CashFlowRE
Sign in Sign up
176 W Caribbean
B- Composite 69.21
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.7/10.0
  • Rent growth +3.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$57,500

176 W Caribbean · Port St. Lucie, FL 34952
2 bd · 2.0 ba · 1,164 sqft · Manufactured · 272 Days on market
Built 1980 6,534 sqft lot ↓ 31% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GET THE HOME OF YOUR DREAMS. Located in a PET SECTION, this immaculate newly-updated home is in extra good condition Located in Spanish Lakes Golf Village, this home comes with a new kitchen and bathrooms. Comes complete with all new gray laminate floors and carpet with interior laundry room. Clubhouse amenities include pool, tennis courts, shuffleboard, golf with no HOA fees. Also includes free weekly garbage/recycling pick up and lawn maintenance. Located in Port St. Lucie, this home is close to beaches and parks, shopping, major medical facilitie. being sold UNFURNISHED, this beautifully appointed 2 BR, 2 bath home also features a large screened-in Florida room. New laminate floors throughout with new kitchen and bathrooms on a flow-through floor plan with spacious split bedrooms, 2 large open living room areas and a kitchen great room with dining area. The living room, family room and bedrooms boast new window features. Home is sold AS IS and comes with a May 2022 4-pt inspection

Key facts

  • 6,534 sq ft lot
  • Parking
  • Community pool

Property features AI

Finance

  • Other: Senior community; Directions: Take US-1 to Village Green Drive, then follow signs to the Spanish Lakes Golf Village entrance and proceed to 176 W Caribbean
  • Financial info: Pets allowed with no restrictions
  • HOA & community: Association on-site; Community amenities include clubhouse, pool, fitness center, tennis and shuffleboard courts, golf course, bocce ball, billiard and game rooms, library, community room, cafe/restaurant, manager on site

Exterior

  • Parking: Attached carport (1 covered space)
  • Utilities: Three-phase electric; Public sewer; Sewer available; Water available
  • Home design: Manufactured home (modular); Single-story; Faces south; Resale condition; Located east of US-1
  • Construction: Modular construction
  • Exterior features: Not waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Split bedroom layout; Furnished
  • Laundry & utility: Inside laundry in a laundry closet

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 $58k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $58k).
  • Recommended offer: $51k (12.0% below list) — sets the bar for market timing.
  • Cap rate 30.3% vs local median 3.9% in Port St. Lucie — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • St. Lucie (urban): math 40% / reading 48% proficiency, ranked #51 of 73 in FL (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Savanna Ridge Elementary School (math 40% / reading 45%, grade F, #1,383 of 2,144 statewide, top 65%, 452 students, 75% FRL); Port St. Lucie High School (math 21% / reading 43%, grade F, #415 of 667 statewide, top 63%, 1,748 students, 67% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 639 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 4,868 units permitted in St. Lucie County in 2024 (268 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($62k/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 $398 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • St. Lucie County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.9% rent growth), your $16k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 272 days — a 12% lower offer ($51k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $50,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 272 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
3.40%
Cap rate
30.26%
Cash-on-cash
85.60%
DSCR
4.81
GRM
2.4

CMA / ARV

ARV (on-the-fly)
$181,584
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7 Giralda 0.21mi 2/2.0 1,200 (+3%) 4mo $21,000 $18 81
2948 Fiddlewood Cir 0.40mi 2/2.0 1,280 (+10%) 1mo $122,000 $95 64
3422 Feriwinkle Ct 0.71mi 2/2.0 1,184 (+2%) 4mo $205,000 $173 61
3316 Ironwood Ave 0.58mi 2/2.0 1,134 (-3%) 10mo $208,500 $184 60
3033 Satinleaf Ln 0.52mi 2/2.0 1,248 (+7%) 4mo $195,000 $156 60
2999 Saltbush Ct 0.46mi 2/2.0 1,040 (-11%) 8mo $176,000 $169 54
2960 Fiddlewood Cir 0.37mi 2/2.0 1,246 (+7%) 22mo $225,000 $181 53
8506 Redbay Ct 0.51mi 2/2.0 1,036 (-11%) 6mo $193,000 $186 53
8164 Buckthorn Cir 0.22mi 2/2.0 1,338 (+15%) 18mo $83,000 $62 50
10 Padre 0.69mi 2/2.0 1,280 (+10%) 4mo $38,000 $30 48
8513 Redbay Ct 0.48mi 2/2.0 1,040 (-11%) 21mo $138,000 $133 42
82 Spanish Way 0.73mi 2/2.0 1,245 (+7%) 22mo $18,000 $14 36

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 · 1.92% rent growth · sell at horizon

5-year hold
IRR
84.8%
Equity multiple
4.84×
Total profit
$61,755
Equity at exit
$8,573
10-year hold
IRR
87.8%
Equity multiple
9.67×
Total profit
$139,637
Equity at exit
$4,972

Cash invested: $16,100 (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 34952

Home prices YoY
-29.6%
Rents YoY
1.9%
Active inventory
639
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,957 high interval (Pro) →
Mortgage (P&I)
$302
Tax est. 1.5%
$72 /mo · $862/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$1,148

Break-even live

Break-even rent $503
Max offer price $57,500
Occupancy floor 36%

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
$14,375
Closing costs
$1,725
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
71 W Caribbean Port St. Lucie, FL 2.0 2.0 1417 $1,700 $1.20 23d 1 0.40mi
1900 Bella Vista Way Port Saint Lucie, FL 1.0–2.0 1.0–2.0 995 $1,764 $1.77 14d 15 0.41mi
1810 SE Pinewood Trl Port Saint Lucie, FL 1.0–2.0 1.0–2.0 1013 $2,055 $2.03 14d 7 0.55mi
1811 SE Walton Lakes Dr Port Saint Lucie, FL 2.0 1.0–2.0 1117 $1,926 $1.72 14d 6 0.63mi
3784 Sapodilla Ct Port Saint Lucie, FL 2.0 2.0 1121 $2,300 $2.05 23d 1 0.81mi
2058 SE Wild Meadow Cir #101 Port St Lucie, FL 2.0 2.5 1425 $2,200 $1.54 14d 1 0.89mi
1131 SE Parrish Ct Port Saint Lucie, FL 2.0 1.0 902 $2,000 $2.22 23d 1 0.91mi
1455 SE Colchester Cir Port Saint Lucie, FL 2.0 2.0 921 $1,795 $1.95 14d 1 0.96mi
2130 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1440 $1,695 $1.18 14d 1 0.96mi
1516 SE Royal Green Cir #202 Port St Lucie, FL 3.0 2.0 921 $2,100 $2.28 23d 1 1.07mi
1503 SE Royal Green Cir Unit V104 Port St. Lucie, FL 2.0 2.0 865 $1,750 $2.02 23d 1 1.08mi
1520 SE Royal Green Cir Unit K-203 Port St. Lucie, FL 2.0 2.0 886 $1,800 $2.03 23d 1 1.10mi
2209 SE East Dunbrooke Cir Port Saint Lucie, FL 3.0 2.0 1212 $2,950 $2.43 14d 1 1.11mi
1524 SE Royal Green Cir Unit Q102 Port St. Lucie, FL 2.0 2.0 865 $1,800 $2.08 14d 1 1.12mi
1550 SE Royal Green Cir Port St. Lucie, FL 2.0 2.0 782 $1,850 $2.37 14d 1 1.13mi
1565 SE Royal Green Cir #108 Port St Lucie, FL 1.0 1.0 705 $1,595 $2.26 14d 1 1.13mi
1562 SE Royal Green Cir Unit T-204 Port St. Lucie, FL 2.0 2.0 782 $1,900 $2.43 23d 1 1.14mi
1566 SE Royal Green Cir #203 Port St Lucie, FL 2.0 2.0 782 $2,000 $2.56 14d 1 1.20mi
1537 SE Royal Green Cir Unit E204 Port St. Lucie, FL 2.0 2.0 886 $1,750 $1.98 14d 1 1.23mi
1618 SE Elkhart Ter Port Saint Lucie, FL 3.0 2.0 1176 $2,200 $1.87 23d 1 1.25mi
1536 SE Royal Green Cir #101 Port St Lucie, FL 2.0 2.0 782 $1,750 $2.24 23d 1 1.27mi
1500 SE Tiffany Club Pl Port Saint Lucie, FL 1.0–3.0 1.0–2.0 895 $1,922 $2.15 14d 7 1.28mi
1550 SE Royal Green Cir Unit P-203 Port St. Lucie, FL 2.0 2.0 782 $1,750 $2.24 23d 1 1.28mi
1548 SE Royal Green Cir Unit M-103 Port St. Lucie, FL 2.0 2.0 886 $1,800 $2.03 23d 1 1.31mi
1548 SE Royal Green Cir #108 Port St Lucie, FL 1.0 1.0 705 $1,650 $2.34 14d 1 1.31mi
1350 SE La Haven Ct Port Saint Lucie, FL 2.0 2.0 1041 $2,100 $2.02 23d 1 1.48mi

Listing history 22 events

  1. 2026-06-18
    days on market $57,500 Active 272 DOM
  2. 2026-06-17
    days on market $57,500 Active 271 DOM
  3. 2026-06-16
    days on market $57,500 Active 270 DOM
  4. 2026-06-15
    days on market $57,500 Active 269 DOM
  5. 2026-06-14
    days on market $57,500 Active 267 DOM
  6. 2026-06-13
    days on market $57,500 Active 266 DOM
  7. 2026-06-10
    days on market $57,500 Active 264 DOM
  8. 2026-06-09
    days on market $57,500 Active 263 DOM
  9. 2026-06-08
    days on market $57,500 Active 262 DOM
  10. 2026-06-07
    days on market $57,500 Active 261 DOM
  11. 2026-06-05
    days on market $57,500 Active 258 DOM
  12. 2026-06-03
    days on market $57,500 Active 257 DOM
  13. 2026-06-02
    days on market $57,500 Active 256 DOM
  14. 2026-06-01
    days on market $57,500 Active 255 DOM
  15. 2026-05-31
    days on market $57,500 Active 254 DOM
  16. 2026-05-30
    days on market $57,500 Active 253 DOM
  17. 2025-11-04
    price $57,500
  18. 2025-09-19
    listed $62,500 Active
  19. 2025-09-19
    historical $62,500
  20. 2022-07-20
    soldstatus $80,500 Closed 998-char remark
    Show marketing remark (998 chars)

    GET THE HOME OF YOUR DREAMS. Located in a PET SECTION, this immaculate newly-updated home is in extra good condition Located in Spanish Lakes Golf Village, this home comes with a new kitchen and bathrooms. Comes complete with all new gray laminate floors and carpet with interior laundry room. Clubhouse amenities include pool, tennis courts, shuffleboard, golf with no HOA fees. Also includes free weekly garbage/recycling pick up and lawn maintenance. Located in Port St. Lucie, this home is close to beaches and parks, shopping, major medical facilitie. being sold UNFURNISHED, this beautifully appointed 2 BR, 2 bath home also features a large screened-in Florida room. New laminate floors throughout with new kitchen and bathrooms on a flow-through floor plan with spacious split bedrooms, 2 large open living room areas and a kitchen great room with dining area. The living room, family room and bedrooms boast new window features. Home is sold AS IS and comes with a May 2022 4-pt inspection

  21. 2022-07-11
    status Pending 998-char remark
    Show marketing remark (998 chars)

    GET THE HOME OF YOUR DREAMS. Located in a PET SECTION, this immaculate newly-updated home is in extra good condition Located in Spanish Lakes Golf Village, this home comes with a new kitchen and bathrooms. Comes complete with all new gray laminate floors and carpet with interior laundry room. Clubhouse amenities include pool, tennis courts, shuffleboard, golf with no HOA fees. Also includes free weekly garbage/recycling pick up and lawn maintenance. Located in Port St. Lucie, this home is close to beaches and parks, shopping, major medical facilitie. being sold UNFURNISHED, this beautifully appointed 2 BR, 2 bath home also features a large screened-in Florida room. New laminate floors throughout with new kitchen and bathrooms on a flow-through floor plan with spacious split bedrooms, 2 large open living room areas and a kitchen great room with dining area. The living room, family room and bedrooms boast new window features. Home is sold AS IS and comes with a May 2022 4-pt inspection

  22. 2022-04-15
    listed $83,000 Active 998-char remark
    Show marketing remark (998 chars)

    GET THE HOME OF YOUR DREAMS. Located in a PET SECTION, this immaculate newly-updated home is in extra good condition Located in Spanish Lakes Golf Village, this home comes with a new kitchen and bathrooms. Comes complete with all new gray laminate floors and carpet with interior laundry room. Clubhouse amenities include pool, tennis courts, shuffleboard, golf with no HOA fees. Also includes free weekly garbage/recycling pick up and lawn maintenance. Located in Port St. Lucie, this home is close to beaches and parks, shopping, major medical facilitie. being sold UNFURNISHED, this beautifully appointed 2 BR, 2 bath home also features a large screened-in Florida room. New laminate floors throughout with new kitchen and bathrooms on a flow-through floor plan with spacious split bedrooms, 2 large open living room areas and a kitchen great room with dining area. The living room, family room and bedrooms boast new window features. Home is sold AS IS and comes with a May 2022 4-pt inspection

ⓘ 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 3/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥106°F today · 22 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
$23,481
− Mortgage interest
−$3,221
− Property taxes
−$862
− Insurance
−$288
− Repairs & maintenance
−$1,878
− Management
−$1,878
− Depreciation
−$1,673
Taxable income
$13,681
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,283
After-tax cash flow
$10,498/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
St. Lucie
NCES district ID
1201770
Math proficiency
40% ▼ -11.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$44,737
Composite
37.28/100
National rank
#4449
State rank
#51 of 73 in FL

Livability — Port St. Lucie

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Port St. Lucie, FL
County
Saint Lucie County · 337,150 people
City population
27,447
Metro
Port St. Lucie, FL
Population (ZIP)
42,655
Household income
$61,628
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
1759.0

Population outlook (St. Lucie County) Hauer SSP2

Today (2025)
338,016 people
By 2030
355,687 · +5.2%
By 2040
385,521 · +14.1%
By 2050
406,106 · +20.1%
By 2075
441,054 · +30.5%
By 2100
436,885 · +29.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Hispanic / Latino 19% Two or more races 14% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4% Cuban 2% Dominican 2%
Common ancestry
Romanian 3% Lithuanian 2% Hispanic 1%
Foreign-born
18% · Canada, Jamaica, China
Languages at home
76% English-only · Spanish 16% French/Haitian/Cajun 3% Tagalog/Filipino 2%

Political lean MEDSL · St. Lucie

2024 margin
Lean R (+9.1) · D 45.1% · R 54.2%
2008→2024 swing
-21.2pp toward R · 2008: 12.1pp · 2024: -9.1pp
All cycles
2024: R+9.1 2020: R+1.6 2016: R+2.5 2012: D+7.9 2008: D+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -155.80%
Current HPI
371.0573
Rent YoY
▲ 1.92%
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

-30.7% since first listed
6 events — show timeline
  • 2025-11-04 Price Changed $57,500 Beaches MLS
  • 2025-09-19 Listed $62,500 Beaches MLS
  • 2025-09-19 Coming Soon $62,500 Beaches MLS
  • 2022-07-20 Sold (MLS) $80,500 MCRTC
  • 2022-07-11 Pending MCRTC
  • 2022-04-15 Listed $83,000 MCRTC

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…