CashFlowRE
Sign in Sign up
10110 Cedar Point Blvd #305
C- Composite 52.14
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 +13.1/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.9/10.0
  • Schools +4.3/10.0
  • DSCR +3.9/10.0
  • Livability +3.2/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0

$165,000

10110 Cedar Point Blvd #305 · Golf, FL 33437
2 bd · 2.0 ba · 1,160 sqft · Condo public records · 29 Days on market
Built 1985 $917/mo HOA · 36% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

Key facts

  • Gated community
  • Screened lanai
  • $917 HOA

Tags

GATED COMMUNITYENGINEERED WOOD FLOORINGSTAINLESS STEEL RANGESTAINLESS STEEL MICROWAVESCREENED LANAIACCORDION HURRICANE SHUTTERS

Property features AI

Finance

  • Financial info: Not a pet-friendly community (pets not allowed); Senior community
  • HOA & community: Association with numerous amenities including pool, fitness center, clubhouse, spa/hot tub, sauna, tennis courts, pickleball and bocce courts, cabana, billiard and game rooms, library, lobby, community room, cafe/restaurant, elevators and sidewalks; Monthly HOA fee; HOA covers cable TV, insurance, grounds and structure maintenance, security, sewer, water, common areas, elevator, legal/accounting

Exterior

  • Parking: Assigned parking (1 space)
  • Security: Smoke detectors; Gated community (no guard)
  • Utilities: Public water; Public sewer; Three-phase electric service; Cable available; Electricity available; Sewer available; Water available
  • Home design: Condominium; Resale property; 3 stories total; Faces north
  • Construction: Spanish tile roof; Other construction materials; Living area 1,220 (public records)
  • Exterior features: Covered patio; Screened patio; Patio; Sidewalks; Not waterfront

Interior

  • Kitchen: Dishwasher; Disposal; Electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Ceramic tile; Wood
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central electric heating; Central electric cooling
  • Interior features: Entrance foyer; Walk-in closet(s); Split bedroom layout; Blinds on windows
  • Laundry & utility: Inside laundry with washer hookup

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/2.0-bath condo listed at $165k.

Deal economics

  • At list price, monthly cash flow is $-6 ($-76/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (0.7% below list).
  • Meets the 1% rule at list price ($3k rent vs $165k).
  • Recommended offer: $163k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#703 in FL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living 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: Crosspointe Elementary School (math 36% / reading 45%, grade F, #1,471 of 2,144 statewide, top 69%, 652 students, 75% FRL); Boynton Beach Community High (math 13% / reading 25%, grade F, #565 of 667 statewide, top 85%, 1,547 students, 65% FRL) — zoned schools average 70% FRL vs 52% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 50% district-wide (-20 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 (+1.3%/yr); 479 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 ($81k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $742 of equity ($1k loan paydown + $-399 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.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 11y ago; this cycle's ask is 8584% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: HOA is 36% of rent.
  • 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 $162,525 (1.5% below list)

Questions for the listing agent

  1. 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?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.54%
Cap rate
6.25%
Cash-on-cash
-0.16%
DSCR
0.99
GRM
5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.24% appreciation · 1.28% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.77×
Total profit
$-10,844
Equity at exit
$45,927
10-year hold
IRR
-1.2%
Equity multiple
0.89×
Total profit
$-5,203
Equity at exit
$53,646

Cash invested: $46,200 (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 33437

Home prices YoY
-0.1%
Rents YoY
1.3%
Active inventory
479
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,541 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$163 /mo · $1,954/yr
Insurance
$69
HOA
$917
Vacancy / Maint / Mgmt
$534
Net cashflow
$-6

Break-even live

Break-even rent $2,549
Max offer price $163,881
Occupancy floor 95%

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
$41,250
Closing costs
$4,950
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10187 Mangrove Dr #104 Boynton Beach, FL 2.0 2.0 1260 $2,350 $1.87 24d 1 0.21mi
5217 Cedar Lake Rd Boynton Beach, FL 1.0–3.0 1.0–2.0 1030 $2,266 $2.20 2d 51 0.25mi
10056 Boynton Place Cir Boynton Beach, FL 3.0 2.0 1253 $3,000 $2.39 24d 1 0.29mi
10056 Boynton Place Cir Boynton Beach, FL 3.0 2.0 1253 $2,950 $2.35 2d 1 0.29mi
5020 Ashley Lake Dr Boynton Beach, FL 2.0 2.0 1002 $2,346 $2.34 14d 1 0.30mi
5020 Ashley Lake Dr Boynton Beach, FL 2.0 2.0 1002 $2,394 $2.39 3d 1 0.30mi
5020 Ashley Lake Dr Boynton Beach, FL 1.0 1.0 784 $2,074 $2.65 24d 1 0.30mi
5133 Brisata Cir Unit P Boynton Beach, FL 3.0 2.0 1374 $2,800 $2.04 24d 1 0.32mi
5157 Floria Way Unit J Boynton Beach, FL 3.0 2.0 1447 $3,300 $2.28 24d 1 0.36mi
4944 Equestrian Cir Unit A Boynton Beach, FL 2.0 2.0 1400 $2,500 $1.79 8d 1 0.39mi
10423 Boynton Place Cir Boynton Beach, FL 2.0 1.0 861 $2,200 $2.56 19d 1 0.40mi
10423 Boynton Place Cir Boynton Beach, FL 2.0 1.0 861 $2,200 $2.56 8d 1 0.40mi
5418 Firenze Dr Unit P Boynton Beach, FL 2.0 2.0 1139 $2,400 $2.11 3d 1 0.42mi
10492 Boynton Place Cir Boynton Beach, FL 1.0–3.0 1.0–2.0 1017 $2,375 $2.33 2d 19 0.42mi
5724 Boynton Cres Boynton Beach, FL 2.0 1.0 861 $2,300 $2.67 24d 1 0.48mi
5155 Europa Dr Unit J Boynton Beach, FL 3.0 2.0 1333 $2,750 $2.06 24d 1 0.51mi
10592 Tropic Palm Ave #202 Boynton Beach, FL 2.0 2.0 1385 $2,450 $1.77 24d 1 0.51mi
5275 Europa Dr Unit I Boynton Beach, FL 3.0 2.0 1282 $2,500 $1.95 2d 1 0.52mi
9935 Pineapple Tree Dr #202 Boynton Beach, FL 2.0 2.0 1008 $2,575 $2.55 15d 1 0.53mi
10624 Tropic Palm Ave #202 Boynton Beach, FL 3.0 2.0 1385 $2,550 $1.84 24d 1 0.54mi
9900 Pineapple Tree Dr #106 Boynton Beach, FL 2.0 2.0 1008 $2,250 $2.23 24d 1 0.60mi
5895 Autumn Lake Ln Unit A Boynton Beach, FL 3.0 2.0 1469 $2,600 $1.77 24d 1 0.68mi
5373 Mirror Lakes Blvd Boynton Beach, FL 3.0 2.0 1310 $2,100 $1.60 24d 1 0.69mi
9498 S Military Trl #5 Boynton Beach, FL 3.0 2.5 1317 $2,900 $2.20 24d 1 0.71mi
9940 Bauhinia Tree Way Unit B Boynton Beach, FL 1.0 1.0 1200 $1,800 $1.50 8d 1 0.78mi
9940 Bauhinia Tree Way Unit B Boynton Beach, FL 1.0 1.0 1200 $2,000 $1.67 24d 1 0.78mi
4525 Nutmeg Tree Ln Unit A Boynton Beach, FL 2.0 2.0 1404 $3,000 $2.14 24d 1 0.78mi
9926 Watermill Cir Unit F Boynton Beach, FL 3.0 2.0 1471 $2,400 $1.63 24d 1 1.03mi
11234 Green Lake Dr #102 Boynton Beach, FL 2.0 2.0 1196 $2,200 $1.84 24d 1 1.22mi
9873 Lawrence Rd Boynton Beach, FL 2.0 2.0 1200 $2,315 $1.93 4d 1 1.22mi
9873 Lawrence Rd Boynton Beach, FL 2.0 2.0 1200 $2,267 $1.89 22d 1 1.22mi
6396 Park Lake Cir Boynton Beach, FL 3.0 2.5 1422 $2,950 $2.07 15d 1 1.25mi
11282 Green Lake Dr #204 Boynton Beach, FL 2.0 2.0 1196 $3,750 $3.14 24d 1 1.25mi
11211 S Military Trl Boynton Beach, FL 1.0–3.0 1.0–2.0 1033 $2,237 $2.17 2d 31 1.27mi
4249 Quail Ridge Dr N Unit A Boynton Beach, FL 2.0 2.0 1212 $4,000 $3.30 24d 1 1.38mi
5570 Piping Rock Dr Boynton Beach, FL 2.0 2.0 1478 $2,850 $1.93 24d 1 1.40mi
10206 Stonehenge Cir Boynton Beach, FL 1.0–3.0 1.0–2.0 1054 $2,367 $2.25 2d 13 1.43mi
4116 Quail Ridge Dr N Unit A Boynton Beach, FL 2.0 2.0 1267 $3,800 $3.00 24d 1 1.49mi

HOA detail condo

Monthly dues
$917 · $11,004/yr
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 40 events

  1. 2026-06-01
    days on market $165,000 Active 29 DOM
  2. 2026-05-31
    days on market $165,000 Active 28 DOM
  3. 2026-05-13
    price $165,000
  4. 2026-05-13
    listed $1,900
  5. 2026-05-03
    listed $169,900 Active
  6. 2026-04-07
    historical
  7. 2026-04-03
    historical $2,000
  8. 2026-03-09
    listed $2,000
  9. 2026-03-08
    historical $2,000
  10. 2026-03-08
    listed $2,000
  11. 2026-03-06
    price $170,000
  12. 2026-02-06
    listed $175,000 Active
  13. 2023-10-03
    soldstatus $205,000
  14. 2023-09-27
    soldstatus $205,000 Closed 732-char remark
    Show marketing remark (732 chars)

    55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

  15. 2023-09-06
    historical Active Under Contract 732-char remark
    Show marketing remark (732 chars)

    55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

  16. 2023-08-31
    price $212,870 732-char remark
    Show marketing remark (732 chars)

    55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

  17. 2023-08-01
    price $212,880 732-char remark
    Show marketing remark (732 chars)

    55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

  18. 2023-07-11
    price $212,890 732-char remark
    Show marketing remark (732 chars)

    55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

  19. 2023-06-30
    price $219,890 732-char remark
    Show marketing remark (732 chars)

    55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

  20. 2023-06-08
    price $219,900 732-char remark
    Show marketing remark (732 chars)

    55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

  21. 2023-06-01
    price $224,400 732-char remark
    Show marketing remark (732 chars)

    55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

  22. 2023-05-31
    price $224,890 732-char remark
    Show marketing remark (732 chars)

    55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

  23. 2023-05-06
    listed $224,900 Active 732-char remark
    Show marketing remark (732 chars)

    55+ Community. RENTABLE DAY 1 OF OWNERSHIP. Welcome to this furnished & move-in ready 3rd Floor 2BR/2BA Condo in the desirable community of Banyan Springs! This comfortable home has an excellent layout with a spacious kitchen, an open dining room, and a large primary bedroom with tons of natural light. The covered porch is Zen-like with views over the tennis courts and is the perfect spot for your morning coffee! Banyan Springs offers a clubhouse with 2 resort-style pools, a restaurant, fitness center, plus a social hall for shows! There's also pickleball, tennis courts, a salon, shuffleboard, and more! Close to beaches, entertainment and restaurants and just 15 minutes to the beach - come live the Florida lifestyle!

  24. 2023-02-08
    soldstatus $150,000 Closed
  25. 2023-02-08
    soldstatus $150,000
  26. 2023-01-23
    historical Active Under Contract
  27. 2023-01-12
    price $175,000
  28. 2023-01-12
    status Active
  29. 2023-01-04
    historical Active Under Contract
  30. 2022-11-03
    price $185,000
  31. 2022-10-18
    price $195,000
  32. 2022-09-29
    price $219,900
  33. 2022-09-16
    listed $239,900 Active
  34. 2016-03-16
    soldstatus $75,000
  35. 2016-03-11
    soldstatus $75,000 Closed
  36. 2016-02-15
    status Pending
  37. 2016-01-21
    price $110,000
  38. 2016-01-21
    status Active
  39. 2016-01-13
    status Pending
  40. 2015-11-24
    listed $119,000 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
$1,954 · $163/mo
Projected year-2 tax
$1,954 · $163/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 1 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
$30,494
− Mortgage interest
−$9,243
− Property taxes
−$1,954
− Insurance
−$825
− Repairs & maintenance
−$2,440
− Management
−$2,440
− HOA
−$11,004
− Depreciation
−$4,800
Taxable loss
−$2,211
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$531
After-tax cash flow
$455/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 — Golf

Score
63/100
State rank
#703
US rank
#14941

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Palm Beach County · 1,438,312 people
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
37,229
Household income
$80,710
Rent vs Own
14.5% rent · 85.5% own
Severe rent burden
902.0

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 (68%)
Race & ethnicity
White 68% Two or more races 13% Hispanic / Latino 12% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2% Cuban 1% Dominican 1%
Common ancestry
Scotch-Irish 8% Romanian 8% Hispanic 6%
Foreign-born
18% · Canada, Jamaica, Vietnam
Languages at home
78% English-only · Spanish 10% French/Haitian/Cajun 6% Other Indo-European 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
▼ -0.24%
Current HPI
257.5891
Rent YoY
▲ 1.28%
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

+38.7% since first listed
38 events — show timeline
  • 2026-05-13 Price Changed $165,000 Beaches MLS
  • 2026-05-13 Listed for Rent $1,900 GFLMLS
  • 2026-05-03 Listed $169,900 Beaches MLS
  • 2026-04-07 Listing Removed Beaches MLS
  • 2026-04-03 Rental Removed $2,000 GFLMLS
  • 2026-03-09 Listed for Rent $2,000 GFLMLS
  • 2026-03-08 Rental Removed $2,000 RMLSFL
  • 2026-03-08 Listed for Rent $2,000 RMLSFL
  • 2026-03-06 Price Changed $170,000 Beaches MLS
  • 2026-02-06 Listed $175,000 Beaches MLS
  • 2023-10-03 Sold (Public Records) $205,000 Public Records
  • 2023-09-27 Sold (MLS) $205,000 Beaches MLS
  • 2023-09-06 Contingent Beaches MLS
  • 2023-08-31 Price Changed $212,870 Beaches MLS
  • 2023-08-01 Price Changed $212,880 Beaches MLS
  • 2023-07-11 Price Changed $212,890 Beaches MLS
  • 2023-06-30 Price Changed $219,890 Beaches MLS
  • 2023-06-08 Price Changed $219,900 Beaches MLS
  • 2023-06-01 Price Changed $224,400 Beaches MLS
  • 2023-05-31 Price Changed $224,890 Beaches MLS
  • 2023-05-06 Listed $224,900 Beaches MLS
  • 2023-02-08 Sold (Public Records) $150,000 Public Records
  • 2023-02-08 Sold (MLS) $150,000 Beaches MLS
  • 2023-01-23 Contingent Beaches MLS
  • 2023-01-12 Price Changed $175,000 Beaches MLS
  • 2023-01-12 Relisted Beaches MLS
  • 2023-01-04 Contingent Beaches MLS
  • 2022-11-03 Price Changed $185,000 Beaches MLS
  • 2022-10-18 Price Changed $195,000 Beaches MLS
  • 2022-09-29 Price Changed $219,900 Beaches MLS
  • 2022-09-16 Listed $239,900 Beaches MLS
  • 2016-03-16 Sold (Public Records) $75,000 Public Records
  • 2016-03-11 Sold (MLS) $75,000 Beaches MLS
  • 2016-02-15 Pending Beaches MLS
  • 2016-01-21 Price Changed $110,000 Beaches MLS
  • 2016-01-21 Relisted Beaches MLS
  • 2016-01-13 Pending Beaches MLS
  • 2015-11-24 Listed $119,000 Beaches MLS

Property tax history

+3.6%/yr

Latest (2025): $1,954 · -31.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…