10091 Dover Carriage Ln · Wellington, FL
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $947 – $1,759
Heat risk 9/10 · Severe
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 10/10 · Severe
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +17.4/30.0
- ARV discount +7.5/15.0
- 1% rule +7.0/10.0
- DSCR +5.4/10.0
- Appreciation +4.7/10.0
- Schools +4.3/10.0
- Livability +3.7/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
$395,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Beautiful Windsor Model Dover Home Located In Wycliffe Golf & Country Club. This Picture Perfect Home With Renovated Kitchen And Bathrooms Has Many Upgrades. Cherry Wood Floors Throughout. Custom Kitchen With Absolute Black Granite Counters/Backsplash, Stainless Steel Appliances With Counter Seating And Breakfast Area Adjacent To Family Room Creating An Open Floor Plan. Incredible Master Bedroom Suite With Custom Walk-In Closet, Vessel Tub, Frameless Shower Door, Rain Shower Head And Tile Floor To Ceiling. Two Large Additional Bedrooms On Suite With Updated Full Bathrooms. Large Private Screen Enclosed Back Yard. Customer 5' Moldings Throughout, Newer Hurricane e Rated Double Door Entry. Custom Fence Surround The Property. Make Your Appointment Today To See This Magnificent Home Wycliffe Golf & Country Club Is A Mandatory Membership Club Offering The Best Lifestyle In South Florida. Featuring 2 Dining Venues, State Of The Art Fitness Center, Palates, Aerobics, Yoga, Spin, Fitness Classes, Water Aerobics, Personal Trainers, Physical Therapy, Sauna, Steam, 16 Har-Tru Tennis Courts With A Center Court Stadium Seating, Two Championship Golf Courses, Olympic Size Swimming Pool/Spa, Full Service Spa, Ladies/Men's Card Rooms, Clubs And Organizations, Special Events, Dinner Dances . Come Join The Fun, Make Your Appointment To See This Wonderful Home And Country Club Today!
Key facts
- Custom kitchen
- Open floor plan
- Renovated kitchen
Tags
Property features AI
Finance
- HOA & community: Monthly HOA (approx. $728.67); Community amenities: clubhouse, fitness center, golf course, pool, sauna, spa/hot tub, tennis courts, bocce ball, pickleball courts, putting green, community room, sidewalks, street lights, manager on site, library, internet included
Exterior
- Parking: Attached 2-car garage with garage door opener; 2 covered spaces
- Security: Gated community with guard; Key card entry; Smoke detectors; Owned security system; Security patrol
- Utilities: Public water; Public sewer; Cable available; Water available; Sewer available
- Home design: Single family residence; One-story; Windsor model; Entry-level living area; Northwest facing
- Construction: CBS construction; Spanish tile roof
- Exterior features: Covered patio; Screened patio; Patio; Fenced yard; Room for pool; Not waterfront
Interior
- Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Electric water heater
- Bedrooms: 3 main-level bedrooms
- Flooring: Laminate; Wood
- Bathrooms: 3 full bathrooms (main level)
- Heating & cooling: Central heating (electric); Central air conditioning (electric); Ceiling fans
- Interior features: Built-in features; Cathedral ceilings; Entrance foyer; High ceilings; Vaulted ceilings; Walk-in closets; Split bedroom layout; Closet cabinetry
- Laundry & utility: Inside laundry with utility tub
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.0-bath single-family listed at $395k.
Deal economics
- At list price, monthly cash flow is $297 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($5k rent vs $395k).
- Recommended offer: $348k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.2% vs local median 3.4% in Wellington — 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 73/100 on livability (#294 in FL, #4,986 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, cost of living 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: 170 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 $65 of equity ($3k loan paydown + $-3k appreciation (-0.7% local appreciation)).
- 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 257 days — a 12% lower offer ($348k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 15y ago; this cycle's ask has dropped $84k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $275k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- 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.
Questions for the listing agent
- It's been on market 257 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- 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.
- 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.
- 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
- 1.20% ✓
- Cap rate
- 7.20%
- Cash-on-cash
- 3.22%
- DSCR
- 1.14
- GRM
- 6.9
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-0.67% appreciation · 3.0% rent growth · sell at horizon
- IRR
- -0.9%
- Equity multiple
- 0.96×
- Total profit
- $-4,467
- Equity at exit
- $101,545
- IRR
- 5.5%
- Equity multiple
- 1.55×
- Total profit
- $60,868
- Equity at exit
- $112,007
Cash invested: $110,600 (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
ZIP-level market 33449
- Home prices YoY
- -0.2%
- Active inventory
- 170
- Price-to-rent
- 6.9×
Monthly cashflow live
- Estimated rent
- $4,753 high interval (Pro) →
- Mortgage (P&I)
- −$2,071
- Tax est. 1.5%
- −$494 /mo · $5,925/yr
- Insurance
- −$165
- HOA
- −$728
- Vacancy / Maint / Mgmt
- −$998
- Net cashflow
- $297
Break-even live
Sensitivity live
| Price | -10% $570 | -5% $434 | +0% $297 | +5% $161 | +10% $24 |
|---|---|---|---|---|---|
| Rent | -10% $-78 | -5% $109 | +0% $297 | +5% $485 | +10% $673 |
| Rate | -1.0pp $496 | -0.5pp $398 | base $297 | +0.5pp $195 | +1.0pp $91 |
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
- $98,750
- Closing costs
- $11,850
- 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 39 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4841 Exeter Estate Ln Lake Worth, FL | 3.0 | 3.0 | 2567 | $5,000 | $1.95 | 25d | 1 | 0.25mi |
| 4528 Barclay Fair Way Lake Worth, FL | 3.0 | 2.0 | 2147 | $8,000 | $3.73 | 0d | 1 | 0.32mi |
| 4553 Barclay Fair Way Lake Worth, FL | 3.0 | 3.0 | 2278 | $4,000 | $1.76 | 25d | 1 | 0.39mi |
| 4553 Barclay Fair Way Lake Worth, FL | 3.0 | 3.0 | 2278 | $4,000 | $1.76 | 18d | 1 | 0.39mi |
| 10173 Andover Coach Cir Unit G2 Lake Worth, FL | 3.0 | 2.0 | 1807 | $3,500 | $1.94 | 25d | 1 | 0.43mi |
| 10640 Oak Meadow Ln Lake Worth, FL | 4.0 | 3.0 | 2727 | $7,500 | $2.75 | 19d | 1 | 0.44mi |
| 9676 Eagle Point Ln Lake Worth, FL | 4.0 | 3.0 | 2815 | $5,800 | $2.06 | 25d | 1 | 0.54mi |
| 10372 Old Winston Ct Lake Worth, FL | 3.0 | 2.0 | 1798 | $3,395 | $1.89 | 9d | 1 | 1.02mi |
| 4173 Imperial Club Ln Lake Worth, FL | 3.0 | 2.5 | 1989 | $2,995 | $1.51 | 20d | 1 | 1.05mi |
| 4839 Navali Dr Lake Worth, FL | 3.0 | 2.5 | 2124 | $3,300 | $1.55 | 25d | 1 | 1.14mi |
| 11065 Stone Creek St Wellington, FL | 4.0 | 2.5 | 2478 | $4,500 | $1.82 | 25d | 1 | 1.14mi |
| 9006 Zevon Ct Lake Worth, FL | 3.0 | 2.5 | 2032 | $3,300 | $1.62 | 25d | 1 | 1.16mi |
| 10880 Northgreen Dr Lake Worth, FL | 3.0 | 3.5 | 2929 | $13,000 | $4.44 | 9d | 1 | 1.17mi |
| 10139 Wellington Parc Dr Lake Worth, FL | 4.0 | 3.0 | 2076 | $3,795 | $1.83 | 4d | 1 | 1.21mi |
| 10415 Saint Germain Ct Wellington, FL | 4.0 | 3.5 | 2469 | $6,500 | $2.63 | 23d | 1 | 1.21mi |
| 10415 Saint Germain Ct Wellington, FL | 4.0 | 3.5 | 2469 | $6,500 | $2.63 | 4d | 1 | 1.21mi |
| 3470 Custer Ave Lake Worth, FL | 3.0 | 2.0 | 2040 | $4,500 | $2.21 | 25d | 1 | 1.21mi |
| 8951 Kingsmoor Way Lake Worth, FL | 3.0 | 2.5 | 1918 | $3,500 | $1.82 | 6d | 1 | 1.22mi |
| 9108 Kingsmoor Way Lake Worth, FL | 3.0 | 2.5 | 1918 | $3,400 | $1.77 | 12d | 1 | 1.23mi |
| 10283 Wellington Parc Dr Lake Worth, FL | 4.0 | 3.0 | 2076 | $3,600 | $1.73 | 25d | 1 | 1.24mi |
| 3501 Collonade Dr Wellington, FL | 4.0 | 4.5 | 3581 | $8,000 | $2.23 | 6d | 1 | 1.25mi |
| 10385 Wellington Parc Dr Lake Worth, FL | 3.0 | 2.5 | 1783 | $3,250 | $1.82 | 21d | 1 | 1.26mi |
| 8985 Gulf Run Way Lake Worth, FL | 3.0 | 2.5 | 2049 | $3,400 | $1.66 | 0d | 1 | 1.26mi |
| 8914 Kingsmoor Way Lake Worth, FL | 3.0 | 2.0 | 2019 | $4,500 | $2.23 | 25d | 1 | 1.28mi |
| 8914 Kingsmoor Way Lake Worth, FL | 3.0 | 2.0 | 2019 | $4,500 | $2.23 | 12d | 1 | 1.28mi |
| 10348 Wellington Parc Dr Lake Worth, FL | 3.0 | 2.5 | 2060 | $3,300 | $1.60 | 25d | 1 | 1.29mi |
| 10426 Wellington Parc Dr Unit 1 Wellington, FL | 4.0 | 2.5 | 2587 | $3,650 | $1.41 | 25d | 1 | 1.29mi |
| 10450 Wellington Parc Dr Wellington, FL | 3.0 | 2.5 | 1983 | $3,350 | $1.69 | 25d | 1 | 1.29mi |
| 8883 Kingsmoor Way Lake Worth, FL | 3.0 | 2.0 | 1997 | $4,225 | $2.12 | 12d | 1 | 1.31mi |
| 11137 Grandview Mnr Wellington, FL | 4.0 | 3.0 | 2194 | $9,500 | $4.33 | 18d | 1 | 1.33mi |
| 3366 Harness Cir Lake Worth, FL | 3.0 | 2.0 | 2340 | $3,750 | $1.60 | 12d | 1 | 1.34mi |
| 3306 Fargo Ave Lake Worth, FL | 3.0 | 2.0 | 2370 | $5,500 | $2.32 | 25d | 1 | 1.40mi |
| 4194 Bluff Harbor Way Wellington, FL | 3.0 | 2.5 | 2152 | $3,999 | $1.86 | 0d | 1 | 1.43mi |
| 4178 Bluff Harbor Way Wellington, FL | 3.0 | 2.0 | 1904 | $3,800 | $2.00 | 25d | 1 | 1.45mi |
| 8807 Antarus Dr Lake Worth, FL | 3.0 | 2.5 | 1954 | $3,700 | $1.89 | 25d | 1 | 1.45mi |
| 8807 Antarus Dr Lake Worth, FL | 3.0 | 2.5 | 1954 | $3,700 | $1.89 | 16d | 1 | 1.45mi |
| 4018 Bluff Harbor Way Wellington, FL | 4.0 | 2.5 | 2160 | $4,300 | $1.99 | 9d | 1 | 1.47mi |
| 4837 Chantilly Rd Lake Worth, FL | 3.0 | 2.5 | 1826 | $3,300 | $1.81 | 25d | 1 | 1.48mi |
| 4845 Chantilly Rd Lake Worth, FL | 3.0 | 2.5 | 1879 | $3,450 | $1.84 | 5d | 1 | 1.48mi |
HOA detail
- Monthly dues
- $728 · $8,736/yr
- Likely covers
- waterpoolgym
Listing history 23 events
-
2026-06-13statusdays on market $395,000 Pending 257 DOM
-
2026-06-09days on market $395,000 Active Under Contract 256 DOM
-
2026-06-07days on market $395,000 Active Under Contract 254 DOM
-
2026-06-04statusdays on market $395,000 Active Under Contract 251 DOM
-
2026-06-03days on market $395,000 Active 250 DOM
-
2026-06-01days on market $395,000 Active 248 DOM
-
2026-05-31days on market $395,000 Active 247 DOM
-
2026-04-10price $395,000
-
2026-01-14price $459,000
-
2025-09-26$479,000 Active
-
2017-04-03soldstatus $275,000
-
2017-03-24soldstatus $275,000 Closed 1399-char remark
Show marketing remark (1399 chars)
Beautiful Windsor Model Dover Home Located In Wycliffe Golf & Country Club. This Picture Perfect Home With Renovated Kitchen And Bathrooms Has Many Upgrades. Cherry Wood Floors Throughout. Custom Kitchen With Absolute Black Granite Counters/Backsplash, Stainless Steel Appliances With Counter Seating And Breakfast Area Adjacent To Family Room Creating An Open Floor Plan. Incredible Master Bedroom Suite With Custom Walk-In Closet, Vessel Tub, Frameless Shower Door, Rain Shower Head And Tile Floor To Ceiling. Two Large Additional Bedrooms On Suite With Updated Full Bathrooms. Large Private Screen Enclosed Back Yard. Customer 5' Moldings Throughout, Newer Hurricane e Rated Double Door Entry. Custom Fence Surround The Property. Make Your Appointment Today To See This Magnificent Home Wycliffe Golf & Country Club Is A Mandatory Membership Club Offering The Best Lifestyle In South Florida. Featuring 2 Dining Venues, State Of The Art Fitness Center, Palates, Aerobics, Yoga, Spin, Fitness Classes, Water Aerobics, Personal Trainers, Physical Therapy, Sauna, Steam, 16 Har-Tru Tennis Courts With A Center Court Stadium Seating, Two Championship Golf Courses, Olympic Size Swimming Pool/Spa, Full Service Spa, Ladies/Men's Card Rooms, Clubs And Organizations, Special Events, Dinner Dances . Come Join The Fun, Make Your Appointment To See This Wonderful Home And Country Club Today!
-
2017-03-08status Pending 1399-char remark
Show marketing remark (1399 chars)
Beautiful Windsor Model Dover Home Located In Wycliffe Golf & Country Club. This Picture Perfect Home With Renovated Kitchen And Bathrooms Has Many Upgrades. Cherry Wood Floors Throughout. Custom Kitchen With Absolute Black Granite Counters/Backsplash, Stainless Steel Appliances With Counter Seating And Breakfast Area Adjacent To Family Room Creating An Open Floor Plan. Incredible Master Bedroom Suite With Custom Walk-In Closet, Vessel Tub, Frameless Shower Door, Rain Shower Head And Tile Floor To Ceiling. Two Large Additional Bedrooms On Suite With Updated Full Bathrooms. Large Private Screen Enclosed Back Yard. Customer 5' Moldings Throughout, Newer Hurricane e Rated Double Door Entry. Custom Fence Surround The Property. Make Your Appointment Today To See This Magnificent Home Wycliffe Golf & Country Club Is A Mandatory Membership Club Offering The Best Lifestyle In South Florida. Featuring 2 Dining Venues, State Of The Art Fitness Center, Palates, Aerobics, Yoga, Spin, Fitness Classes, Water Aerobics, Personal Trainers, Physical Therapy, Sauna, Steam, 16 Har-Tru Tennis Courts With A Center Court Stadium Seating, Two Championship Golf Courses, Olympic Size Swimming Pool/Spa, Full Service Spa, Ladies/Men's Card Rooms, Clubs And Organizations, Special Events, Dinner Dances . Come Join The Fun, Make Your Appointment To See This Wonderful Home And Country Club Today!
-
2017-03-03historical Contingent 1399-char remark
Show marketing remark (1399 chars)
Beautiful Windsor Model Dover Home Located In Wycliffe Golf & Country Club. This Picture Perfect Home With Renovated Kitchen And Bathrooms Has Many Upgrades. Cherry Wood Floors Throughout. Custom Kitchen With Absolute Black Granite Counters/Backsplash, Stainless Steel Appliances With Counter Seating And Breakfast Area Adjacent To Family Room Creating An Open Floor Plan. Incredible Master Bedroom Suite With Custom Walk-In Closet, Vessel Tub, Frameless Shower Door, Rain Shower Head And Tile Floor To Ceiling. Two Large Additional Bedrooms On Suite With Updated Full Bathrooms. Large Private Screen Enclosed Back Yard. Customer 5' Moldings Throughout, Newer Hurricane e Rated Double Door Entry. Custom Fence Surround The Property. Make Your Appointment Today To See This Magnificent Home Wycliffe Golf & Country Club Is A Mandatory Membership Club Offering The Best Lifestyle In South Florida. Featuring 2 Dining Venues, State Of The Art Fitness Center, Palates, Aerobics, Yoga, Spin, Fitness Classes, Water Aerobics, Personal Trainers, Physical Therapy, Sauna, Steam, 16 Har-Tru Tennis Courts With A Center Court Stadium Seating, Two Championship Golf Courses, Olympic Size Swimming Pool/Spa, Full Service Spa, Ladies/Men's Card Rooms, Clubs And Organizations, Special Events, Dinner Dances . Come Join The Fun, Make Your Appointment To See This Wonderful Home And Country Club Today!
-
2016-12-01$275,000 Active 1399-char remark
Show marketing remark (1399 chars)
Beautiful Windsor Model Dover Home Located In Wycliffe Golf & Country Club. This Picture Perfect Home With Renovated Kitchen And Bathrooms Has Many Upgrades. Cherry Wood Floors Throughout. Custom Kitchen With Absolute Black Granite Counters/Backsplash, Stainless Steel Appliances With Counter Seating And Breakfast Area Adjacent To Family Room Creating An Open Floor Plan. Incredible Master Bedroom Suite With Custom Walk-In Closet, Vessel Tub, Frameless Shower Door, Rain Shower Head And Tile Floor To Ceiling. Two Large Additional Bedrooms On Suite With Updated Full Bathrooms. Large Private Screen Enclosed Back Yard. Customer 5' Moldings Throughout, Newer Hurricane e Rated Double Door Entry. Custom Fence Surround The Property. Make Your Appointment Today To See This Magnificent Home Wycliffe Golf & Country Club Is A Mandatory Membership Club Offering The Best Lifestyle In South Florida. Featuring 2 Dining Venues, State Of The Art Fitness Center, Palates, Aerobics, Yoga, Spin, Fitness Classes, Water Aerobics, Personal Trainers, Physical Therapy, Sauna, Steam, 16 Har-Tru Tennis Courts With A Center Court Stadium Seating, Two Championship Golf Courses, Olympic Size Swimming Pool/Spa, Full Service Spa, Ladies/Men's Card Rooms, Clubs And Organizations, Special Events, Dinner Dances . Come Join The Fun, Make Your Appointment To See This Wonderful Home And Country Club Today!
-
2016-05-04historical
-
2015-10-10$325,000 Active
-
2013-05-07soldstatus $170,000 Sold
-
2013-05-07soldstatus $170,000
-
2012-06-22Contingent
-
2012-04-30historical
-
2011-10-04$195,000
-
1990-12-13soldstatus $280,600
ⓘ 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 1/10 Low
- Heat 9/10 Extreme 7 d/yr ≥106°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
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $57,038
- − Mortgage interest
- −$22,126
- − Property taxes
- −$5,925
- − Insurance
- −$1,975
- − Repairs & maintenance
- −$4,563
- − Management
- −$4,563
- − HOA
- −$8,736
- − Depreciation
- −$11,491
- Taxable loss
- −$2,341
- Est. tax savings @ 24.0%
- +$562
- After-tax cash flow
- $4,129/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 — Wellington
- Score
- 73/100
- State rank
- #294
- US rank
- #4986
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- City population
- 60,184
- Population (ZIP)
- 9,131
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
- Majority White (65%)
- Race & ethnicity
- White 65% Hispanic / Latino 16% Black 14% Two or more races 7% Asian 4%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 3% Cuban 3% Salvadoran 2%
- Common ancestry
- Scotch-Irish 5% Romanian 4% Hispanic 3%
- Foreign-born
- 21% · Canada, Jamaica, Vietnam
- Languages at home
- 75% English-only · Spanish 12% French/Haitian/Cajun 4% 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
- ▼ -0.67%
- Current HPI
- 271.0184
- Rent YoY
- —
- Metro
- —
- 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
+40.8% since first listed16 events — show timeline
- 2026-04-10 Price Changed $395,000 Beaches MLS
- 2026-01-14 Price Changed $459,000 Beaches MLS
- 2025-09-26 Listed $479,000 Beaches MLS
- 2017-04-03 Sold (Public Records) $275,000 Public Records
- 2017-03-24 Sold (MLS) $275,000 Beaches MLS
- 2017-03-08 Pending — Beaches MLS
- 2017-03-03 Contingent — Beaches MLS
- 2016-12-01 Listed $275,000 Beaches MLS
- 2016-05-04 Listing Removed — Beaches MLS
- 2015-10-10 Listed $325,000 Beaches MLS
- 2013-05-07 Sold (Public Records) $170,000 Public Records
- 2013-05-07 Sold (MLS) $170,000 Beaches MLS
- 2012-06-22 Listed — Beaches MLS
- 2012-04-30 Listing Removed — Beaches MLS
- 2011-10-04 Listed $195,000 Beaches MLS
- 1990-12-13 Sold (Public Records) $280,600 Public Records
Property tax history
-14.3%/yrLatest (2025): $496 · +3.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…