2566 Garden Dr S #307 · Palm Springs, FL 33461

$74,999

1 bd · 1.0 ba · 744 sqft · Condo public records · 84 Days on market

Built 1969 $562/mo HOA · 35% of rent

---

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 +25.8/30.0
• 1% rule +10.0/10.0
• DSCR +8.6/10.0
• ARV discount +7.5/15.0
• Schools +4.3/10.0
• Livability +3.7/5.0
• Condition / age +2.5/5.0
• Rent growth +1.9/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

WOW, what a beautiful condo! Impact windows thru out, impact glass sliding glass door between patio and bedroom, accordian shutter on patio screen. New laminate flooring thru out, beautiful laminate countertops, white cabinets, bathroom is totally updated. All furniture will stay except for some Finnish dishes and silverware and personal items. LIST TO BE PROVIDED.

Key facts

• $562 HOA
• Community pool
• Built 1969

Property features AI

Finance

• Financial info: Pets allowed with restrictions and possible limits
• HOA & community: Community association with monthly fee; Monthly association fee approximately $562.52; Association amenities include billiard room, clubhouse, elevators, fitness center, pool, sauna, shuffleboard court, library, and street lights; Association fee includes cable TV, insurance, and water; Senior community

Exterior

• Parking: Assigned parking; Guest parking
• Utilities: Public water; Cable available; Water service included in association
• Home design: Condominium; Resale property; 3-story building; Faces west; West of US-1 road frontage
• Construction: CBS construction
• Exterior features: Not waterfront

Interior

• Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
• Bedrooms: 1 bedroom on main level
• Flooring: Laminate flooring
• Bathrooms: 1 full bathroom
• Heating & cooling: Central heating; Central air conditioning
• Interior features: Furnished; Dishwasher; Electric range; Microwave; Refrigerator

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $75k.

Deal economics

• At list price, monthly cash flow is $182 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $75k).
• Recommended offer: $70k (6.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 73/100 on livability (#297 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment D+, amenities F, 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.
• Zoned schools: Meadow Park Elementary School (math 64% / reading 73%, grade B+, #409 of 2,144 statewide, top 20%, 809 students, 65% FRL); Forest Hill Community High School (math 20% / reading 41%, grade F, #434 of 667 statewide, top 66%, 2,407 students, 66% FRL).
• Market conditions: Rents soft (-2.5%/yr); 274 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).
• This rent runs 31% 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 $518 of loan paydown is wiped out by about $2k 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

• It's been on market 84 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
• 7 sale attempts since 25y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: HOA is 35% of rent.
• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $70,499 (6.0% below list)

Questions for the listing agent

1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. 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?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
8. 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.
9. 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.
10. 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: 2.15% ✓
• Cap rate: 9.21%
• Cash-on-cash: 10.42%
• DSCR: 1.46
• GRM: 3.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -6.7%
• Equity multiple: 0.77×
• Total profit: $-4,888
• Equity at exit: $11,183

10-year hold

• IRR: -6.0%
• Equity multiple: 0.71×
• Total profit: $-6,045
• Equity at exit: $6,485

Cash invested: $21,000 (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.

Methodology + full state rankings →

ZIP-level market 33461

• Rents YoY: -2.5%
• Active inventory: 274
• Price-to-rent: 3.9×

Monthly cashflow live

• Estimated rent: $1,614 high
• Mortgage (P&I): −$393
• Tax from tax record: −$106 /mo · $1,275/yr
• Insurance: −$31
• HOA: −$562
• Vacancy / Maint / Mgmt: −$339
• Net cashflow: $182

Break-even live

Break-even rent $1,383

Max offer price $74,999

Occupancy floor 84%

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: $18,750
• Closing costs: $2,250
• Reserves months: —
• Total cash needed: —

Rent comps 33 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
2566 Garden Dr S Lake Worth Beach, FL	1.0	1.0	744	$1,395	$1.88	24d	1	0.04mi
3260 Hi St Unit B Lake Worth Beach, FL	1.0	1.0	400	$1,700	$4.25	24d	1	0.40mi
3300 Boutwell Rd Lake Worth Beach, FL	1.0–2.0	1.0–2.0	765	$1,870	$2.44	24d	1	0.47mi
3017 Buckley Ave Lake Worth, FL	2.0	1.0	720	$2,200	$3.06	24d	1	0.65mi
965 Manor Dr Palm Springs, FL	2.0	1.0	687	$1,722	$2.51	1d	5	0.75mi
1765 16th Ct N Lake Worth Beach, FL	—	1.0	450	$1,700	$3.78	24d	1	0.88mi
2571 Lake Worth Rd Lake Worth, FL	1.0–2.0	1.0–2.0	750	$1,378	$1.84	2d	2	0.96mi
1755 Forest Hill Blvd Lake Clarke Shores, FL	1.0	1.0	662	$1,595	$2.41	7d	1	0.97mi
2220 Lake Worth Rd Lake Worth, FL	1.0	1.0	700	$1,779	$2.54	22d	1	1.02mi
2085 S Congress Ave Palm Springs, FL	1.0–3.0	1.0–2.0	963	$2,055	$2.13	2d	14	1.10mi
246 Cypress Ln Lake Worth Beach, FL	1.0–2.0	1.0	850	$1,550	$1.82	24d	2	1.13mi
240 Alemeda Dr Palm Springs, FL	1.0–2.0	1.0–2.0	825	$1,650	$2.00	24d	3	1.15mi
200 Bonnie Blvd #132 Palm Springs, FL	1.0	1.0	577	$1,500	$2.60	22d	1	1.18mi
300 Bonnie Blvd #144 Palm Springs, FL	1.0	1.0	702	$1,350	$1.92	24d	1	1.23mi
3654 Coconut Rd Palm Springs, FL	1.0	1.0	600	$1,500	$2.50	24d	1	1.24mi
1201 N E St Unit 2 Lake Worth Beach, FL	1.0	1.0	600	$1,500	$2.50	24d	1	1.24mi
123 Erie St Apt 10 Lake Worth, FL	1.0	1.0	600	$1,325	$2.21	24d	1	1.29mi
3901 Lakewood Rd Unit A Lake Worth Beach, FL	2.0	1.0	704	$2,000	$2.84	24d	1	1.30mi
136 Akron St Apt B2 Lake Worth Beach, FL	1.0	1.0	599	$2,175	$3.63	24d	1	1.30mi
136 Akron St Unit A1 Lake Worth Beach, FL	1.0	1.0	599	$2,075	$3.46	24d	1	1.30mi
436 Fontana Dr Lake Worth, FL	1.0	1.0	550	$1,450	$2.64	24d	1	1.40mi
436 Fontana Dr Lake Worth, FL	1.0	1.0	550	$1,375	$2.50	22d	1	1.40mi
417 N E St Unit 36 Lake Worth Beach, FL	1.0	1.0	650	$1,550	$2.38	12d	1	1.42mi
417 N E St Unit 39 Lake Worth Beach, FL	1.0	1.0	700	$1,550	$2.21	24d	1	1.42mi
413 N E St Lake Worth Beach, FL	2.0	1.0	646	$2,000	$3.10	24d	1	1.44mi
3874 7th Ave N Unit 3878 Lake Worth Beach, FL	1.0	1.0	528	$1,600	$3.03	24d	1	1.44mi
1601 N Dixie Hwy Lake Worth Beach, FL	1.0–2.0	1.0–2.0	831	$1,785	$2.15	1d	7	1.45mi
920 11th Ave N Unit 912 Lake Worth Beach, FL	1.0	1.0	600	$1,100	$1.83	20d	1	1.45mi
1118 N H St Unit 15 Lake Worth Beach, FL	1.0	1.0	483	$1,550	$3.21	14d	1	1.46mi
912 11th Ave N Lake Worth Beach, FL	1.0	1.0	600	$1,100	$1.83	20d	1	1.47mi
801 N H St #1 Lake Worth Beach, FL	1.0	1.0	600	$1,550	$2.58	24d	1	1.47mi
1715 N Dixie Hwy Lake Worth Beach, FL	1.0–3.0	1.0–2.0	1014	$1,850	$1.82	24d	11	1.48mi
318 N E St Lake Worth Beach, FL	—	1.0	584	$1,800	$3.08	14d	1	1.50mi

HOA detail condo

• Monthly dues: $562 · $6,744/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 22 events

1. 2026-03-12
   price $74,999
2. 2026-03-03
   listed $79,999 Active
3. 2025-04-24
   historical $1,400
4. 2024-12-08
   listed $1,400
5. 2022-03-30
   soldstatus $80,000
6. 2022-03-22
   soldstatus $80,000 Closed 368-char remark

   Show marketing remark (368 chars)

   WOW, what a beautiful condo! Impact windows thru out, impact glass sliding glass door between patio and bedroom, accordian shutter on patio screen. New laminate flooring thru out, beautiful laminate countertops, white cabinets, bathroom is totally updated. All furniture will stay except for some Finnish dishes and silverware and personal items. LIST TO BE PROVIDED.

7. 2021-12-14
   status Pending 368-char remark

   Show marketing remark (368 chars)

   WOW, what a beautiful condo! Impact windows thru out, impact glass sliding glass door between patio and bedroom, accordian shutter on patio screen. New laminate flooring thru out, beautiful laminate countertops, white cabinets, bathroom is totally updated. All furniture will stay except for some Finnish dishes and silverware and personal items. LIST TO BE PROVIDED.

8. 2021-12-12
   listed $82,900 Active 368-char remark

   Show marketing remark (368 chars)

   WOW, what a beautiful condo! Impact windows thru out, impact glass sliding glass door between patio and bedroom, accordian shutter on patio screen. New laminate flooring thru out, beautiful laminate countertops, white cabinets, bathroom is totally updated. All furniture will stay except for some Finnish dishes and silverware and personal items. LIST TO BE PROVIDED.

9. 2015-11-13
   soldstatus $26,000 Closed 255-char remark

   Show marketing remark (255 chars)

   Cozy 1/1 condo located in a Very quiet lush community. Third floor unit, with spacious living area, large screened patio with garden views. Not a high rental community, and very well maintained. Put your finishing touches on this gem and make it your own.

10. 2015-10-22
    historical Contingent 255-char remark

    Show marketing remark (255 chars)

    Cozy 1/1 condo located in a Very quiet lush community. Third floor unit, with spacious living area, large screened patio with garden views. Not a high rental community, and very well maintained. Put your finishing touches on this gem and make it your own.

11. 2015-09-22
    price $25,065 255-char remark

    Show marketing remark (255 chars)

    Cozy 1/1 condo located in a Very quiet lush community. Third floor unit, with spacious living area, large screened patio with garden views. Not a high rental community, and very well maintained. Put your finishing touches on this gem and make it your own.

12. 2015-09-15
    historical

    Show marketing remark (255 chars)

    Cozy 1/1 condo located in a Very quiet lush community. Third floor unit, with spacious living area, large screened patio with garden views. Not a high rental community, and very well maintained. Put your finishing touches on this gem and make it your own.

13. 2015-09-15
    listed $27,850 Active 255-char remark

    Show marketing remark (255 chars)

    Cozy 1/1 condo located in a Very quiet lush community. Third floor unit, with spacious living area, large screened patio with garden views. Not a high rental community, and very well maintained. Put your finishing touches on this gem and make it your own.

14. 2015-07-23
    historical Contingent
15. 2015-06-29
    price $27,850
16. 2015-05-29
    listed $30,900 Active
17. 2014-10-12
    historical
18. 2007-03-22
    listed $76,000
19. 2001-06-25
    soldstatus $29,900
20. 2001-06-08
    soldstatus $29,900
21. 2001-05-08
    historical
22. 2001-02-19
    listed $31,900

ⓘ 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: $1,275 · $106/mo
• Projected year-2 tax: $1,275 · $106/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 ≥105°F today · 23 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

Taxation est. · year 1

• Rental income: $19,371
• − Mortgage interest: −$4,201
• − Property taxes: −$1,275
• − Insurance: −$375
• − Repairs & maintenance: −$1,550
• − Management: −$1,550
• − HOA: −$6,744
• − Depreciation: −$2,182
• Taxable income: $1,494
• Est. tax owed @ 24.0%: −$359
• After-tax cash flow: $1,830/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 Springs

• Score: 73/100
• State rank: #297
• US rank: #5045

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Palm Beach County · 1,438,312 people
• City population: 49,443
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 49,443
• Household income: $61,963
• Rent vs Own: 48.2% rent · 51.8% own
• Severe rent burden: 2663.0

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: Diverse neighborhood (Simpson 0.59)
• Race & ethnicity: Hispanic / Latino 59% Two or more races 26% White 20% Black 17% Asian 2%
• Hispanic origin (detail): Mexican 11% Puerto Rican 6% Cuban 16% Dominican 2%
• Common ancestry: Hispanic 9% Romanian 1% Lithuanian 1%
• Foreign-born: 52% · Canada, Jamaica
• Languages at home: 31% English-only · Spanish 54% French/Haitian/Cajun 10% 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: ▼ -269.03%
• Current HPI: 493.0041
• Rent YoY: ▼ -2.47%
• 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
▸Industrial Technology	2	$29B
▸Insurance	2	$17B
▸Retail	1	$60B
▸Technology Distribution	1	$58B
▸Homebuilding	1	$35B
▸Technology Manufacturing	1	$35B

Price history

+135.1% since first listed

22 events — show timeline

• 2026-03-12 Price Changed $74,999 Beaches MLS
• 2026-03-03 Listed $79,999 Beaches MLS
• 2025-04-24 Rental Removed $1,400 RMLSFL
• 2024-12-08 Listed for Rent $1,400 RMLSFL
• 2022-03-30 Sold (Public Records) $80,000 Public Records
• 2022-03-22 Sold (MLS) $80,000 Beaches MLS
• 2021-12-14 Pending — Beaches MLS
• 2021-12-12 Listed $82,900 Beaches MLS
• 2015-11-13 Sold (MLS) $26,000 Beaches MLS
• 2015-10-22 Contingent — Beaches MLS
• 2015-09-22 Price Changed $25,065 Beaches MLS
• 2015-09-15 Listing Removed — Beaches MLS
• 2015-09-15 Listed $27,850 Beaches MLS
• 2015-07-23 Contingent — Beaches MLS
• 2015-06-29 Price Changed $27,850 Beaches MLS
• 2015-05-29 Listed $30,900 Beaches MLS
• 2014-10-12 Listing Removed — Beaches MLS
• 2007-03-22 Listed $76,000 Beaches MLS
• 2001-06-25 Sold (Public Records) $29,900 Public Records
• 2001-06-08 Sold (MLS) $29,900 Beaches MLS
• 2001-05-08 Listing Removed — Beaches MLS
• 2001-02-19 Listed $31,900 Beaches MLS

Property tax history

+14.1%/yr

Latest (2025): $1,275 · -10.8% YoY. Source: county tax records.