CashFlowRE
Sign in Sign up
2729 Anzio Ct #107 🌊 Lakefront
D+ Composite 49.18
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 +17.1/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • DSCR +5.3/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,000

2729 Anzio Ct #107 · Palm Beach Gardens, FL 33410
1 bd · 1.0 ba · 819 sqft · Condo public records · 10 Days on market
Built 2005 $434/mo HOA · 15% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Ideal investment property. Tenant occupied until September 2026. 1-bed 1-bath direct Lakefront, 1st floor condo. Immaculate, and updated in 2019-2020! Stainless steel appliances, newer washer & dryer, 4-5 years old water heater and AC, impact windows and sliders, screened patio overlooking the lake, formica countertops, newer carpet throughout, tiles in the kitchen. This gated community features a clubhouse, pool, spa, gym, tennis and pickleball courts and more. In the heart of Palm Beach Gardens, walking distance to the Downtown at The Gardens and the Gardens Mall, and within mere minutes to over 50+ restaurants. Just minutes to the area's best beaches and 15 minutes from Palm Beach In

Key facts

  • Lakefront
  • Screened patio
  • Gated community

Tags

LAKEFRONTSCREENED PATIOGRANITE COUNTERTOPSGATED COMMUNITYCLUBHOUSEPOOL

Property features AI

Finance

  • Financial info: Pets not allowed
  • HOA & community: Monthly association fee; Association amenities include fitness center and sauna; Association fee covers amenities and structure maintenance; Community of 676 units

Exterior

  • Parking: Guest parking; Open parking; On-street parking
  • Security: Complex fenced; Smoke detectors
  • Utilities: Cable available
  • Home design: Block construction; 3 stories; Entry on level 1; Faces north; Attached property
  • Construction: Block construction; Resale property
  • Exterior features: Enclosed porch; Screened porch; Tennis court(s); Lakefront; Has view; Complex fenced; Smoke detectors

Interior

  • Kitchen: Electric range; Microwave; Dishwasher; Refrigerator; Icemaker
  • Bedrooms: Bedroom on main level
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: Impact glass windows; Furnished; Breakfast area; Convertible bedroom; First-floor entry; Tub/shower
  • Laundry & utility: Washer; Dryer; Electric water heater

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 1-bed/1.0-bath condo listed at $259k.

Deal economics

  • At list price, monthly cash flow is $180 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $259k).

Location & tenants

  • Location reads 69/100 on livability (#464 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.
  • Market conditions: Rents rising (+2.5%/yr); 303 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 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 36% of the median local income ($95k/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 $8k 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

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 9y ago; this cycle's ask has dropped $26k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $162k; list at $259k implies a 59% 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→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $259,000

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. 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?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  7. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  8. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  9. 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.
  10. 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.
  11. 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
1.09%
Cap rate
7.13%
Cash-on-cash
2.98%
DSCR
1.13
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.49% rent growth · sell at horizon

5-year hold
IRR
-12.2%
Equity multiple
0.56×
Total profit
$-31,750
Equity at exit
$38,618
10-year hold
IRR
-3.8%
Equity multiple
0.75×
Total profit
$-17,924
Equity at exit
$22,394

Cash invested: $72,520 (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 33410

Rents YoY
2.5%
Active inventory
303
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,827 high interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$154 /mo · $1,844/yr
Insurance
$108
HOA
$434
Vacancy / Maint / Mgmt
$594
Net cashflow
$180

Break-even live

Break-even rent $2,600
Max offer price $259,000
Occupancy floor 89%

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
$64,750
Closing costs
$7,770
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2802 Sarento Pl #204 Palm Beach Gardens, FL 2.0 2.0 1092 $3,500 $3.21 24d 1 0.19mi
3019 Alcazar Pl #107 Palm Beach Gardens, FL 1.0 1.0 1000 $3,000 $3.00 22d 1 0.33mi
3019 Alcazar Pl #107 Palm Beach Gardens, FL 1.0 1.0 1000 $2,900 $2.90 24d 1 0.33mi
2396 Easy St Unit A Palm Beach Gardens, FL 2.0 1.0 948 $3,500 $3.69 24d 1 0.65mi
2100 PGA Blvd Palm Beach Gardens, FL 1.0–3.0 1.0–2.0 1044 $2,615 $2.50 1d 10 0.90mi
1718 Ridge Rd North Palm Beach, FL 2.0 2.0 900 $2,950 $3.28 24d 1 0.99mi
11900 Valencia Gardens Ave Palm Beach Gardens, FL 1.0–3.0 1.0–2.0 980 $2,180 $2.22 1d 18 1.04mi
12155 US Highway 1 North Palm Beach, FL 1.0–3.0 1.0–2.0 1297 $2,350 $1.81 1d 23 1.09mi
700 Sanctuary Cove Dr West Palm Beach, FL 1.0–3.0 1.0–2.0 1120 $2,038 $1.82 1d 55 1.12mi
3660 RCA Blvd Palm Beach Gardens, FL 1.0–2.0 1.0–2.0 1524 $2,709 $1.78 1d 30 1.28mi
3955 Design Center Dr Palm Beach Gardens, FL 3.0 1.0–2.0 996 $2,919 $2.93 2d 25 1.44mi

HOA detail condo

Monthly dues
$434 · $5,208/yr
Likely covers
waterpoolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-18
    days on market $259,000 Active 10 DOM
  2. 2026-06-17
    days on market $259,000 Active 9 DOM
  3. 2026-06-16
    days on market $259,000 Active 8 DOM
  4. 2026-06-15
    days on market $259,000 Active 7 DOM
  5. 2026-06-13
    days on market $259,000 Active 5 DOM
  6. 2026-06-09
    remarks 695-char remark
  7. 2026-06-09
    pricedays on marketlisting id $259,000 Active 1 DOM
  8. 2026-06-01
    days on market $260,000 Active 115 DOM
  9. 2026-05-31
    days on market $260,000 Active 114 DOM
  10. 2026-05-09
    price $260,000
  11. 2026-03-02
    price $274,000
  12. 2026-02-06
    listed $284,900 Active
  13. 2025-08-30
    historical $2,100
  14. 2025-08-01
    listed $2,100
  15. 2024-10-29
    historical $2,200
  16. 2024-10-14
    price $2,200
  17. 2024-10-01
    listed $2,395
  18. 2024-07-07
    historical
  19. 2024-07-01
    listed $329,000 Active
  20. 2024-06-30
    historical
  21. 2024-03-06
    historical $2,000
  22. 2024-02-28
    status Active
  23. 2024-02-25
    status Pending
  24. 2024-02-22
    listed $2,000
  25. 2024-02-03
    price $329,000
  26. 2024-01-19
    listed $345,000 Active
  27. 2018-11-21
    soldstatus $162,500 Closed
  28. 2018-11-21
    soldstatus $162,500
  29. 2018-10-23
    historical Active Under Contract
  30. 2018-08-24
    listed $174,500 Active
  31. 2018-03-15
    historical
  32. 2018-01-05
    price $164,900
  33. 2017-12-12
    price $154,900
  34. 2017-09-19
    listed $164,900 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
$1,844 · $154/mo
Projected year-2 tax
$2,150 · $179/mo
Expected delta
+$306/yr (+$26/mo · 16.6%)

ⓘ 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 ≥106°F today · 24 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
$33,929
− Mortgage interest
−$14,508
− Property taxes
−$1,844
− Insurance
−$1,295
− Repairs & maintenance
−$2,714
− Management
−$2,714
− HOA
−$5,208
− Depreciation
−$7,535
Taxable loss
−$1,889
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$453
After-tax cash flow
$2,612/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 — Palm Beach Gardens

Score
69/100
State rank
#464
US rank
#8366

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palm Beach Gardens, FL
County
Palm Beach County · 1,438,312 people
City population
96,294
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
36,759
Household income
$94,530
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
1429.0

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 (70%)
Race & ethnicity
White 70% Hispanic / Latino 15% Two or more races 13% Black 5% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 3%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 2%
Foreign-born
17% · Canada, Jamaica, Vietnam
Languages at home
78% English-only · Spanish 13% French/Haitian/Cajun 3% 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
▼ -346.12%
Current HPI
375.5381
Rent YoY
▲ 2.49%
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

+57.7% since first listed
25 events — show timeline
  • 2026-05-09 Price Changed $260,000 MARMLS
  • 2026-03-02 Price Changed $274,000 MARMLS
  • 2026-02-06 Listed $284,900 MARMLS
  • 2025-08-30 Rental Removed $2,100 MARMLS
  • 2025-08-01 Listed for Rent $2,100 MARMLS
  • 2024-10-29 Rental Removed $2,200 MARMLS
  • 2024-10-14 Price Changed $2,200 MARMLS
  • 2024-10-01 Listed for Rent $2,395 MARMLS
  • 2024-07-07 Listing Removed MARMLS
  • 2024-07-01 Listed $329,000 MARMLS
  • 2024-06-30 Listing Removed MARMLS
  • 2024-03-06 Rental Removed $2,000 MARMLS
  • 2024-02-28 Relisted MARMLS
  • 2024-02-25 Pending MARMLS
  • 2024-02-22 Listed for Rent $2,000 MARMLS
  • 2024-02-03 Price Changed $329,000 MARMLS
  • 2024-01-19 Listed $345,000 MARMLS
  • 2018-11-21 Sold (Public Records) $162,500 Public Records
  • 2018-11-21 Sold (MLS) $162,500 Beaches MLS
  • 2018-10-23 Contingent Beaches MLS
  • 2018-08-24 Listed $174,500 Beaches MLS
  • 2018-03-15 Listing Removed Beaches MLS
  • 2018-01-05 Price Changed $164,900 Beaches MLS
  • 2017-12-12 Price Changed $154,900 Beaches MLS
  • 2017-09-19 Listed $164,900 Beaches MLS

Property tax history

+2.1%/yr

Latest (2025): $1,844 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…