CashFlowRE
Sign in Sign up
3755 Via Poinciana #611
C- Composite 53.31
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 +17.7/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • 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

$139,000

3755 Via Poinciana #611 · Greenacres, FL 33467
2 bd · 2.0 ba · 1,103 sqft · Condo public records · 23 Days on market
Built 1974 $692/mo HOA · 32% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • $692 HOA
  • Parking
  • Community pool

Property features AI

Finance

  • Other: Senior community; Pets not allowed
  • HOA & community: Association: Poinciana Place Condominium Association, Inc.; Monthly HOA fee (includes cable TV, insurance, grounds maintenance, sewer, trash, water, common areas, elevator, recreation facility); Community amenities: clubhouse, pool, fitness center, golf course, tennis courts, pickleball and bocce courts, shuffleboard, billiard and game rooms, library, cafe/restaurant, community room, management and on-site manager, elevator(s), trash chute, parking, internet included

Exterior

  • Parking: Assigned parking plus guest parking (total 1 space); No carport
  • Security: Fire alarm; Smoke detectors; Security patrol
  • Utilities: Public water; Public sewer; Three-phase electric service; Cable available; Electricity connected; Sewer and water available
  • Home design: Condominium; Resale unit; 6-story building; Faces east
  • Construction: Concrete block (CBS) construction; Concrete, flat roof
  • Exterior features: Covered patio; Screened patio; Enclosed glass patio; Located on golf course; Paved road frontage; west of US-1

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator; Garbage disposal; Electric water heater
  • Bedrooms: 2 bedrooms on main level
  • Flooring: Laminate; Tile; Vinyl; Wood
  • Bathrooms: 2 full bathrooms on main level
  • Heating & cooling: Central individual heating; Central air conditioning; Ceiling fans
  • Interior features: Entrance foyer; Walk-in closets; Split bedroom layout; Partially furnished
  • Laundry & utility: Laundry closet located inside 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 $139k.

Deal economics

  • At list price, monthly cash flow is $111 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $137k (1.5% 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: 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: Liberty Park Elementary School (math 25% / reading 38%, grade F, #1,841 of 2,144 statewide, top 86%, 845 students, 76% FRL); Okeeheelee Middle School (math 34% / reading 40%, grade F, #399 of 571 statewide, top 71%, 1,377 students, 68% FRL) — zoned schools average 72% FRL vs 52% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 34% at this address vs 50% district-wide (-15 pts) — the specific schools serving this property underperform the Palm Beach average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.4%/yr); 651 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 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 23 days — a 2% lower offer ($137k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 25y ago; this cycle's ask has dropped $21k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 32% of rent.
  • 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 $136,915 (1.5% below list)

Questions for the listing agent

  1. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.53%
Cap rate
7.25%
Cash-on-cash
3.42%
DSCR
1.15
GRM
5.4

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
-16.1%
Equity multiple
0.45×
Total profit
$-21,287
Equity at exit
$20,725
10-year hold
IRR
-19.9%
Equity multiple
0.18×
Total profit
$-31,904
Equity at exit
$12,018

Cash invested: $38,920 (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
651
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,131 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$94 /mo · $1,123/yr
Insurance
$58
HOA
$692
Vacancy / Maint / Mgmt
$448
Net cashflow
$111

Break-even live

Break-even rent $1,990
Max offer price $139,000
Occupancy floor 90%

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
$34,750
Closing costs
$4,170
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
3755 Via Poinciana #304 Lake Worth, FL 2.0 2.0 1103 $2,000 $1.81 24d 1 0.03mi
3661 Via Poinciana #616 Lake Worth, FL 2.0 2.0 1103 $2,000 $1.81 13d 1 0.11mi
3661 Via Poinciana #616 Lake Worth, FL 2.0 2.0 1103 $2,000 $1.81 22d 1 0.11mi
3810 Via Poinciana #404 Lake Worth, FL 2.0 2.0 1114 $1,900 $1.71 7d 1 0.12mi
3593 Birdie Dr #103 Lake Worth, FL 1.0 1.5 824 $1,600 $1.94 24d 1 0.23mi
3590 Via Poinciana #510 Lake Worth, FL 1.0 1.5 849 $1,600 $1.88 24d 1 0.25mi
386 Bennington Ln Lake Worth, FL 2.0 2.0 941 $2,000 $2.13 15d 1 0.26mi
4070 Tivoli Ct #307 Lake Worth, FL 2.0 2.0 939 $1,675 $1.78 5d 1 0.31mi
4070 Tivoli Ct #307 Lake Worth, FL 2.0 2.0 939 $1,750 $1.86 20d 1 0.31mi
192 Cape Cod Cir Lake Worth, FL 1.0 1.5 902 $1,850 $2.05 24d 1 0.34mi
4080 Tivoli Ct #307 Lake Worth, FL 3.0 2.0 1253 $1,999 $1.60 24d 1 0.35mi
245 Down East Ln Unit B Lake Worth, FL 2.0 2.0 941 $1,900 $2.02 24d 1 0.39mi
3326 Arcara Way #108 Lake Worth, FL 2.0 2.0 1222 $1,825 $1.49 17d 1 0.39mi
4373 Trevi Ct Lake Worth, FL 2.0 1.5 1080 $2,500 $2.31 17d 1 0.44mi
4100 Tivoli Ct #104 Lake Worth, FL 1.0 1.0 780 $1,600 $2.05 24d 1 0.45mi
711 Laconia Cir Unit B Lake Worth, FL 2.0 2.0 1088 $2,300 $2.11 24d 1 0.46mi
733 Nantucket Cir Lake Worth, FL 2.0 2.0 941 $2,500 $2.66 24d 1 0.46mi
4120 Tivoli Ct #305 Lake Worth, FL 1.0 1.0 704 $1,750 $2.49 24d 1 0.46mi
3286 Arcara Way #413 Lake Worth, FL 2.0 2.0 1222 $1,850 $1.51 24d 1 0.47mi
4363 Trevi Ct #203 Lake Worth, FL 1.0 1.5 761 $1,650 $2.17 24d 1 0.48mi
4228 Deste Ct Greenacres, FL 3.0 2.5 1497 $3,000 $2.00 18d 1 0.54mi
4345 Trevi Ct #204 Lake Worth, FL 2.0 2.0 1005 $2,100 $2.09 20d 1 0.56mi
4230 Deste Ct Unit 305 Greenacres, FL 1.0 1.0 716 $1,900 $2.65 5d 1 0.56mi
845 Salem Ln Lake Worth, FL 2.0 2.0 1024 $1,850 $1.81 24d 1 0.59mi
3212 Strawflower Way Lake Worth, FL 2.0 2.0 1017 $2,000 $1.97 17d 2 0.59mi
4284 Deste Ct #304 Greenacres, FL 1.0 1.0 716 $2,200 $3.07 17d 1 0.59mi
3212 Strawflower Way #207 Lake Worth, FL 2.0 2.0 1017 $1,850 $1.82 24d 1 0.60mi
3212 Strawflower Way Greenacres, FL 2.0 2.0 1017 $2,200 $2.16 10d 1 0.60mi
4236 Deste Ct #108 Greenacres, FL 1.0 1.0 716 $1,800 $2.51 17d 1 0.62mi
6615 Waterfront Xing Lake Worth, FL 1.0–3.0 1.0–2.0 1087 $2,864 $2.63 2d 22 0.67mi
4242 Deste Ct Unit 208 Greenacres, FL 2.0 2.0 978 $2,500 $2.56 24d 1 0.68mi
3178 Via Poinciana #303 Lake Worth, FL 2.0 2.0 1145 $1,600 $1.40 24d 1 0.68mi
3146 Via Poinciana #301 Lake Worth, FL 2.0 2.0 1080 $1,500 $1.39 20d 1 0.71mi
3258 Jog Park Dr Greenacres, FL 2.0 2.0 1415 $2,300 $1.63 24d 1 0.72mi
3154 Via Poinciana #214 Lake Worth, FL 2.0 2.0 1092 $1,500 $1.37 24d 1 0.76mi
4266 Deste Ct #107 Greenacres, FL 2.0 2.0 978 $2,100 $2.15 24d 1 0.77mi
4254 Deste Ct #305 Greenacres, FL 1.0 1.0 716 $1,500 $2.09 24d 1 0.78mi
3043 Grandiflora Dr Lake Worth, FL 3.0 2.0 1316 $2,700 $2.05 12d 1 0.79mi
6170 Dodd Rd Unit The Greenacres, FL 2.0 2.0 1000 $2,600 $2.60 24d 1 0.80mi
3386 Lucerne Park Dr Greenacres, FL 2.0 2.0 1059 $1,950 $1.84 24d 1 0.82mi

HOA detail condo

Monthly dues
$692 · $8,304/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 38 events

  1. 2026-06-18
    days on market $139,000 Active 23 DOM
  2. 2026-06-17
    days on market $139,000 Active 22 DOM
  3. 2026-06-16
    days on market $139,000 Active 21 DOM
  4. 2026-06-15
    days on market $139,000 Active 20 DOM
  5. 2026-06-13
    pricedays on market $139,000 Active 18 DOM
  6. 2026-06-09
    days on market $160,000 Active 14 DOM
  7. 2026-06-08
    days on market $160,000 Active 13 DOM
  8. 2026-06-07
    days on market $160,000 Active 12 DOM
  9. 2026-06-04
    days on market $160,000 Active 9 DOM
  10. 2026-06-03
    days on market $160,000 Active 8 DOM
  11. 2026-06-02
    days on market $160,000 Active 7 DOM
  12. 2026-06-01
    days on market $160,000 Active 6 DOM
  13. 2026-05-31
    days on market $160,000 Active 5 DOM
  14. 2026-05-26
    listed $160,000 Active
  15. 2026-03-03
    historical
  16. 2026-02-12
    price $179,900
  17. 2025-10-30
    listed $184,900 Active
  18. 2025-07-31
    historical
  19. 2025-03-16
    price $199,900
  20. 2025-02-14
    listed $205,000 Active
  21. 2023-07-06
    soldstatus $168,000
  22. 2023-06-27
    soldstatus $168,000 Closed
  23. 2023-05-23
    historical Active Under Contract
  24. 2023-04-11
    price $179,000
  25. 2023-02-16
    listed $180,000 Active
  26. 2018-10-29
    soldstatus $88,000
  27. 2018-10-12
    soldstatus $88,000 Closed
  28. 2018-10-01
    status Pending
  29. 2018-09-15
    historical Contingent
  30. 2018-08-31
    listed $93,900 Active
  31. 2017-04-24
    historical
  32. 2017-04-10
    status Active
  33. 2017-04-10
    historical
  34. 2016-11-09
    listed $97,500 Active
  35. 2002-04-08
    soldstatus $57,000
  36. 2002-04-02
    soldstatus $57,000
  37. 2002-03-05
    historical
  38. 2001-02-15
    listed $62,000

ⓘ 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
$1,123 · $94/mo
Projected year-2 tax
$1,154 · $96/mo
Expected delta
+$31/yr (+$3/mo · 2.7%)

ⓘ 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 10/10 Extreme 7 d/yr ≥106°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 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
$25,572
− Mortgage interest
−$7,786
− Property taxes
−$1,123
− Insurance
−$695
− Repairs & maintenance
−$2,046
− Management
−$2,046
− HOA
−$8,304
− Depreciation
−$4,044
Taxable loss
−$471
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$113
After-tax cash flow
$1,446/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

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

+158.1% since first listed
25 events — show timeline
  • 2026-05-26 Listed $160,000 Beaches MLS
  • 2026-03-03 Listing Removed Beaches MLS
  • 2026-02-12 Price Changed $179,900 Beaches MLS
  • 2025-10-30 Listed $184,900 Beaches MLS
  • 2025-07-31 Listing Removed Beaches MLS
  • 2025-03-16 Price Changed $199,900 Beaches MLS
  • 2025-02-14 Listed $205,000 Beaches MLS
  • 2023-07-06 Sold (Public Records) $168,000 Public Records
  • 2023-06-27 Sold (MLS) $168,000 Beaches MLS
  • 2023-05-23 Contingent Beaches MLS
  • 2023-04-11 Price Changed $179,000 Beaches MLS
  • 2023-02-16 Listed $180,000 Beaches MLS
  • 2018-10-29 Sold (Public Records) $88,000 Public Records
  • 2018-10-12 Sold (MLS) $88,000 Beaches MLS
  • 2018-10-01 Pending Beaches MLS
  • 2018-09-15 Contingent Beaches MLS
  • 2018-08-31 Listed $93,900 Beaches MLS
  • 2017-04-24 Listing Removed Beaches MLS
  • 2017-04-10 Relisted Beaches MLS
  • 2017-04-10 Listing Removed Beaches MLS
  • 2016-11-09 Listed $97,500 Beaches MLS
  • 2002-04-08 Sold (Public Records) $57,000 Public Records
  • 2002-04-02 Sold (MLS) $57,000 Beaches MLS
  • 2002-03-05 Listing Removed Beaches MLS
  • 2001-02-15 Listed $62,000 Beaches MLS

Property tax history

+10.3%/yr

Latest (2025): $1,123 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…