CashFlowRE
Sign in Sign up
7750 SE Shenandoah Dr
D+ Composite 48.12
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).

  • Cash flow +20.7/30.0
  • DSCR +6.6/10.0
  • 1% rule +5.0/10.0
  • Schools +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • ARV discount +2.5/15.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,000

7750 SE Shenandoah Dr · Hobe Sound, FL 33455
2 bd · 2.0 ba · 1,523 sqft · Manufactured public records · 47 Days on market
Built 1985 6,363 sqft lot $163/sqft · 11% above area Est $224k · 11% over $125/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2/2 Oversized Palm Harbor model on this fabulous corner lot. 55+ and you own the land! Newly remodeled Granite kitchen with SS appliances, Utility room updated with newer W/ D and sink, added insulation to the ceiling & walls. There is a 6'' privacy fence surrounding the entire back yard. Patio on back of home. Family room with wet bar and large living room with bay windows. They sellers have added and extra driveway to conveniently park 2 vehicles. Cambridge is next to an 18 hole championship golf course designed by Tom Fazio. Heritage Ridge Golf Course is a public course. Very active community with heated pool, clubhouse with dinner dances, bbq's entertainment & more. Just minutes to the beaches, boat ramps, shopping, dining and I-95.

Key facts

  • Renovated baths
  • Renovated kitchen
  • New appliances

Tags

IMPACT WINDOWSRENOVATED KITCHENGRANITEDOUBLE OVENSNEW APPLIANCESRENOVATED BATHS

Property features AI

Finance

  • Other: Pets allowed with no restrictions
  • Financial info: No land lease
  • HOA & community: Community association (HRSPOA Cambridge); HOA dues $125 per month; HOA covers cable TV, common areas, common real estate tax, and reserve funds; Community amenities include clubhouse, pool, billiard room, shuffleboard court, golf course access, manager on site, community room, sidewalks, and street lights; Senior community

Exterior

  • Parking: Attached carport (1 covered space); Driveway parking with a total of 2 parking spaces; Carport
  • Security: Closed-circuit cameras; Fire alarm; Smoke detectors
  • Utilities: Public water; Public sewer; 150 amp electrical service; Sewer and water available
  • Home design: Manufactured home (double wide); One-story; Entry level living area; Faces southeast
  • Construction: Modular construction; Composition/shingle roof; Built on foundation with aluminum skirt; Resale condition; 1,523 living area (public records)
  • Exterior features: Covered patio and porch; Backyard with fencing; Outbuilding/shed for storage; Aluminum skirting; Accessible approach with ramp

Interior

  • Kitchen: Electric cooktop; Dishwasher; Microwave; Refrigerator; Garbage disposal; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Laminate flooring; Wood flooring
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central electric heating; Central air conditioning; Ceiling fans
  • Interior features: Built-in features; Kitchen island; Wet bar; Walk-in closets; Blinds; Skylights
  • Laundry & utility: Interior laundry room with washer and dryer hookups; Laundry sink; Electric dryer 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 manufactured listed at $249k.

Deal economics

  • At list price, monthly cash flow is $336 ($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 $249k (0.1% below list).
  • Recommended offer: $242k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 3.5% in Hobe Sound — 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 69/100 on livability (#497 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, cost of living A; Watch: employment C-, amenities F, commute F.
  • Martin (suburban): math 52% / reading 53% proficiency, ranked #24 of 73 in FL (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Murray Middle School (math 45% / reading 43%, grade D, #327 of 571 statewide, top 57%, 616 students, 69% FRL); South Fork High School (math 36% / reading 48%, grade F, #275 of 667 statewide, top 42%, 1,810 students, 51% FRL) — zoned schools average 60% FRL vs 41% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 279 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 737 units permitted in Martin County in 2024 (167 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Martin County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y 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.

Risks & watch-outs

  • 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 $241,530 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.00%
Cap rate
7.91%
Cash-on-cash
5.79%
DSCR
1.26
GRM
8.3

CMA / ARV

ARV (median comp)
$223,913
List price
$249,000
Delta
11.20%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7843 SE Saratoga Dr 0.07mi 2/2.0 1,505 (-1%) 1mo $230,000 $153 94
7924 SE Saratoga Dr 0.15mi 2/2.0 1,513 (-1%) 2mo $285,000 $188 90
7874 SE Saratoga Dr 0.11mi 2/2.0 1,485 (-2%) 1mo $225,000 $152 90
7660 SE Shenandoah Dr SE 0.11mi 2/2.0 1,475 (-3%) 2mo $236,000 $160 88
7630 SE Shenandoah Dr 0.14mi 3/2.0 (+1) 1,531 (+0%) 1mo $185,000 $121 87
7526 SE Independence Ave 0.23mi 2/2.0 1,454 (-4%) 4mo $245,000 $169 78
7560 SE Eagle Ave 0.20mi 2/2.0 1,416 (-7%) 6mo $185,000 $131 74
6985 SE Amendment St 0.37mi 3/2.0 (+1) 1,520 (-0%) 5mo $196,000 $129 74
6910 SE Congress St 0.49mi 2/2.0 1,620 (+6%) 4mo $215,000 $133 63
8004 SE Saratoga Dr 0.22mi 2/2.0 1,298 (-15%) 3mo $240,000 $185 62
8031 SE Homestead Ave 0.33mi 2/2.0 1,322 (-13%) 1mo $169,000 $128 62
8199 SE Eagle Ave 0.55mi 3/2.0 (+1) 1,358 (-11%) 3mo $260,000 $191 48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.8% rent growth · sell at horizon

5-year hold
IRR
-8.7%
Equity multiple
0.69×
Total profit
$-21,907
Equity at exit
$37,127
10-year hold
IRR
-0.8%
Equity multiple
0.95×
Total profit
$-3,451
Equity at exit
$21,529

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 33455

Rents YoY
1.8%
Active inventory
279
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,489 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$95 /mo · $1,141/yr
Insurance
$104
HOA
$125
Vacancy / Maint / Mgmt
$523
Net cashflow
$336

Break-even live

Break-even rent $2,063
Max offer price $249,000
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
$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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7894 SE Saratoga Dr Hobe Sound, FL 2.0 2.0 1248 $2,100 $1.68 23d 1 0.11mi
7568 SE Swan Ave Hobe Sound, FL 2.0 2.0 1052 $2,300 $2.19 23d 1 0.17mi
7462 SE Jamestown Ter Hobe Sound, FL 2.0 2.0 1384 $2,500 $1.81 23d 1 0.25mi
7442 SE Jamestown Ter Hobe Sound, FL 2.0 2.0 1384 $1,800 $1.30 23d 1 0.30mi
7445 SE Independence Ave Hobe Sound, FL 2.0 2.0 1198 $1,900 $1.59 23d 1 0.33mi
7030 SE Ridgeway Ter Hobe Sound, FL 3.0 2.0 1296 $2,500 $1.93 23d 1 0.62mi
6845 SE Bunker Hill Dr Hobe Sound, FL 2.0 2.0 1552 $3,500 $2.26 14d 1 0.72mi
6024 SE Crooked Oak Ave Hobe Sound, FL 3.0 2.0 1800 $3,200 $1.78 23d 1 0.72mi
6215 SE Georgetown Pl Hobe Sound, FL 2.0 2.0 1202 $2,600 $2.16 23d 1 0.75mi
8350 SE Sweetbay Dr Hobe Sound, FL 2.0 2.0 1606 $3,500 $2.18 23d 1 0.80mi
7607 SE Hobe Ter Hobe Sound, FL 2.0 2.0 1156 $2,200 $1.90 14d 1 0.94mi
8014 SE Carlton St Hobe Sound, FL 3.0 2.0 1463 $3,500 $2.39 23d 1 1.50mi

HOA detail

Monthly dues
$125 · $1,500/yr
Likely covers
pool

Listing history 32 events

  1. 2026-06-18
    days on market $249,000 Active 47 DOM
  2. 2026-06-17
    days on market $249,000 Active 46 DOM
  3. 2026-06-16
    days on market $249,000 Active 45 DOM
  4. 2026-06-15
    days on market $249,000 Active 44 DOM
  5. 2026-06-14
    days on market $249,000 Active 42 DOM
  6. 2026-06-13
    days on market $249,000 Active 41 DOM
  7. 2026-06-10
    days on market $249,000 Active 39 DOM
  8. 2026-06-09
    days on market $249,000 Active 38 DOM
  9. 2026-06-08
    days on market $249,000 Active 37 DOM
  10. 2026-06-07
    days on market $249,000 Active 36 DOM
  11. 2026-06-03
    days on market $249,000 Active 32 DOM
  12. 2026-06-02
    days on market $249,000 Active 31 DOM
  13. 2026-06-01
    days on market $249,000 Active 30 DOM
  14. 2026-05-31
    days on market $249,000 Active 29 DOM
  15. 2026-05-31
    days on market $249,000 Active 28 DOM
  16. 2026-05-02
    listed $249,000 Active 800-char remark
  17. 2026-05-01
    historical
  18. 2026-04-28
    price $249,000
  19. 2026-03-16
    price $275,000
  20. 2026-03-16
    price $284,900
  21. 2026-03-05
    listed $294,900 Active
  22. 2022-08-08
    soldstatus $285,000 Closed
    Show marketing remark (759 chars)

    2/2 Oversized Palm Harbor model on this fabulous corner lot. 55+ and you own the land! Newly remodeled Granite kitchen with SS appliances, Utility room updated with newer W/ D and sink, added insulation to the ceiling & walls. There is a 6'' privacy fence surrounding the entire back yard. Patio on back of home. Family room with wet bar and large living room with bay windows. They sellers have added and extra driveway to conveniently park 2 vehicles. Cambridge is next to an 18 hole championship golf course designed by Tom Fazio. Heritage Ridge Golf Course is a public course. Very active community with heated pool, clubhouse with dinner dances, bbq's entertainment & more. Just minutes to the beaches, boat ramps, shopping, dining and I-95.

  23. 2022-08-08
    soldstatus $285,000
    Show marketing remark (759 chars)

    2/2 Oversized Palm Harbor model on this fabulous corner lot. 55+ and you own the land! Newly remodeled Granite kitchen with SS appliances, Utility room updated with newer W/ D and sink, added insulation to the ceiling & walls. There is a 6'' privacy fence surrounding the entire back yard. Patio on back of home. Family room with wet bar and large living room with bay windows. They sellers have added and extra driveway to conveniently park 2 vehicles. Cambridge is next to an 18 hole championship golf course designed by Tom Fazio. Heritage Ridge Golf Course is a public course. Very active community with heated pool, clubhouse with dinner dances, bbq's entertainment & more. Just minutes to the beaches, boat ramps, shopping, dining and I-95.

  24. 2022-06-28
    status Pending
    Show marketing remark (759 chars)

    2/2 Oversized Palm Harbor model on this fabulous corner lot. 55+ and you own the land! Newly remodeled Granite kitchen with SS appliances, Utility room updated with newer W/ D and sink, added insulation to the ceiling & walls. There is a 6'' privacy fence surrounding the entire back yard. Patio on back of home. Family room with wet bar and large living room with bay windows. They sellers have added and extra driveway to conveniently park 2 vehicles. Cambridge is next to an 18 hole championship golf course designed by Tom Fazio. Heritage Ridge Golf Course is a public course. Very active community with heated pool, clubhouse with dinner dances, bbq's entertainment & more. Just minutes to the beaches, boat ramps, shopping, dining and I-95.

  25. 2022-06-07
    status Active
    Show marketing remark (759 chars)

    2/2 Oversized Palm Harbor model on this fabulous corner lot. 55+ and you own the land! Newly remodeled Granite kitchen with SS appliances, Utility room updated with newer W/ D and sink, added insulation to the ceiling & walls. There is a 6'' privacy fence surrounding the entire back yard. Patio on back of home. Family room with wet bar and large living room with bay windows. They sellers have added and extra driveway to conveniently park 2 vehicles. Cambridge is next to an 18 hole championship golf course designed by Tom Fazio. Heritage Ridge Golf Course is a public course. Very active community with heated pool, clubhouse with dinner dances, bbq's entertainment & more. Just minutes to the beaches, boat ramps, shopping, dining and I-95.

  26. 2022-06-06
    historical Active Under Contract
    Show marketing remark (759 chars)

    2/2 Oversized Palm Harbor model on this fabulous corner lot. 55+ and you own the land! Newly remodeled Granite kitchen with SS appliances, Utility room updated with newer W/ D and sink, added insulation to the ceiling & walls. There is a 6'' privacy fence surrounding the entire back yard. Patio on back of home. Family room with wet bar and large living room with bay windows. They sellers have added and extra driveway to conveniently park 2 vehicles. Cambridge is next to an 18 hole championship golf course designed by Tom Fazio. Heritage Ridge Golf Course is a public course. Very active community with heated pool, clubhouse with dinner dances, bbq's entertainment & more. Just minutes to the beaches, boat ramps, shopping, dining and I-95.

  27. 2022-05-17
    listed $295,000 Active
    Show marketing remark (759 chars)

    2/2 Oversized Palm Harbor model on this fabulous corner lot. 55+ and you own the land! Newly remodeled Granite kitchen with SS appliances, Utility room updated with newer W/ D and sink, added insulation to the ceiling & walls. There is a 6'' privacy fence surrounding the entire back yard. Patio on back of home. Family room with wet bar and large living room with bay windows. They sellers have added and extra driveway to conveniently park 2 vehicles. Cambridge is next to an 18 hole championship golf course designed by Tom Fazio. Heritage Ridge Golf Course is a public course. Very active community with heated pool, clubhouse with dinner dances, bbq's entertainment & more. Just minutes to the beaches, boat ramps, shopping, dining and I-95.

  28. 2019-06-05
    soldstatus $145,000
  29. 2019-05-31
    soldstatus $145,000 Closed
  30. 2019-04-16
    status Pending
  31. 2019-04-03
    listed $145,000 Active
  32. 1986-02-01
    soldstatus $20,100

ⓘ 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
$1,141 · $95/mo
Projected year-2 tax
$2,067 · $172/mo
Expected delta
+$926/yr (+$77/mo · 81.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°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
$29,865
− Mortgage interest
−$13,948
− Property taxes
−$1,141
− Insurance
−$1,245
− Repairs & maintenance
−$2,389
− Management
−$2,389
− HOA
−$1,500
− Depreciation
−$7,244
Taxable income
$9
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2
After-tax cash flow
$4,036/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
Martin
NCES district ID
1201290
Math proficiency
52% ▼ -14.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$52,482
Composite
45.1/100
National rank
#2690
State rank
#24 of 73 in FL

Livability — Hobe Sound

Score
69/100
State rank
#497
US rank
#8763

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hobe Sound, FL
County
Martin County · 165,223 people
City population
20,018
Metro
Port St. Lucie, FL
Population (ZIP)
20,018
Household income
$70,389
Rent vs Own
16.0% rent · 84.0% own
Severe rent burden
317.0

Population outlook (Martin County) Hauer SSP2

Today (2025)
172,383 people
By 2030
180,192 · +4.5%
By 2040
194,114 · +12.6%
By 2050
204,992 · +18.9%
By 2075
229,641 · +33.2%
By 2100
232,146 · +34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 6% Black 5% Asian 1%
Hispanic origin (detail)
Mexican 3% Dominican 1%
Common ancestry
Romanian 5% Italian 2% Slovak 2%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Martin

2024 margin
Solid R (+31.1) · D 34.1% · R 65.2%
2008→2024 swing
-17.5pp toward R · 2008: -13.6pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+24.6 2016: R+26.9 2012: R+22.9 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -287.05%
Current HPI
356.7273
Rent YoY
▲ 1.80%
Metro
Port St. Lucie, FL
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

+1138.8% since first listed
17 events — show timeline
  • 2026-05-02 Listed $249,000 Beaches MLS
  • 2026-05-01 Listing Removed Beaches MLS
  • 2026-04-28 Price Changed $249,000 Beaches MLS
  • 2026-03-16 Price Changed $275,000 Beaches MLS
  • 2026-03-16 Price Changed $284,900 Beaches MLS
  • 2026-03-05 Listed $294,900 Beaches MLS
  • 2022-08-08 Sold (Public Records) $285,000 Public Records
  • 2022-08-08 Sold (MLS) $285,000 Beaches MLS
  • 2022-06-28 Pending Beaches MLS
  • 2022-06-07 Relisted Beaches MLS
  • 2022-06-06 Contingent Beaches MLS
  • 2022-05-17 Listed $295,000 Beaches MLS
  • 2019-06-05 Sold (Public Records) $145,000 Public Records
  • 2019-05-31 Sold (MLS) $145,000 Beaches MLS
  • 2019-04-16 Pending Beaches MLS
  • 2019-04-03 Listed $145,000 Beaches MLS
  • 1986-02-01 Sold (Public Records) $20,100 Public Records

Property tax history

+4.9%/yr

Latest (2025): $1,141 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…