2.70 | 25d | 1 | 0.31mi |
| 7192 Huntington Ln #307 Delray Beach, FL | 2.0 | 2.0 | 1070 | $3,500 | $3.27 | 19d | 1 | 0.35mi |
| 7286 Huntington Ln #105 Delray Beach, FL | 2.0 | 2.0 | 1070 | $3,350 | $3.13 | 25d | 1 | 0.36mi |
| 15015 Michelangelo Blvd #102 Delray Beach, FL | 3.0 | 2.0 | 1238 | $2,499 | $2.02 | 25d | 1 | 0.37mi |
| 15015 Michelangelo Blvd #102 Delray Beach, FL | 3.0 | 2.0 | 1238 | $2,499 | $2.02 | 4d | 1 | 0.37mi |
| 7076 Huntington Ln #608 Delray Beach, FL | 2.0 | 2.0 | 1230 | $2,600 | $2.11 | 25d | 1 | 0.38mi |
| 15035 Michelangelo Blvd #103 Delray Beach, FL | 2.0 | 2.0 | 1079 | $2,000 | $1.85 | 25d | 1 | 0.39mi |
| 15035 Michelangelo Blvd #202 Delray Beach, FL | 1.0 | 1.0 | 700 | $1,895 | $2.71 | 0d | 1 | 0.39mi |
| 14671 Bonaire Blvd #505 Delray Beach, FL | 1.0 | 2.0 | 925 | $1,600 | $1.73 | 25d | 1 | 0.39mi |
| 7301 Amberly Ln #304 Delray Beach, FL | 2.0 | 2.0 | 1080 | $1,495 | $1.38 | 9d | 1 | 0.42mi |
| 7515 S Oriole Blvd Delray Beach, FL | 2.0 | 2.0 | 850 | $1,700 | $2.00 | 25d | 1 | 0.42mi |
| 15065 Michelangelo Blvd #105 Delray Beach, FL | 2.0 | 2.0 | 1079 | $2,400 | $2.22 | 23d | 1 | 0.42mi |
| 15065 Michelangelo Blvd #105 Delray Beach, FL | 2.0 | 2.0 | 1079 | $2,400 | $2.22 | 3d | 1 | 0.42mi |
| 15005 Michelangelo Blvd Delray Beach, FL | 2.0–3.0 | 2.0 | 1234 | $2,050 | $1.66 | 0d | 21 | 0.43mi |
HOA detail condo
- Monthly dues
- $963 · $11,556/yr
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 32 events
-
2026-06-21days on market $215,700 Active 102 DOM
-
2026-06-18days on market $215,700 Active 99 DOM
-
2026-06-17days on market $215,700 Active 98 DOM
-
2026-06-16days on market $215,700 Active 97 DOM
-
2026-06-15days on market $215,700 Active 96 DOM
-
2026-06-13days on market $215,700 Active 94 DOM
-
2026-06-09days on market $215,700 Active 90 DOM
-
2026-06-08days on market $215,700 Active 89 DOM
-
2026-06-07days on market $215,700 Active 88 DOM
-
2026-06-04days on market $215,700 Active 85 DOM
-
2026-06-03days on market $215,700 Active 84 DOM
-
2026-06-02days on market $215,700 Active 83 DOM
-
2026-06-01days on market $215,700 Active 82 DOM
-
2026-05-31days on market $215,700 Active 81 DOM
-
2026-01-25historical $1,700
-
2025-11-15$215,700 Active
-
2025-11-08price $1,700
-
2025-10-14price $1,900
-
2025-08-20$2,000
-
2014-09-02soldstatus $60,000 Closed 563-char remark
Show marketing remark (563 chars)
LARGE 2 BEDROOM WITH BEST VW TO LAKE AND GOLF COURSE. 2 FULL BATHS EXTRA LARGE CLOSETS. TENANT OCCUPIED AND HE IS NOT A GOOD HOUSEKEEPER. HE IS AN ELDERLY MAN AND LIKES TO LIVE THAT WAY. WHEN HE GOES IT WILL BE DELIVERED CLEAN WITH OR WITHOUT THE FURNITURE. BEST PRICE FOR THE LOCATION AND THE VIEW. LARGE EAT-IN KITCHEN WITH A PASS-THRU TO THE DINNG ROOM. , THE ENTRANCE AND THE KITCHEN HAS TILED FLOORS, THE LIVING AREAS AND BEDROOM HAS CARPETING. THE MASTER BEDROOM ALSO HAS A WONDERFUL VIEW TO THE LAKE AND GOLF COURSE AND HAS A DOOR TO THE SCREENED IN PATIO.
-
2014-07-19status Pending 563-char remark
Show marketing remark (563 chars)
LARGE 2 BEDROOM WITH BEST VW TO LAKE AND GOLF COURSE. 2 FULL BATHS EXTRA LARGE CLOSETS. TENANT OCCUPIED AND HE IS NOT A GOOD HOUSEKEEPER. HE IS AN ELDERLY MAN AND LIKES TO LIVE THAT WAY. WHEN HE GOES IT WILL BE DELIVERED CLEAN WITH OR WITHOUT THE FURNITURE. BEST PRICE FOR THE LOCATION AND THE VIEW. LARGE EAT-IN KITCHEN WITH A PASS-THRU TO THE DINNG ROOM. , THE ENTRANCE AND THE KITCHEN HAS TILED FLOORS, THE LIVING AREAS AND BEDROOM HAS CARPETING. THE MASTER BEDROOM ALSO HAS A WONDERFUL VIEW TO THE LAKE AND GOLF COURSE AND HAS A DOOR TO THE SCREENED IN PATIO.
-
2013-10-21price $65,000 563-char remark
Show marketing remark (563 chars)
LARGE 2 BEDROOM WITH BEST VW TO LAKE AND GOLF COURSE. 2 FULL BATHS EXTRA LARGE CLOSETS. TENANT OCCUPIED AND HE IS NOT A GOOD HOUSEKEEPER. HE IS AN ELDERLY MAN AND LIKES TO LIVE THAT WAY. WHEN HE GOES IT WILL BE DELIVERED CLEAN WITH OR WITHOUT THE FURNITURE. BEST PRICE FOR THE LOCATION AND THE VIEW. LARGE EAT-IN KITCHEN WITH A PASS-THRU TO THE DINNG ROOM. , THE ENTRANCE AND THE KITCHEN HAS TILED FLOORS, THE LIVING AREAS AND BEDROOM HAS CARPETING. THE MASTER BEDROOM ALSO HAS A WONDERFUL VIEW TO THE LAKE AND GOLF COURSE AND HAS A DOOR TO THE SCREENED IN PATIO.
-
2013-10-21status Active 563-char remark
Show marketing remark (563 chars)
LARGE 2 BEDROOM WITH BEST VW TO LAKE AND GOLF COURSE. 2 FULL BATHS EXTRA LARGE CLOSETS. TENANT OCCUPIED AND HE IS NOT A GOOD HOUSEKEEPER. HE IS AN ELDERLY MAN AND LIKES TO LIVE THAT WAY. WHEN HE GOES IT WILL BE DELIVERED CLEAN WITH OR WITHOUT THE FURNITURE. BEST PRICE FOR THE LOCATION AND THE VIEW. LARGE EAT-IN KITCHEN WITH A PASS-THRU TO THE DINNG ROOM. , THE ENTRANCE AND THE KITCHEN HAS TILED FLOORS, THE LIVING AREAS AND BEDROOM HAS CARPETING. THE MASTER BEDROOM ALSO HAS A WONDERFUL VIEW TO THE LAKE AND GOLF COURSE AND HAS A DOOR TO THE SCREENED IN PATIO.
-
2013-10-04status Pending 563-char remark
Show marketing remark (563 chars)
LARGE 2 BEDROOM WITH BEST VW TO LAKE AND GOLF COURSE. 2 FULL BATHS EXTRA LARGE CLOSETS. TENANT OCCUPIED AND HE IS NOT A GOOD HOUSEKEEPER. HE IS AN ELDERLY MAN AND LIKES TO LIVE THAT WAY. WHEN HE GOES IT WILL BE DELIVERED CLEAN WITH OR WITHOUT THE FURNITURE. BEST PRICE FOR THE LOCATION AND THE VIEW. LARGE EAT-IN KITCHEN WITH A PASS-THRU TO THE DINNG ROOM. , THE ENTRANCE AND THE KITCHEN HAS TILED FLOORS, THE LIVING AREAS AND BEDROOM HAS CARPETING. THE MASTER BEDROOM ALSO HAS A WONDERFUL VIEW TO THE LAKE AND GOLF COURSE AND HAS A DOOR TO THE SCREENED IN PATIO.
-
2013-09-22historical 191-char remark
Show marketing remark (191 chars)
LOVELY 2/2 CONDO WITH VIEW OF LAKE AND GOLF COURSE. FRESHLY PAINTED, NEW CARPET, UPDATED APPLIANCES, FURNISHED, DISHWASHER. CLUBHOUSE, GATED, HURRICANE SHUTTERS. $500 BONUS TO SELLING BROKER.
-
2013-09-08$59,500 Active 563-char remark
Show marketing remark (563 chars)
LARGE 2 BEDROOM WITH BEST VW TO LAKE AND GOLF COURSE. 2 FULL BATHS EXTRA LARGE CLOSETS. TENANT OCCUPIED AND HE IS NOT A GOOD HOUSEKEEPER. HE IS AN ELDERLY MAN AND LIKES TO LIVE THAT WAY. WHEN HE GOES IT WILL BE DELIVERED CLEAN WITH OR WITHOUT THE FURNITURE. BEST PRICE FOR THE LOCATION AND THE VIEW. LARGE EAT-IN KITCHEN WITH A PASS-THRU TO THE DINNG ROOM. , THE ENTRANCE AND THE KITCHEN HAS TILED FLOORS, THE LIVING AREAS AND BEDROOM HAS CARPETING. THE MASTER BEDROOM ALSO HAS A WONDERFUL VIEW TO THE LAKE AND GOLF COURSE AND HAS A DOOR TO THE SCREENED IN PATIO.
-
2000-03-29$57,888 191-char remark
Show marketing remark (191 chars)
LOVELY 2/2 CONDO WITH VIEW OF LAKE AND GOLF COURSE. FRESHLY PAINTED, NEW CARPET, UPDATED APPLIANCES, FURNISHED, DISHWASHER. CLUBHOUSE, GATED, HURRICANE SHUTTERS. $500 BONUS TO SELLING BROKER.
-
2000-01-03soldstatus $43,000
-
1999-11-24historical
-
1999-10-07historical
-
1999-09-08$50,000
-
1999-08-08$48,900
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 2/10 Low
- Heat 9/10 Extreme 6 d/yr ≥107°F today · 23 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
- $30,753
- − Mortgage interest
- −$12,083
- − Property taxes
- −$3,236
- − Insurance
- −$1,078
- − Repairs & maintenance
- −$2,460
- − Management
- −$2,460
- − HOA
- −$11,556
- − Depreciation
- −$6,275
- Taxable loss
- −$8,395
- Est. tax savings @ 24.0%
- +$2,015
- After-tax cash flow
- $-3,134/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 — Delray Beach
- Score
- 77/100
- State rank
- #202
- US rank
- #3160
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Palm Beach County · 1,438,312 people
- City population
- 123,167
- Metro
- Miami-Fort Lauderdale-Pompano Beach, FL
- Population (ZIP)
- 28,431
- Household income
- $80,187
- Rent vs Own
- Severe rent burden
- 494.0
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
- Predominantly White (79%)
- Race & ethnicity
- White 79% Hispanic / Latino 13% Two or more races 9% Black 4%
- Hispanic origin (detail)
- Puerto Rican 3% Dominican 1%
- Common ancestry
- Romanian 9% Scotch-Irish 9% Italian 2%
- Foreign-born
- 20% · Canada, Jamaica, Guatemala
- Languages at home
- 80% English-only · Spanish 12% Other Indo-European 2% French/Haitian/Cajun 2%
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
- ▲ 0.69%
- Current HPI
- 242.5138
- Rent YoY
- ▲ 0.51%
- 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 |
|---|---|---|
| Industrial Technology | 2 | $29B |
|
||
| Insurance | 2 | $17B |
|
||
| Retail | 1 | $60B |
|
||
| Technology Distribution | 1 | $58B |
|
||
| Homebuilding | 1 | $35B |
|
||
| Technology Manufacturing | 1 | $35B |
|
||
Price history
-96.5% since first listed18 events — show timeline
- 2026-01-25 Rental Removed $1,700 GFLMLS
- 2025-11-15 Listed $215,700 Beaches MLS
- 2025-11-08 Price Changed $1,700 GFLMLS
- 2025-10-14 Price Changed $1,900 GFLMLS
- 2025-08-20 Listed for Rent $2,000 GFLMLS
- 2014-09-02 Sold (MLS) $60,000 Beaches MLS
- 2014-07-19 Pending — Beaches MLS
- 2013-10-21 Price Changed $65,000 Beaches MLS
- 2013-10-21 Relisted — Beaches MLS
- 2013-10-04 Pending — Beaches MLS
- 2013-09-22 Listing Removed — Beaches MLS
- 2013-09-08 Listed $59,500 Beaches MLS
- 2000-03-29 Listed $57,888 Beaches MLS
- 2000-01-03 Sold (MLS) $43,000 Beaches MLS
- 1999-11-24 Listing Removed — Beaches MLS
- 1999-10-07 Listing Removed — Beaches MLS
- 1999-09-08 Listed $50,000 Beaches MLS
- 1999-08-08 Listed $48,900 Beaches MLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…