14575 Bonaire Blvd #403 · Delray Beach, FL 33446

$215,000

2 bd · 2.0 ba · 1,060 sqft · Condo public records · 140 Days on market

Built 1979 $720/mo HOA · 26% 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 +14.1/30.0
• 1% rule +7.9/10.0
• ARV discount +7.5/15.0
• Appreciation +5.3/10.0
• DSCR +4.3/10.0
• Schools +4.3/10.0
• Livability +3.9/5.0
• Rent growth +2.6/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Lovely 2 Bedroom, 2 Bathroom Condo in well maintained 55+ Community inside Villages of Oriole. Condo has Accordion Shutters on the front windows and the back windows are Impact including the Patio sliding doors. . Beautiful water and green space view from your patio. Patio can be used year around with Glass Door enclosure or Screens. Spacious living room, plenty of closet space in this unit. Washer and Dryer in Condo. Master Bedroom has step shower and large walk in closet. 2nd Bedroom has Murphy Bed. Community located close to all Atlantic Ave has to offer. Short drive to Downtown Delray Beach, the Beaches or enjoy Delray Marketplace to the West. HOA fee includes Cable and Internet, Water and Sewer. . Active Clubhouse with Pool and Shuffleboard. Come enjoy the Florida Lifestyle

Key facts

• Open-style kitchen
• Quartzite counters
• Built-in cabinets

Tags

• OPEN-STYLE KITCHEN
• STAINLESS STEEL APPLIANCES
• QUARTZITE COUNTERS
• BUILT-IN CABINETS
• LIGHT-FILLED INTERIOR
• ENCLOSED PATIO

Property features AI

Finance

• HOA & community: Community managed by Phoenix Management; Monthly HOA fee; HOA includes cable TV, water, elevator, maintenance of grounds, and recreation facilities; Community amenities: clubhouse, fitness center, pool, picnic area, community room, internet included, library, lobby, recreation facilities; Senior community

Exterior

• Parking: Assigned parking; On-street parking (1 open space, 1 total parking)
• Utilities: Public water; Public sewer; Three-phase electric; Cable available; Electricity connected
• Home design: Condominium; 5-story building; Northeast facing
• Construction: Concrete/CBS construction; Concrete roof
• Exterior features: Sidewalks; Waterfront

Interior

• Kitchen: Electric range; Microwave; Dishwasher; Garbage disposal; Refrigerator
• Bedrooms: 2 bedrooms on the main level
• Flooring: Ceramic tile
• Bathrooms: 2 full bathrooms on the main level
• Heating & cooling: Central electric heating; Central electric cooling (central air)
• Interior features: Kitchen island; Split bedroom layout; Closet cabinetry
• Laundry & utility: Laundry inside; Electric water heater

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath condo listed at $215k.

Deal economics

• At list price, monthly cash flow is $33 ($397/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $215k).
• Recommended offer: $189k (12.0% below list) — sets the bar for market timing.
• Cap rate 6.5% vs local median 4.3% in Delray Beach — 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 77/100 on livability (#202 in FL, #3,160 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, commute A-; Watch: cost of living C-, crime 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 flat; 577 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).
• This rent runs 41% of the median local income ($80k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $3k of equity ($1k loan paydown + $1k 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.
• By year 10, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 140 days — a 12% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 7y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $112k; list at $215k implies a 92% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: HOA is 26% of rent.
• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 2→6/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $189,200 (12.0% below list)

Questions for the listing agent

1. It's been on market 140 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1979 — 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 B-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?
8. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
9. 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.
10. 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.
11. 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: 1.29% ✓
• Cap rate: 6.48%
• Cash-on-cash: 0.66%
• DSCR: 1.03
• GRM: 6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.69% appreciation · 0.51% rent growth · sell at horizon

5-year hold

• IRR: -1.2%
• Equity multiple: 0.94×
• Total profit: $-3,465
• Equity at exit: $69,915

10-year hold

• IRR: 1.8%
• Equity multiple: 1.19×
• Total profit: $11,496
• Equity at exit: $90,274

Cash invested: $60,200 (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.

Methodology + full state rankings →

ZIP-level market 33446

• Home prices YoY: 0.3%
• Rents YoY: 0.5%
• Active inventory: 577
• Price-to-rent: 6.5×

Monthly cashflow live

• Estimated rent: $2,770 high
• Mortgage (P&I): −$1,127
• Tax from tax record: −$218 /mo · $2,621/yr
• Insurance: −$90
• HOA: −$720
• Vacancy / Maint / Mgmt: −$582
• Net cashflow: $33

Break-even live

Break-even rent $2,728

Max offer price $215,000

Occupancy floor 94%

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: $53,750
• Closing costs: $6,450
• Reserves months: —
• Total cash needed: —

Rent comps 40 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
14671 Bonaire Blvd #505 Delray Beach, FL	1.0	2.0	925	$1,600	$1.73	24d	1	0.11mi
6550 Country Wood Way Delray Beach, FL	3.0	2.0	1408	$4,000	$2.84	5d	1	0.14mi
6550 Country Wood Way Delray Beach, FL	3.0	2.0	1408	$4,000	$2.84	24d	1	0.14mi
6557 Country Wood Way Delray Beach, FL	3.0	2.0	1346	$4,700	$3.49	24d	1	0.16mi
14475 Strathmore Ln Delray Beach, FL	2.0	2.0	1230	$2,422	$1.97	24d	2	0.17mi
32 Abbey Ln #207 Delray Beach, FL	2.0	2.0	925	$2,500	$2.70	24d	1	0.20mi
6396 Country Wood Way Delray Beach, FL	2.0	2.0	1364	$3,000	$2.20	24d	1	0.22mi
14735 Wildflower Ln Delray Beach, FL	2.0	2.0	1073	$2,350	$2.19	2d	1	0.22mi
31 Abbey Ln #207 Delray Beach, FL	2.0	2.0	925	$1,300	$1.41	24d	1	0.22mi
14832 Wildflower Ln Delray Beach, FL	2.0	2.0	1073	$2,500	$2.33	17d	1	0.23mi
6372 Sleepy Willow Way Delray Beach, FL	2.0	2.0	1344	$3,975	$2.96	24d	1	0.24mi
6372 Sleepy Willow Way Delray Beach, FL	2.0	2.0	1344	$3,975	$2.96	15d	1	0.24mi
14747 Wildflower Ln Delray Beach, FL	2.0	2.0	1229	$2,475	$2.01	24d	1	0.27mi
14624 Three Ponds Trl Delray Beach, FL	3.0	2.0	1411	$3,250	$2.30	17d	1	0.28mi
23 Abbey Ln #208 Delray Beach, FL	2.0	2.0	925	$1,500	$1.62	3d	1	0.29mi
3 Abbey Ln #102 Delray Beach, FL	2.0	2.0	925	$2,500	$2.70	24d	1	0.30mi
21 Abbey Ln #107 Delray Beach, FL	2.0	2.0	925	$1,800	$1.95	15d	1	0.30mi
14608 Country Side Ln Delray Beach, FL	2.0	2.0	1303	$2,950	$2.26	24d	1	0.31mi
19 Abbey Ln #206 Delray Beach, FL	2.0	2.0	925	$1,750	$1.89	24d	1	0.31mi
14556 Wiley Range Rd Delray Beach, FL	2.0	2.0	1319	$3,000	$2.27	24d	1	0.32mi
6866 Huntington Ln #305 Delray Beach, FL	2.0	2.0	1230	$4,500	$3.66	24d	1	0.33mi
20 Abbey Ln #102 Delray Beach, FL	2.0	2.0	925	$2,600	$2.81	24d	1	0.33mi
14534 Highland Center Way Delray Beach, FL	2.0	2.0	1319	$3,400	$2.58	8d	1	0.37mi
6813 Moonlit Dr Delray Beach, FL	2.0	2.0	1148	$2,150	$1.87	24d	1	0.38mi
6795 Huntington Ln #406 Delray Beach, FL	2.0	2.0	990	$2,500	$2.53	21d	1	0.39mi
7076 Huntington Ln #608 Delray Beach, FL	2.0	2.0	1230	$2,600	$2.11	24d	1	0.40mi
6234 Pointe Regal Cir Delray Beach, FL	2.0	2.0	1217	$3,899	$3.20	24d	1	0.42mi
10 Willowbrook Ln #105 Delray Beach, FL	2.0	2.0	1005	$2,100	$2.09	11d	1	0.42mi
14800 Cumberland Dr Delray Beach, FL	2.0	2.0	1321	$4,048	$3.06	5d	4	0.43mi
14 Willowbrook Ln #101 Delray Beach, FL	2.0	2.0	1005	$1,700	$1.69	5d	1	0.43mi
189 Seville Ter Unit 189 Delray Beach, FL	2.0	2.0	880	$1,900	$2.16	24d	1	0.46mi
14828 Golden Jax Ln Unit 8103 Delray Beach, FL	2.0	2.0	1321	$3,949	$2.99	5d	1	0.48mi
14828 Golden Jax Ln Unit 6-105 Radiance Delray Beach, FL	2.0	2.0	1321	$4,148	$3.14	17d	1	0.48mi
14828 Golden Jax Ln Unit 8-105 Radiance Delray Beach, FL	2.0	2.0	1321	$3,948	$2.99	15d	1	0.48mi
14509 Sloan Ridge Dr Unit 10-104 Luminosa Delray Beach, FL	3.0	2.0	1328	$3,827	$2.88	24d	1	0.48mi
7192 Huntington Ln #307 Delray Beach, FL	2.0	2.0	1070	$3,500	$3.27	18d	1	0.49mi
28 Seville B Delray Beach, FL	2.0	2.0	883	$1,950	$2.21	11d	1	0.49mi
14307 Bedford Dr #302 Delray Beach, FL	2.0	2.0	990	$2,200	$2.22	24d	1	0.49mi
6096 Kings Gate Cir Delray Beach, FL	2.0	2.0	1311	$2,500	$1.91	24d	1	0.49mi
14747 Cumberland Dr #301 Delray Beach, FL	2.0	2.0	1044	$1,900	$1.82	24d	1	0.51mi

HOA detail condo

• Monthly dues: $720 · $8,640/yr
• Likely covers: watersewerinternetcablepool
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 22 events

1. 2026-06-18
   days on market $215,000 Active 140 DOM
2. 2026-06-17
   days on market $215,000 Active 139 DOM
3. 2026-06-16
   days on market $215,000 Active 138 DOM
4. 2026-06-15
   days on market $215,000 Active 137 DOM
5. 2026-06-13
   days on market $215,000 Active 135 DOM
6. 2026-06-09
   days on market $215,000 Active 131 DOM
7. 2026-06-07
   days on market $215,000 Active 129 DOM
8. 2026-06-04
   days on market $215,000 Active 126 DOM
9. 2026-06-03
   days on market $215,000 Active 125 DOM
10. 2026-06-01
    days on market $215,000 Active 123 DOM
11. 2026-05-31
    days on market $215,000 Active 122 DOM
12. 2026-05-25
    price $215,000
13. 2026-04-03
    price $220,000
14. 2026-01-29
    listed $230,000 Active
15. 2025-07-12
    historical
16. 2025-05-04
    listed $230,000 Active
17. 2019-12-10
    soldstatus $112,000
18. 2019-12-06
    soldstatus $112,000 Closed 793-char remark

    Show marketing remark (793 chars)

    Lovely 2 Bedroom, 2 Bathroom Condo in well maintained 55+ Community inside Villages of Oriole. Condo has Accordion Shutters on the front windows and the back windows are Impact including the Patio sliding doors. . Beautiful water and green space view from your patio. Patio can be used year around with Glass Door enclosure or Screens. Spacious living room, plenty of closet space in this unit. Washer and Dryer in Condo. Master Bedroom has step shower and large walk in closet. 2nd Bedroom has Murphy Bed. Community located close to all Atlantic Ave has to offer. Short drive to Downtown Delray Beach, the Beaches or enjoy Delray Marketplace to the West. HOA fee includes Cable and Internet, Water and Sewer. . Active Clubhouse with Pool and Shuffleboard. Come enjoy the Florida Lifestyle

19. 2019-10-25
    historical Contingent 793-char remark

    Show marketing remark (793 chars)

    Lovely 2 Bedroom, 2 Bathroom Condo in well maintained 55+ Community inside Villages of Oriole. Condo has Accordion Shutters on the front windows and the back windows are Impact including the Patio sliding doors. . Beautiful water and green space view from your patio. Patio can be used year around with Glass Door enclosure or Screens. Spacious living room, plenty of closet space in this unit. Washer and Dryer in Condo. Master Bedroom has step shower and large walk in closet. 2nd Bedroom has Murphy Bed. Community located close to all Atlantic Ave has to offer. Short drive to Downtown Delray Beach, the Beaches or enjoy Delray Marketplace to the West. HOA fee includes Cable and Internet, Water and Sewer. . Active Clubhouse with Pool and Shuffleboard. Come enjoy the Florida Lifestyle

20. 2019-10-16
    listed $115,000 Active 793-char remark

    Show marketing remark (793 chars)

    Lovely 2 Bedroom, 2 Bathroom Condo in well maintained 55+ Community inside Villages of Oriole. Condo has Accordion Shutters on the front windows and the back windows are Impact including the Patio sliding doors. . Beautiful water and green space view from your patio. Patio can be used year around with Glass Door enclosure or Screens. Spacious living room, plenty of closet space in this unit. Washer and Dryer in Condo. Master Bedroom has step shower and large walk in closet. 2nd Bedroom has Murphy Bed. Community located close to all Atlantic Ave has to offer. Short drive to Downtown Delray Beach, the Beaches or enjoy Delray Marketplace to the West. HOA fee includes Cable and Internet, Water and Sewer. . Active Clubhouse with Pool and Shuffleboard. Come enjoy the Florida Lifestyle

21. 2013-06-26
    soldstatus $48,000
22. 1989-04-14
    soldstatus $52,900

ⓘ 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: $2,621 · $218/mo
• Projected year-2 tax: $2,621 · $218/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) · 20% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 8/10 Severe 2 d/yr ≥107°F today · 6 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 · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $33,244
• − Mortgage interest: −$12,043
• − Property taxes: −$2,621
• − Insurance: −$1,075
• − Repairs & maintenance: −$2,659
• − Management: −$2,659
• − HOA: −$8,640
• − Depreciation: −$6,255
• Taxable loss: −$2,709
• Est. tax savings @ 24.0%: +$650
• After-tax cash flow: $1,047/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 — Delray Beach

• Score: 77/100
• State rank: #202
• US rank: #3160

Category grades

Amenities F Commute A- Cost of living C- Crime D- Employment B+ 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: 123,167
• Metro: Miami-Fort Lauderdale-Pompano Beach, FL
• Population (ZIP): 28,431
• Household income: $80,187
• Rent vs Own: 11.4% rent · 88.6% own
• Severe rent burden: 494.0

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: Predominantly White (79%)
• Race & ethnicity: White 79% Hispanic / Latino 13% Two or more races 9% Black 4%
• Hispanic origin (detail): Puerto Rican 3% Dominican 1%
• Common ancestry: Romanian 9% Scotch-Irish 9% Italian 2%
• Foreign-born: 20% · Canada, Jamaica, Guatemala
• Languages at home: 80% English-only · Spanish 12% Other Indo-European 2% French/Haitian/Cajun 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: ▲ 0.69%
• Current HPI: 242.5138
• Rent YoY: ▲ 0.51%
• 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

+306.4% since first listed

11 events — show timeline

• 2026-05-25 Price Changed $215,000 Beaches MLS
• 2026-04-03 Price Changed $220,000 Beaches MLS
• 2026-01-29 Listed $230,000 Beaches MLS
• 2025-07-12 Listing Removed — Beaches MLS
• 2025-05-04 Listed $230,000 Beaches MLS
• 2019-12-10 Sold (Public Records) $112,000 Public Records
• 2019-12-06 Sold (MLS) $112,000 Beaches MLS
• 2019-10-25 Contingent — Beaches MLS
• 2019-10-16 Listed $115,000 Beaches MLS
• 2013-06-26 Sold (Public Records) $48,000 Public Records
• 1989-04-14 Sold (Public Records) $52,900 Public Records

Property tax history

+7.6%/yr

Latest (2025): $2,621 · +4.1% YoY. Source: county tax records.