CashFlowRE
Sign in Sign up
2747 Summit Blvd
D Composite 41.35
Why this score? — see what drove the D 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 +13.4/30.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • DSCR +4.0/10.0
  • Livability +3.7/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$465,000

2747 Summit Blvd · Palm Springs, FL 33406
3 bd · 2.0 ba · 1,500 sqft · SingleFamily public records · 21 Days on market
Built 1990 4,792 sqft lot

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

Listing remarks MLS

Welcome to this charming 3-bedroom, 2-bath, concrete construction home built in 1990. Clean and freshly painted, this home offers a bright, inviting feel. Ideally situated near the Palm Beach Zoo, Dreher Park, Palm Beach International Airport, I-95, and the Turnpike—everything you want or need is just minutes away! A wonderful place to call home or a smart investment in one of West Palm's most convenient locations.

Key facts

  • Ceramic floors
  • New appliances
  • Modern kitchen

Tags

COMPLETELY RENOVATED HOMENEW ROOFIMPACT WINDOWS AND DOORSCERAMIC FLOORSMODERN KITCHENNEW APPLIANCES

Property features AI

Finance

  • Other: Pets allowed with no restrictions

Exterior

  • Parking: Open gravel parking for up to 5 vehicles
  • Security: Fire alarm
  • Utilities: Public water; Septic tank; Electricity connected (220 volts); Sewer connected
  • Home design: Single family residence; One story; Updated/remodeled; Faces south
  • Construction: Block/Stucco/CBS construction; Shingle roof; Built as a single-story building
  • Exterior features: Fenced yard; Not on waterfront

Interior

  • Kitchen: Dishwasher; Microwave; ENERGY STAR qualified refrigerator; ENERGY STAR qualified freezer; Electric water heater
  • Bedrooms: One main-level bedroom
  • Flooring: Ceramic tile
  • Bathrooms: Two full bathrooms (one on the main level)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closet(s); French doors; Storm windows
  • Laundry & utility: Inside laundry room with washer hookup; ENERGY STAR qualified washer; ENERGY STAR qualified dryer

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 $465k.

Deal economics

  • At list price, monthly cash flow is $5 ($55/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $390k (16.2% below list).
  • Recommended offer: $390k (16.2% below list) — sets the bar for 1% rule.

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); Conniston Middle School (math 35% / reading 38%, grade F, #405 of 571 statewide, top 72%, 1,075 students, 74% FRL); Forest Hill Community High School (math 20% / reading 41%, grade F, #434 of 667 statewide, top 66%, 2,407 students, 66% FRL) — zoned schools average 68% FRL vs 52% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 100 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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).
  • At $3,899/mo this rent would consume 61% of the median local household income ($77k/yr) (locally 768% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k 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 21 days — a 2% lower offer ($458k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask is 15400% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $343k; 36% 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→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $389,884 (16.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  4. 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.
  5. 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.
  6. 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
0.84%
Cap rate
6.30%
Cash-on-cash
0.04%
DSCR
1.00
GRM
9.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.68% rent growth · sell at horizon

5-year hold
IRR
-18.8%
Equity multiple
0.36×
Total profit
$-83,979
Equity at exit
$69,333
10-year hold
IRR
-16.5%
Equity multiple
0.17×
Total profit
$-107,698
Equity at exit
$40,205

Cash invested: $130,200 (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 33406

Rents YoY
0.7%
Active inventory
100
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$3,899 high interval (Pro) →
Mortgage (P&I)
$2,439
Tax from tax record
$443 /mo · $5,319/yr
Insurance
$194
HOA
$0
Vacancy / Maint / Mgmt
$819
Net cashflow
$5

Break-even live

Break-even rent $3,893
Max offer price $465,000
Occupancy floor 95%

Sensitivity live

Price -10% $268 -5% $136 +0% $5 +5% $-127 +10% $-259
Rent -10% $-303 -5% $-149 +0% $5 +5% $159 +10% $313
Rate -1.0pp $239 -0.5pp $123 base $5 +0.5pp $-116 +1.0pp $-238

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
$116,250
Closing costs
$13,950
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2518 Ranch House Rd West Palm Beach, FL 3.0 2.5 1749 $4,500 $2.57 6d 1 0.35mi
1317 Willow Rd West Palm Beach, FL 3.0 2.0 1502 $3,200 $2.13 17d 1 0.78mi
6504 Heather Way West Palm Beach, FL 3.0 2.0 1643 $3,400 $2.07 10d 1 0.82mi
110 Wilson Rd West Palm Beach, FL 3.0 1.0 1433 $8,000 $5.58 26d 1 0.88mi
1041 W Lakewood Rd West Palm Beach, FL 3.0 2.5 1857 $4,300 $2.32 26d 1 1.08mi
5008 Parker Ave West Palm Beach, FL 3.0 2.0 1318 $4,000 $3.03 26d 1 1.29mi
1905 Meadow Ct West Palm Beach, FL 3.0 2.0 1222 $7,000 $5.73 26d 1 1.31mi
7115 Venetian Way West Palm Beach, FL 3.0 2.0 1950 $4,950 $2.54 26d 1 1.32mi
832 Green St #1 West Palm Beach, FL 3.0 2.0 1700 $4,550 $2.68 14d 1 1.33mi
2637 Exuma Rd West Palm Beach, FL 4.0 2.0 1546 $3,800 $2.46 5d 1 1.41mi
727 Fernwood Dr West Palm Beach, FL 3.0 3.0 1667 $7,200 $4.32 26d 1 1.42mi
733 Green St West Palm Beach, FL 2.0 1.0 1116 $3,400 $3.05 5d 1 1.42mi
2085 S Congress Ave Palm Springs, FL 1.0–3.0 1.0–2.0 963 $3,060 $3.18 1d 12 1.45mi
5003 Garden Ave West Palm Beach, FL 4.0 2.0 1220 $2,950 $2.42 16d 1 1.49mi

Listing history 23 events

  1. 2026-06-07
    pricestatus $465,000 Pending 21 DOM
  2. 2026-06-04
    days on market $450,000 Active 21 DOM
  3. 2026-06-03
    days on market $450,000 Active 20 DOM
  4. 2026-06-02
    days on market $450,000 Active 19 DOM
  5. 2026-06-01
    days on market $450,000 Active 18 DOM
  6. 2026-05-31
    days on market $450,000 Active 17 DOM
  7. 2026-05-21
    listed $3,000
  8. 2026-05-20
    price $450,000
  9. 2026-05-20
    price $455,000
  10. 2026-05-14
    listed $495,000 Active
  11. 2026-05-13
    historical
  12. 2026-04-17
    price $485,000
  13. 2026-04-16
    price $490,000
  14. 2026-04-16
    price $485,000
  15. 2026-03-28
    price $490,000
  16. 2026-03-23
    price $495,000
  17. 2026-03-12
    listed $499,000 Active
  18. 2026-01-28
    soldstatus $343,000
  19. 2026-01-26
    soldstatus $335,000 Closed 424-char remark
    Show marketing remark (424 chars)

    Welcome to this charming 3-bedroom, 2-bath, concrete construction home built in 1990. Clean and freshly painted, this home offers a bright, inviting feel. Ideally situated near the Palm Beach Zoo, Dreher Park, Palm Beach International Airport, I-95, and the Turnpike—everything you want or need is just minutes away! A wonderful place to call home or a smart investment in one of West Palm's most convenient locations.

  20. 2025-11-25
    status Pending 424-char remark
    Show marketing remark (424 chars)

    Welcome to this charming 3-bedroom, 2-bath, concrete construction home built in 1990. Clean and freshly painted, this home offers a bright, inviting feel. Ideally situated near the Palm Beach Zoo, Dreher Park, Palm Beach International Airport, I-95, and the Turnpike—everything you want or need is just minutes away! A wonderful place to call home or a smart investment in one of West Palm's most convenient locations.

  21. 2025-11-14
    historical Active Under Contract 424-char remark
    Show marketing remark (424 chars)

    Welcome to this charming 3-bedroom, 2-bath, concrete construction home built in 1990. Clean and freshly painted, this home offers a bright, inviting feel. Ideally situated near the Palm Beach Zoo, Dreher Park, Palm Beach International Airport, I-95, and the Turnpike—everything you want or need is just minutes away! A wonderful place to call home or a smart investment in one of West Palm's most convenient locations.

  22. 2025-10-16
    listed $459,000 Active 424-char remark
    Show marketing remark (424 chars)

    Welcome to this charming 3-bedroom, 2-bath, concrete construction home built in 1990. Clean and freshly painted, this home offers a bright, inviting feel. Ideally situated near the Palm Beach Zoo, Dreher Park, Palm Beach International Airport, I-95, and the Turnpike—everything you want or need is just minutes away! A wonderful place to call home or a smart investment in one of West Palm's most convenient locations.

  23. 1987-12-01
    soldstatus $15,000

ⓘ 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
$5,319 · $443/mo
Projected year-2 tax
$5,319 · $443/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥105°F today · 26 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
$46,786
− Mortgage interest
−$26,047
− Property taxes
−$5,319
− Insurance
−$2,325
− Repairs & maintenance
−$3,743
− Management
−$3,743
− Depreciation
−$13,527
Taxable loss
−$7,918
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,900
After-tax cash flow
$1,955/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)
26,945
Household income
$77,075
Rent vs Own
37.7% rent · 62.3% own
Severe rent burden
768.0

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 54% White 33% Two or more races 29% Black 8% Asian 3%
Hispanic origin (detail)
Mexican 8% Puerto Rican 5% Cuban 17% Dominican 5% Salvadoran 1%
Common ancestry
Hispanic 3% Lithuanian 2% Romanian 1%
Foreign-born
39% · Canada, Jamaica, Vietnam
Languages at home
45% English-only · Spanish 49% French/Haitian/Cajun 2% Other Indo-European 1%

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
▼ -384.39%
Current HPI
441.2523
Rent YoY
▲ 0.68%
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

-80.0% since first listed
17 events — show timeline
  • 2026-05-21 Listed for Rent $3,000 RMLSFL
  • 2026-05-20 Price Changed $450,000 Beaches MLS
  • 2026-05-20 Price Changed $455,000 Beaches MLS
  • 2026-05-14 Listed $495,000 Beaches MLS
  • 2026-05-13 Listing Removed Beaches MLS
  • 2026-04-17 Price Changed $485,000 Beaches MLS
  • 2026-04-16 Price Changed $490,000 Beaches MLS
  • 2026-04-16 Price Changed $485,000 Beaches MLS
  • 2026-03-28 Price Changed $490,000 Beaches MLS
  • 2026-03-23 Price Changed $495,000 Beaches MLS
  • 2026-03-12 Listed $499,000 Beaches MLS
  • 2026-01-28 Sold (Public Records) $343,000 Public Records
  • 2026-01-26 Sold (MLS) $335,000 Beaches MLS
  • 2025-11-25 Pending Beaches MLS
  • 2025-11-14 Contingent Beaches MLS
  • 2025-10-16 Listed $459,000 Beaches MLS
  • 1987-12-01 Sold (Public Records) $15,000 Public Records

Property tax history

+6.1%/yr

Latest (2025): $5,319 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…