CashFlowRE
Sign in Sign up
3362 Perimeter Dr #3362
C+ Composite 60.92
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 +23.3/30.0
  • 1% rule +10.0/10.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$134,900

3362 Perimeter Dr #3362 · Greenacres, FL 33467
2 bd · 2.0 ba · 1,059 sqft · Condo public records · 181 Days on market
Built 1985 $638/mo HOA · 29% of rent

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

Listing remarks MLS

PRICED FOR QUICK SALE! LIGHT & BRIGHT 2ND FLOOR MODEL W/SERENE GARDEN & PARTIAL LAKEVIEW. JUST A LITTLE TLC AND THIS ONE WOULD BE BEAUTIFUL. CERAMIC TILE THROUGHOUT KITCHEN, WALKWAYS & DINING AREA. NEUTRAL WALLS, FLOORING, CABINETS & APPLIANCES. BOTH BATHS FEATURE SKYLIGHTS, AND MASTER SUITE IS VERY SPACIOUS W/SITTING AREA. TILED PORCH OFFERS PLEXIGLASS SLIDING DOORS FOR YEAR-ROUND USE PLUS WROL-UPS. RUUD A/C HANDLER APPEARS TO BE NEW 1997, REFRIG HAS ICEMAKER, & MODEL OFFERS FULL-SIZE W/D IN CLOSET. LOTS TO LOVE AT A REASONABLE PRICE IN DESIRABLE & ACTIVE NEIGH- BORHOOD WITH AMENITIES.

Key facts

  • Inviting balcony
  • Open floor plan
  • Brand new microwave

Tags

INVITING BALCONYLAKE VIEWBRAND NEW CARPETINGBRAND NEW MICROWAVEBRAND NEW OVENOPEN FLOOR PLAN

Property features AI

Finance

  • HOA & community: Community pool; Monthly HOA fee (amount provided); Senior community; Pets allowed with limits

Exterior

  • Parking: Assigned parking; Guest parking
  • Utilities: Public water; Public sewer; Cable available; Water available; Sewer available
  • Home design: Condominium; Two-story building (unit on second floor); Faces east; Resale condition; Multi/split levels
  • Construction: CBS construction; Built using public records data
  • Exterior features: Porch; Glass-enclosed porch; Not waterfront

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Bedrooms: Split bedroom layout (multi/split levels)
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Cathedral ceilings; Vaulted ceilings; Walk-in closets; Split bedroom layout
  • Laundry & utility: Laundry inside the unit

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 condo listed at $135k.

Deal economics

  • At list price, monthly cash flow is $247 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#490 in FL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D+, employment D, amenities 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 soft (-0.4%/yr); 665 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,974 units permitted in Palm Beach County in 2024 (1,012 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k 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 181 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 23y ago; this cycle's ask has dropped $25k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $95k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 29% of rent.
  • 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 $118,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 181 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. 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?
  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. 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?
  7. 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.
  8. 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.
  9. 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
1.61%
Cap rate
8.49%
Cash-on-cash
7.85%
DSCR
1.35
GRM
5.2

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
-9.2%
Equity multiple
0.68×
Total profit
$-12,138
Equity at exit
$20,114
10-year hold
IRR
-7.0%
Equity multiple
0.64×
Total profit
$-13,470
Equity at exit
$11,664

Cash invested: $37,772 (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 33467

Rents YoY
-0.4%
Active inventory
665
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$2,176 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$70 /mo · $841/yr
Insurance
$56
HOA
$638
Vacancy / Maint / Mgmt
$457
Net cashflow
$247

Break-even live

Break-even rent $1,863
Max offer price $134,900
Occupancy floor 84%

Sensitivity live

Price -10% $323 -5% $285 +0% $247 +5% $209 +10% $171
Rent -10% $75 -5% $161 +0% $247 +5% $333 +10% $419
Rate -1.0pp $315 -0.5pp $281 base $247 +0.5pp $212 +1.0pp $177

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
$33,725
Closing costs
$4,047
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
3386 Lucerne Park Dr Greenacres, FL 2.0 2.0 1059 $1,950 $1.84 25d 1 0.03mi
3350 Perimeter Dr #1323 Greenacres, FL 2.0 2.0 1059 $1,975 $1.86 3d 1 0.03mi
3043 Grandiflora Dr Lake Worth, FL 3.0 2.0 1316 $2,700 $2.05 13d 1 0.11mi
3258 Jog Park Dr Greenacres, FL 2.0 2.0 1415 $2,300 $1.63 25d 1 0.17mi
720 Sunny Pine Way Unit G1 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 21d 1 0.27mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 6d 1 0.29mi
718 Sunny Pine Way Unit H2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 22d 1 0.29mi
3154 Via Poinciana #214 Lake Worth, FL 2.0 2.0 1092 $1,500 $1.37 25d 1 0.31mi
1600 Island Shores Dr Greenacres, FL 1.0–2.0 1.0–2.0 889 $1,925 $2.17 25d 2 0.33mi
3146 Via Poinciana #301 Lake Worth, FL 2.0 2.0 1080 $1,500 $1.39 22d 1 0.36mi
712 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $2,150 $2.01 25d 1 0.37mi
724 Sunny Pine Way Unit D2 Greenacres, FL 2.0 2.0 1111 $1,950 $1.76 25d 1 0.42mi
3178 Via Poinciana #303 Lake Worth, FL 2.0 2.0 1145 $1,600 $1.40 25d 1 0.44mi
726 Sunny Pine Way Unit B2 Greenacres, FL 3.0 2.0 1254 $2,200 $1.75 5d 1 0.44mi
703 Sunny Pine Way Greenacres, FL 2.0 2.0 1068 $1,900 $1.78 25d 2 0.45mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,500 $1.89 20d 1 0.46mi
6115 Seven Springs Blvd Greenacres, FL 2.0 2.5 1325 $2,475 $1.87 6d 1 0.46mi
812 Sky Pine Way Greenacres, FL 2.0 2.0 1064 $2,100 $1.97 25d 1 0.46mi
6134 Seven Springs Blvd Unit 40d Greenacres, FL 3.0 3.0 1321 $2,400 $1.82 5d 1 0.47mi
811 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1064 $1,550 $1.46 21d 1 0.48mi
6273 Tall Cypress Cir Greenacres, FL 3.0 2.0 1360 $2,400 $1.76 25d 1 0.51mi
504 Shady Pine Way Unit 2 Greenacres, FL 2.0 2.0 1111 $2,000 $1.80 25d 1 0.51mi
703 Sunny Pine Way Unit G2 Greenacres, FL 2.0 2.0 1068 $2,000 $1.87 16d 1 0.51mi
802 Sky Pine Way Unit E2 Greenacres, FL 2.0 2.0 1111 $1,750 $1.58 9d 1 0.51mi
3212 Strawflower Way Greenacres, FL 2.0 2.0 1017 $2,200 $2.16 12d 1 0.52mi
3212 Strawflower Way #207 Lake Worth, FL 2.0 2.0 1017 $1,850 $1.82 25d 1 0.52mi
3212 Strawflower Way Lake Worth, FL 2.0 2.0 1017 $2,000 $1.97 19d 2 0.52mi
502 Shady Pine Way Unit D2 Greenacres, FL 2.0 1.0 991 $1,900 $1.92 0d 1 0.52mi
817 Sky Pine Way Unit H Greenacres, FL 2.0 2.0 1370 $2,300 $1.68 18d 1 0.54mi
6023 10th Ave N #114 Greenacres, FL 2.0 2.0 1050 $2,000 $1.90 0d 1 0.54mi
826 Sky Pine Way Greenacres, FL 2.0–3.0 2.0 1304 $1,800 $1.38 0d 2 0.55mi
6061 10th Ave N #242 Greenacres, FL 2.0 2.0 855 $2,000 $2.34 6d 1 0.57mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 3d 1 0.58mi
813 Sky Pine Way Unit F2 Greenacres, FL 2.0 2.0 1111 $1,725 $1.55 16d 1 0.58mi
6031 10th Ave N #219 Greenacres, FL 3.0 2.0 1078 $2,400 $2.23 5d 1 0.58mi
6049 Olivewood Cir Greenacres, FL 2.0 2.0 1377 $2,200 $1.60 25d 1 0.58mi
508 Shady Pine Way Unit D1 Greenacres, FL 2.0 2.0 1115 $1,850 $1.66 23d 1 0.60mi
3590 Via Poinciana #510 Lake Worth, FL 1.0 1.5 849 $1,600 $1.88 25d 1 0.60mi
3286 Arcara Way #413 Lake Worth, FL 2.0 2.0 1222 $1,800 $1.47 0d 1 0.60mi
6043 10th Ave N #130 Greenacres, FL 3.0 2.0 1500 $2,300 $1.53 25d 1 0.61mi

HOA detail condo

Monthly dues
$638 · $7,656/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 10 events

  1. 2026-06-01
    days on market $134,900 Active 181 DOM
  2. 2026-05-31
    days on market $134,900 Active 180 DOM
  3. 2026-04-22
    price $134,900
  4. 2026-03-25
    price $139,900
  5. 2026-02-06
    price $149,900
  6. 2025-12-01
    listed $159,900 Active
  7. 2003-08-29
    soldstatus $95,000 617-char remark
    Show marketing remark (617 chars)

    PRICED FOR QUICK SALE! LIGHT & BRIGHT 2ND FLOOR MODEL W/SERENE GARDEN & PARTIAL LAKEVIEW. JUST A LITTLE TLC AND THIS ONE WOULD BE BEAUTIFUL. CERAMIC TILE THROUGHOUT KITCHEN, WALKWAYS & DINING AREA. NEUTRAL WALLS, FLOORING, CABINETS & APPLIANCES. BOTH BATHS FEATURE SKYLIGHTS, AND MASTER SUITE IS VERY SPACIOUS W/SITTING AREA. TILED PORCH OFFERS PLEXIGLASS SLIDING DOORS FOR YEAR-ROUND USE PLUS WROL-UPS. RUUD A/C HANDLER APPEARS TO BE NEW 1997, REFRIG HAS ICEMAKER, & MODEL OFFERS FULL-SIZE W/D IN CLOSET. LOTS TO LOVE AT A REASONABLE PRICE IN DESIRABLE & ACTIVE NEIGH- BORHOOD WITH AMENITIES.

  8. 2003-07-28
    historical 617-char remark
    Show marketing remark (617 chars)

    PRICED FOR QUICK SALE! LIGHT & BRIGHT 2ND FLOOR MODEL W/SERENE GARDEN & PARTIAL LAKEVIEW. JUST A LITTLE TLC AND THIS ONE WOULD BE BEAUTIFUL. CERAMIC TILE THROUGHOUT KITCHEN, WALKWAYS & DINING AREA. NEUTRAL WALLS, FLOORING, CABINETS & APPLIANCES. BOTH BATHS FEATURE SKYLIGHTS, AND MASTER SUITE IS VERY SPACIOUS W/SITTING AREA. TILED PORCH OFFERS PLEXIGLASS SLIDING DOORS FOR YEAR-ROUND USE PLUS WROL-UPS. RUUD A/C HANDLER APPEARS TO BE NEW 1997, REFRIG HAS ICEMAKER, & MODEL OFFERS FULL-SIZE W/D IN CLOSET. LOTS TO LOVE AT A REASONABLE PRICE IN DESIRABLE & ACTIVE NEIGH- BORHOOD WITH AMENITIES.

  9. 2003-05-07
    listed $95,000 617-char remark
    Show marketing remark (617 chars)

    PRICED FOR QUICK SALE! LIGHT & BRIGHT 2ND FLOOR MODEL W/SERENE GARDEN & PARTIAL LAKEVIEW. JUST A LITTLE TLC AND THIS ONE WOULD BE BEAUTIFUL. CERAMIC TILE THROUGHOUT KITCHEN, WALKWAYS & DINING AREA. NEUTRAL WALLS, FLOORING, CABINETS & APPLIANCES. BOTH BATHS FEATURE SKYLIGHTS, AND MASTER SUITE IS VERY SPACIOUS W/SITTING AREA. TILED PORCH OFFERS PLEXIGLASS SLIDING DOORS FOR YEAR-ROUND USE PLUS WROL-UPS. RUUD A/C HANDLER APPEARS TO BE NEW 1997, REFRIG HAS ICEMAKER, & MODEL OFFERS FULL-SIZE W/D IN CLOSET. LOTS TO LOVE AT A REASONABLE PRICE IN DESIRABLE & ACTIVE NEIGH- BORHOOD WITH AMENITIES.

  10. 1986-03-01
    soldstatus $61,000

ⓘ 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
$841 · $70/mo
Projected year-2 tax
$1,120 · $93/mo
Expected delta
+$279/yr (+$23/mo · 33.1%)

ⓘ 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 · 24 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
$26,108
− Mortgage interest
−$7,556
− Property taxes
−$841
− Insurance
−$674
− Repairs & maintenance
−$2,089
− Management
−$2,089
− HOA
−$7,656
− Depreciation
−$3,924
Taxable income
$1,278
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$307
After-tax cash flow
$2,658/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 — Greenacres

Score
69/100
State rank
#490
US rank
#9008

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenacres, FL
County
Palm Beach County · 1,438,312 people
City population
65,478
Metro
Miami-Fort Lauderdale-Pompano Beach, FL
Population (ZIP)
58,411
Household income
$95,739
Rent vs Own
13.6% rent · 86.4% own
Severe rent burden
960.0

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
White 59% Hispanic / Latino 22% Two or more races 13% Black 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 4% Cuban 4% Dominican 2%
Common ancestry
Romanian 4% Scotch-Irish 3% Hispanic 3%
Foreign-born
24% · Canada, Jamaica, Vietnam
Languages at home
71% English-only · Spanish 17% French/Haitian/Cajun 5% Other Indo-European 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
▼ -288.94%
Current HPI
343.7738
Rent YoY
▼ -0.40%
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

+121.1% since first listed
8 events — show timeline
  • 2026-04-22 Price Changed $134,900 Beaches MLS
  • 2026-03-25 Price Changed $139,900 Beaches MLS
  • 2026-02-06 Price Changed $149,900 Beaches MLS
  • 2025-12-01 Listed $159,900 Beaches MLS
  • 2003-08-29 Sold (MLS) $95,000 Beaches MLS
  • 2003-07-28 Listing Removed Beaches MLS
  • 2003-05-07 Listed $95,000 Beaches MLS
  • 1986-03-01 Sold (Public Records) $61,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $841 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…