CashFlowRE
Sign in Sign up
8029 Meadowlark Ln
B- Composite 65.02
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 +21.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +6.9/10.0
  • 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

$139,700

8029 Meadowlark Ln · Port St. Lucie, FL 34952
3 bd · 2.0 ba · 2,073 sqft · Manufactured public records · 118 Days on market
Built 2001 5,700 sqft lot Est $267k · 48% under $325/mo HOA · 16% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the potential of this 3-bedroom 2 bath with view of golf course, Handy-man special! Large Sand Castel Model in resort Lifestyle 55+ community. Featuring a fantastic spilt floor plan, spacious bedrooms, Family room, Large Eat-in- Kitchen, Formal dining Area & large living room Plus covered screen Patio. Homes like this Sell for lot more. Sold AS IS.

Key facts

  • Storage
  • New flooring
  • New glass doors

Tags

NEW ROOFNEW FLOORINGNEW GLASS DOORSNEW INTERIOR PAINTBACK LANAISTORAGE

Property features AI

Finance

  • Other: Senior community
  • Financial info: Pets allowed with number limits
  • HOA & community: Community has an association; Monthly association fee (reported); Association amenities include clubhouse, pool, spa/hot tub, fitness center, golf course, tennis courts, pickleball court, bocce ball, basketball court, shuffleboard court, billiard/game rooms, community room, library, cafe/restaurant, management, on-site manager

Exterior

  • Parking: No parking details provided
  • Security: Gated (no guard); Security patrol
  • Utilities: Public water; Public sewer; Three phase electric; Cable available; Sewer available; Water available
  • Home design: Manufactured home; Single-story; Faces east; Resale property
  • Construction: Modular construction; Composition/shingle roof
  • Exterior features: Screened porch; Porch; Located on a golf course; Not waterfront

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms, both on the main level
  • Heating & cooling: Central electric heating; Central electric cooling
  • Interior features: Kitchen island; Split bedroom layout; Roman tub
  • Laundry & utility: Laundry located inside; 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 3-bed/2.0-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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; 5 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 41% 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 $966 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 4y ago; this cycle's ask has dropped $40k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price.
  • 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 $127,127 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.50%
Cap rate
8.09%
Cash-on-cash
6.43%
DSCR
1.29
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$267,417
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7808 Horned Lark Cir 0.56mi 2/2.0 (-1) 1,904 (-8%) 6mo $244,900 $129 50
8112 Long Dr 0.31mi 3/2.0 1,786 (-14%) 18mo $122,000 $68 47
7917 Horned Lark Cir 0.48mi 3/2.0 1,915 (-8%) 22mo $250,000 $131 47
2968 Eagles Nest Way 0.61mi 3/2.0 1,786 (-14%) 8mo $199,999 $112 42
2948 Eagles Nest Way 0.65mi 3/2.0 1,786 (-14%) 15mo $125,000 $70 34
2847 Eagles Nest Way 0.66mi 3/2.0 1,808 (-13%) 24mo $279,000 $154 28

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
-7.9%
Equity multiple
0.71×
Total profit
$-11,211
Equity at exit
$20,830
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-277
Equity at exit
$12,079

Cash invested: $39,116 (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
5.6×

Monthly cashflow live

Estimated rent
$2,089 high interval (Pro) →
Mortgage (P&I)
$733
Tax from tax record
$325 /mo · $3,900/yr
Insurance
$58
HOA
$325
Vacancy / Maint / Mgmt
$439
Net cashflow
$210

Break-even live

Break-even rent $1,824
Max offer price $139,700
Occupancy floor 85%

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
$34,925
Closing costs
$4,191
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 5 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 1.07mi
2183 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1550 $1,900 $1.23 14d 1 1.23mi
2130 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1440 $1,695 $1.18 14d 1 1.26mi
2058 SE Wild Meadow Cir #101 Port St Lucie, FL 2.0 2.5 1425 $2,200 $1.54 14d 1 1.27mi
2082 SE Wild Meadow Cir Port Saint Lucie, FL 2.0 2.0 1524 $1,850 $1.21 23d 1 1.28mi

HOA detail

Monthly dues
$325 · $3,900/yr

Listing history 50 events

  1. 2026-06-18
    days on market $139,700 Active 118 DOM
  2. 2026-06-17
    days on market $139,700 Active 117 DOM
  3. 2026-06-16
    days on market $139,700 Active 116 DOM
  4. 2026-06-15
    days on market $139,700 Active 115 DOM
  5. 2026-06-14
    days on market $139,700 Active 113 DOM
  6. 2026-06-13
    days on market $139,700 Active 112 DOM
  7. 2026-06-10
    days on market $139,700 Active 110 DOM
  8. 2026-06-09
    days on market $139,700 Active 109 DOM
  9. 2026-06-08
    pricedays on market $139,700 Active 108 DOM
  10. 2026-06-07
    days on market $149,000 Active 107 DOM
  11. 2026-06-05
    days on market $149,000 Active 104 DOM
  12. 2026-06-03
    days on market $149,000 Active 103 DOM
  13. 2026-06-02
    days on market $149,000 Active 102 DOM
  14. 2026-06-01
    days on market $149,000 Active 101 DOM
  15. 2026-05-31
    days on market $149,000 Active 100 DOM
  16. 2026-05-30
    days on market $149,000 Active 99 DOM
  17. 2026-04-21
    price $159,900
  18. 2026-03-13
    price $169,700
  19. 2026-02-18
    listed $179,700 Active
  20. 2026-02-11
    historical
  21. 2026-02-05
    listed $199,500 Active
  22. 2025-08-21
    soldstatus $193,900
  23. 2025-01-21
    soldstatus $258,300
  24. 2025-01-13
    soldstatus $160,000 Closed 363-char remark
    Show marketing remark (363 chars)

    Discover the potential of this 3-bedroom 2 bath with view of golf course, Handy-man special! Large Sand Castel Model in resort Lifestyle 55+ community. Featuring a fantastic spilt floor plan, spacious bedrooms, Family room, Large Eat-in- Kitchen, Formal dining Area & large living room Plus covered screen Patio. Homes like this Sell for lot more. Sold AS IS.

  25. 2024-12-18
    historical $2,500
  26. 2024-12-08
    status Pending 363-char remark
    Show marketing remark (363 chars)

    Discover the potential of this 3-bedroom 2 bath with view of golf course, Handy-man special! Large Sand Castel Model in resort Lifestyle 55+ community. Featuring a fantastic spilt floor plan, spacious bedrooms, Family room, Large Eat-in- Kitchen, Formal dining Area & large living room Plus covered screen Patio. Homes like this Sell for lot more. Sold AS IS.

  27. 2024-10-09
    listed $2,500
  28. 2024-10-08
    historical
    Show marketing remark (363 chars)

    Discover the potential of this 3-bedroom 2 bath with view of golf course, Handy-man special! Large Sand Castel Model in resort Lifestyle 55+ community. Featuring a fantastic spilt floor plan, spacious bedrooms, Family room, Large Eat-in- Kitchen, Formal dining Area & large living room Plus covered screen Patio. Homes like this Sell for lot more. Sold AS IS.

  29. 2024-10-08
    listed $169,900 Active 363-char remark
    Show marketing remark (363 chars)

    Discover the potential of this 3-bedroom 2 bath with view of golf course, Handy-man special! Large Sand Castel Model in resort Lifestyle 55+ community. Featuring a fantastic spilt floor plan, spacious bedrooms, Family room, Large Eat-in- Kitchen, Formal dining Area & large living room Plus covered screen Patio. Homes like this Sell for lot more. Sold AS IS.

  30. 2024-09-23
    status Active
  31. 2024-09-08
    historical Active Under Contract
  32. 2024-07-30
    price $169,000
  33. 2024-06-03
    listed $189,000 Active
  34. 2024-05-29
    historical
  35. 2024-05-29
    historical
  36. 2024-05-13
    price $189,000
  37. 2024-05-13
    price $189,000
  38. 2024-05-02
    price $199,000
  39. 2024-05-02
    price $199,000
  40. 2024-04-09
    price $209,000
  41. 2024-04-09
    price $209,000
  42. 2024-02-25
    price $249,000
  43. 2024-02-25
    price $249,000
  44. 2024-01-30
    listed $274,500 Active
  45. 2024-01-22
    price $274,500
  46. 2023-11-26
    listed $299,500 Active
  47. 2023-03-08
    historical
  48. 2022-09-07
    price $229,000
  49. 2022-09-07
    listed $229,900 Active
  50. 2003-12-08
    soldstatus $8,500,000

ⓘ 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
$3,900 · $325/mo
Projected year-2 tax
$3,900 · $325/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 4/10 Moderate
  • 🌡 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 · 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
$25,069
− Mortgage interest
−$7,825
− Property taxes
−$3,900
− Insurance
−$698
− Repairs & maintenance
−$2,006
− Management
−$2,006
− HOA
−$3,900
− Depreciation
−$4,064
Taxable income
$670
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$161
After-tax cash flow
$2,354/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

County
Saint Lucie County · 337,150 people
City population
221,051
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

-98.1% since first listed
34 events — show timeline
  • 2026-04-21 Price Changed $159,900 Beaches MLS
  • 2026-03-13 Price Changed $169,700 Beaches MLS
  • 2026-02-18 Listed $179,700 Beaches MLS
  • 2026-02-11 Listing Removed Beaches MLS
  • 2026-02-05 Listed $199,500 Beaches MLS
  • 2025-08-21 Sold (Public Records) $193,900 Public Records
  • 2025-01-21 Sold (Public Records) $258,300 Public Records
  • 2025-01-13 Sold (MLS) $160,000 Beaches MLS
  • 2024-12-18 Rental Removed $2,500 GFLMLS
  • 2024-12-08 Pending Beaches MLS
  • 2024-10-09 Listed for Rent $2,500 GFLMLS
  • 2024-10-08 Listing Removed Beaches MLS
  • 2024-10-08 Listed $169,900 Beaches MLS
  • 2024-09-23 Relisted Beaches MLS
  • 2024-09-08 Contingent Beaches MLS
  • 2024-07-30 Price Changed $169,000 Beaches MLS
  • 2024-06-03 Listed $189,000 Beaches MLS
  • 2024-05-29 Listing Removed MCRTC
  • 2024-05-29 Listing Removed Beaches MLS
  • 2024-05-13 Price Changed $189,000 Beaches MLS
  • 2024-05-13 Price Changed $189,000 MCRTC
  • 2024-05-02 Price Changed $199,000 Beaches MLS
  • 2024-05-02 Price Changed $199,000 MCRTC
  • 2024-04-09 Price Changed $209,000 Beaches MLS
  • 2024-04-09 Price Changed $209,000 MCRTC
  • 2024-02-25 Price Changed $249,000 Beaches MLS
  • 2024-02-25 Price Changed $249,000 MCRTC
  • 2024-01-30 Listed $274,500 Beaches MLS
  • 2024-01-22 Price Changed $274,500 MCRTC
  • 2023-11-26 Listed $299,500 MCRTC
  • 2023-03-08 Listing Removed Beaches MLS
  • 2022-09-07 Price Changed $229,000 Beaches MLS
  • 2022-09-07 Listed $229,900 Beaches MLS
  • 2003-12-08 Sold (Public Records) $8,500,000 Public Records

Property tax history

+16.1%/yr

Latest (2025): $3,900 · +7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…