CashFlowRE
Sign in Sign up
6604 Southport Dr
B Composite 74.64
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 +29.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.1/10.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$245,000

6604 Southport Dr · Boynton Beach, FL 33472
3 bd · 2.0 ba · 1,727 sqft · SingleFamily public records · 215 Days on market
Built 2001 $434/mo HOA · 12% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lovely 2 bedroom with den/office completely open with lots of light. . Double door entry. Split floor-plan with kitchen facing living area. Formal dining area and an eat in kitchen plus extra room at kitchen bar for stools. Tiled throughout with carpet in bedrooms. Nice size master with 2 closets, 1 of them customized. huge backyard with no one directly behind. Beautiful Country Club community. You will not be let down. Aberdeen is really a best kept secret.

Key facts

  • Open floor plan
  • Expanded dining area
  • New vanity

Tags

OPEN FLOOR PLANEXPANDED DINING AREATILE FLOORINGUPDATED KITCHENGRANITE COUNTERTOPSNEW VANITY

Property features AI

Finance

  • Other: Located west of US-1; directions indicate gated entry with code required
  • HOA & community: Homeowners association with monthly fee; Association amenities include clubhouse, fitness center, golf course, game room, pool, spa/hot tub, tennis and pickleball courts, bocce ball, putting green, cafe/restaurant, community room, library, manager on site, on-site management and sidewalks; Association fee paid monthly and includes cable TV, grounds maintenance, security and common area maintenance; Located in a senior community; Pets allowed with restrictions (breed, number, size limits)

Exterior

  • Parking: Attached garage with garage door opener; Two covered/garage spaces (2-car)
  • Security: Key card entry; Gated community (no guard) with security patrol
  • Utilities: Public water; Public sewer; Three-phase electric service; Cable available
  • Home design: Single-family residence; Multi/split levels; Faces south; Resale property
  • Construction: CBS construction; Spanish tile roof; One-story
  • Exterior features: Covered patio; Screened patio; Patio; Interior lot with zero lot line; Room available for a pool; Sidewalks; Not waterfront

Interior

  • Kitchen: Refrigerator; Electric range; Dishwasher; Electric water heater
  • Bedrooms: One main-level bedroom
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: Two full bathrooms (both on main level)
  • Heating & cooling: Central electric heating; Central air conditioning; Ceiling fans
  • Interior features: Cathedral and vaulted ceilings; Entrance foyer; Split bedroom layout; Roman tub; Walk-in closets; Blinds and double-hung metal windows
  • Laundry & utility: Washer hookup inside

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 3-bed/2.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $865 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $245k).
  • Recommended offer: $216k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 4.3% in Boynton Beach — 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 72/100 on livability (#351 in FL) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+, cost of living B; Watch: amenities D+, crime D-, commute 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: 169 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($2k loan paydown + $485 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.
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $69k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 215 days — a 12% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $34k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $150k; list at $245k implies a 63% 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→27/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 215 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.48%
Cap rate
10.53%
Cash-on-cash
15.13%
DSCR
1.67
GRM
5.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.1%
Equity multiple
1.74×
Total profit
$50,474
Equity at exit
$73,577
10-year hold
IRR
19.5%
Equity multiple
3.20×
Total profit
$150,656
Equity at exit
$90,411

Cash invested: $68,600 (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 33472

Home prices YoY
0.1%
Active inventory
169
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$3,631 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$183 /mo · $2,191/yr
Insurance
$102
HOA
$434
Vacancy / Maint / Mgmt
$763
Net cashflow
$865

Break-even live

Break-even rent $2,536
Max offer price $245,000
Occupancy floor 71%

Sensitivity live

Price -10% $1,004 -5% $935 +0% $865 +5% $796 +10% $727
Rent -10% $578 -5% $722 +0% $865 +5% $1,009 +10% $1,152
Rate -1.0pp $989 -0.5pp $928 base $865 +0.5pp $802 +1.0pp $737

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
$61,250
Closing costs
$7,350
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6731 Southport Dr Boynton Beach, FL 3.0 2.0 1727 $3,600 $2.08 25d 1 0.14mi
6143 Windlass Cir Boynton Beach, FL 4.0 2.5 2245 $4,200 $1.87 19d 1 0.44mi
6365 Lansdowne Cir Boynton Beach, FL 3.0 2.0 1769 $3,200 $1.81 3d 1 0.46mi
8082 Aberdeen Dr #102 Boynton Beach, FL 2.0 2.0 1619 $8,500 $5.25 25d 1 0.49mi
9121 Paragon Way Boynton Beach, FL 4.0 2.0 2154 $4,950 $2.30 25d 1 0.50mi
9336 Water Course Way Boynton Beach, FL 3.0 2.0 1779 $3,600 $2.02 22d 1 0.68mi
9336 Water Course Way Boynton Beach, FL 3.0 2.0 1779 $3,600 $2.02 25d 1 0.68mi
7192 Summer Tree Dr Boynton Beach, FL 2.0 2.0 1722 $3,000 $1.74 25d 1 0.83mi
8520 Tourmaline Blvd Boynton Beach, FL 4.0 2.0 1699 $4,000 $2.35 19d 1 0.89mi
7275 Summer Tree Dr Boynton Beach, FL 2.0 2.0 1722 $4,300 $2.50 25d 1 0.95mi
8884 Shoal Creek Ln Boynton Beach, FL 3.0 2.0 1936 $4,750 $2.45 0d 1 0.95mi
8884 Shoal Creek Ln Boynton Beach, FL 3.0 2.0 1936 $5,000 $2.58 11d 1 0.95mi
8884 Shoal Creek Ln Boynton Beach, FL 3.0 2.0 1936 $4,900 $2.53 25d 1 0.95mi
6039 Sunberry Cir Boynton Beach, FL 4.0 2.0 2149 $3,650 $1.70 6d 1 0.97mi
5945 Parkwalk Dr Boynton Beach, FL 2.0 2.0 1178 $2,500 $2.12 22d 1 1.02mi
6165 Country Fair Cir Boynton Beach, FL 3.0 2.5 1656 $3,200 $1.93 25d 1 1.03mi
9629 El Clair Ranch Rd Boynton Beach, FL 4.0 2.0 2231 $4,800 $2.15 25d 1 1.03mi
7891 Sailing Shores Ter Unit 7891 Boynton Beach, FL 3.0 2.0 2011 $3,000 $1.49 8d 1 1.03mi
7891 Sailing Shores Ter Boynton Beach, FL 3.0 2.0 2011 $3,400 $1.69 17d 1 1.04mi
7577 Caprio Dr Boynton Beach, FL 3.0 2.0 1884 $3,200 $1.70 3d 1 1.05mi
7577 Caprio Dr Boynton Beach, FL 3.0 2.0 1884 $3,200 $1.70 14d 1 1.05mi
9650 Harbour Lake Cir Boynton Beach, FL 3.0 2.0 1937 $2,975 $1.54 25d 1 1.06mi
9215 Sun Pointe Dr Boynton Beach, FL 4.0 2.0 2142 $4,650 $2.17 11d 1 1.08mi
9215 Sun Pointe Dr Boynton Beach, FL 4.0 2.0 2142 $4,650 $2.17 25d 1 1.08mi
7888 Sonoma Springs Cir #105 Lake Worth, FL 2.0 2.0 1105 $2,200 $1.99 25d 1 1.08mi
5537 Pebble Brook Ln Boynton Beach, FL 3.0 2.0 1166 $2,825 $2.42 15d 1 1.09mi
6581 Marissa Cir Lake Worth, FL 3.0 2.0 1414 $3,300 $2.33 19d 1 1.11mi
7418 Wescott Ter Lake Worth, FL 3.0 2.5 2170 $3,250 $1.50 8d 1 1.11mi
9565 El Clair Ranch Rd Boynton Beach, FL 3.0 2.0 1867 $3,500 $1.87 21d 1 1.13mi
9565 El Clair Ranch Rd Boynton Beach, FL 3.0 2.0 1867 $3,500 $1.87 8d 1 1.13mi
7725 Rockford Rd Boynton Beach, FL 3.0 2.5 2249 $10,000 $4.45 3d 1 1.13mi
7856 Sonoma Springs Cir #205 Lake Worth, FL 2.0 2.0 1105 $2,100 $1.90 0d 1 1.15mi
7840 Sonoma Springs Cir #103 Lake Worth, FL 2.0 2.0 1105 $2,200 $1.99 25d 1 1.19mi
9654 Sun Pointe Dr Boynton Beach, FL 4.0 2.0 2142 $4,400 $2.05 25d 1 1.20mi
7832 Rockford Rd Boynton Beach, FL 3.0 2.0 1598 $3,800 $2.38 22d 1 1.23mi
9926 Watermill Cir Unit F Boynton Beach, FL 3.0 2.0 1471 $2,400 $1.63 25d 1 1.27mi
7975 Rockford Rd Boynton Beach, FL 2.0 2.0 1720 $3,700 $2.15 25d 1 1.28mi
10206 Stonehenge Cir Boynton Beach, FL 1.0–3.0 1.0–2.0 1054 $2,650 $2.51 0d 12 1.30mi
7936 Rockford Rd Boynton Beach, FL 3.0 2.0 1871 $9,000 $4.81 22d 1 1.33mi
7085 Merganser Ct Lake Worth, FL 2.0 2.0 1155 $2,110 $1.83 2d 1 1.42mi

HOA detail

Monthly dues
$434 · $5,208/yr

Listing history 31 events

  1. 2026-06-18
    days on market $245,000 Active 215 DOM
  2. 2026-06-17
    days on market $245,000 Active 214 DOM
  3. 2026-06-16
    days on market $245,000 Active 213 DOM
  4. 2026-06-15
    days on market $245,000 Active 212 DOM
  5. 2026-06-13
    days on market $245,000 Active 210 DOM
  6. 2026-06-09
    days on market $245,000 Active 206 DOM
  7. 2026-06-07
    days on market $245,000 Active 204 DOM
  8. 2026-06-04
    days on market $245,000 Active 201 DOM
  9. 2026-06-03
    days on market $245,000 Active 200 DOM
  10. 2026-06-01
    days on market $245,000 Active 198 DOM
  11. 2026-05-31
    days on market $245,000 Active 197 DOM
  12. 2026-03-17
    price $245,000
  13. 2026-02-18
    price $259,000
  14. 2025-11-15
    listed $279,000 Active
  15. 2025-07-01
    historical
  16. 2025-03-08
    price $320,000
  17. 2025-02-08
    price $325,000
  18. 2025-01-09
    price $340,000
  19. 2024-12-11
    listed $359,000 Active
  20. 2018-07-11
    soldstatus $150,000
  21. 2018-07-05
    soldstatus $150,000 Closed 462-char remark
    Show marketing remark (462 chars)

    Lovely 2 bedroom with den/office completely open with lots of light. . Double door entry. Split floor-plan with kitchen facing living area. Formal dining area and an eat in kitchen plus extra room at kitchen bar for stools. Tiled throughout with carpet in bedrooms. Nice size master with 2 closets, 1 of them customized. huge backyard with no one directly behind. Beautiful Country Club community. You will not be let down. Aberdeen is really a best kept secret.

  22. 2018-06-03
    status Pending 462-char remark
    Show marketing remark (462 chars)

    Lovely 2 bedroom with den/office completely open with lots of light. . Double door entry. Split floor-plan with kitchen facing living area. Formal dining area and an eat in kitchen plus extra room at kitchen bar for stools. Tiled throughout with carpet in bedrooms. Nice size master with 2 closets, 1 of them customized. huge backyard with no one directly behind. Beautiful Country Club community. You will not be let down. Aberdeen is really a best kept secret.

  23. 2018-05-14
    historical Active Under Contract 462-char remark
    Show marketing remark (462 chars)

    Lovely 2 bedroom with den/office completely open with lots of light. . Double door entry. Split floor-plan with kitchen facing living area. Formal dining area and an eat in kitchen plus extra room at kitchen bar for stools. Tiled throughout with carpet in bedrooms. Nice size master with 2 closets, 1 of them customized. huge backyard with no one directly behind. Beautiful Country Club community. You will not be let down. Aberdeen is really a best kept secret.

  24. 2018-04-17
    price $164,900 462-char remark
    Show marketing remark (462 chars)

    Lovely 2 bedroom with den/office completely open with lots of light. . Double door entry. Split floor-plan with kitchen facing living area. Formal dining area and an eat in kitchen plus extra room at kitchen bar for stools. Tiled throughout with carpet in bedrooms. Nice size master with 2 closets, 1 of them customized. huge backyard with no one directly behind. Beautiful Country Club community. You will not be let down. Aberdeen is really a best kept secret.

  25. 2018-03-16
    price $177,900 462-char remark
    Show marketing remark (462 chars)

    Lovely 2 bedroom with den/office completely open with lots of light. . Double door entry. Split floor-plan with kitchen facing living area. Formal dining area and an eat in kitchen plus extra room at kitchen bar for stools. Tiled throughout with carpet in bedrooms. Nice size master with 2 closets, 1 of them customized. huge backyard with no one directly behind. Beautiful Country Club community. You will not be let down. Aberdeen is really a best kept secret.

  26. 2018-01-19
    listed $179,900 Active 462-char remark
    Show marketing remark (462 chars)

    Lovely 2 bedroom with den/office completely open with lots of light. . Double door entry. Split floor-plan with kitchen facing living area. Formal dining area and an eat in kitchen plus extra room at kitchen bar for stools. Tiled throughout with carpet in bedrooms. Nice size master with 2 closets, 1 of them customized. huge backyard with no one directly behind. Beautiful Country Club community. You will not be let down. Aberdeen is really a best kept secret.

  27. 2018-01-18
    historical
  28. 2017-12-06
    price $182,500
  29. 2017-08-31
    price $185,000
  30. 2017-07-18
    listed $200,000 Active
  31. 1998-12-23
    soldstatus $5,040,000

ⓘ 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
$2,191 · $183/mo
Projected year-2 tax
$2,191 · $183/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 · 27 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
$43,575
− Mortgage interest
−$13,724
− Property taxes
−$2,191
− Insurance
−$1,225
− Repairs & maintenance
−$3,486
− Management
−$3,486
− HOA
−$5,208
− Depreciation
−$7,127
Taxable income
$7,128
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,711
After-tax cash flow
$8,672/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 — Boynton Beach

Score
72/100
State rank
#351
US rank
#6098

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
148,060
Population (ZIP)
18,689

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 63% Hispanic / Latino 18% Two or more races 14% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Cuban 7%
Common ancestry
Romanian 5% Scotch-Irish 4% Hispanic 3%
Foreign-born
24% · Canada, China, Jamaica
Languages at home
77% English-only · Spanish 11% Other Indo-European 4% French/Haitian/Cajun 3%

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
▲ 0.20%
Current HPI
268.1142
Rent YoY
Metro
State GDP YoY
▲ 3.28%
F500 in state
36

Industry mix (Fortune 500 HQ in FL)

Industry F500 HQs Revenue

Price history

-95.1% since first listed
20 events — show timeline
  • 2026-03-17 Price Changed $245,000 Beaches MLS
  • 2026-02-18 Price Changed $259,000 Beaches MLS
  • 2025-11-15 Listed $279,000 Beaches MLS
  • 2025-07-01 Listing Removed Beaches MLS
  • 2025-03-08 Price Changed $320,000 Beaches MLS
  • 2025-02-08 Price Changed $325,000 Beaches MLS
  • 2025-01-09 Price Changed $340,000 Beaches MLS
  • 2024-12-11 Listed $359,000 Beaches MLS
  • 2018-07-11 Sold (Public Records) $150,000 Public Records
  • 2018-07-05 Sold (MLS) $150,000 Beaches MLS
  • 2018-06-03 Pending Beaches MLS
  • 2018-05-14 Contingent Beaches MLS
  • 2018-04-17 Price Changed $164,900 Beaches MLS
  • 2018-03-16 Price Changed $177,900 Beaches MLS
  • 2018-01-19 Listed $179,900 Beaches MLS
  • 2018-01-18 Listing Removed Beaches MLS
  • 2017-12-06 Price Changed $182,500 Beaches MLS
  • 2017-08-31 Price Changed $185,000 Beaches MLS
  • 2017-07-18 Listed $200,000 Beaches MLS
  • 1998-12-23 Sold (Public Records) $5,040,000 Public Records

Property tax history

-2.1%/yr

Latest (2025): $2,191 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…